| Property Price： | $9,200,000.00 |
| Down Payment： | $3,680,000.00 |
| Loan amount： | $5,520,000.00 |
| Monthly Payment： | $24,417.59 (2.375% 300-term) |
| Total repayment： | $7,325,276.27 |
| Total int. paid： | $1,805,276.27 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $92,000.00 |
| Mort. Insurance： | $0 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $290,000.00 | # The exact stamp duty to be determined by the government. |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $94,357.49 | $48,357.47 | $33,036.90 | $25,386.17 | $20,803.36 | $17,754.50 | $15,582.17 |
| 1.500 | $95,550.58 | $49,564.91 | $34,265.01 | $26,636.51 | $22,076.49 | $19,050.64 | $16,901.38 |
| 2.000 | $96,753.24 | $50,791.43 | $35,521.68 | $27,924.76 | $23,396.76 | $20,402.99 | $18,285.70 |
| 2.375 | $97,661.49 | $51,723.81 | $36,482.84 | $28,915.66 | $24,417.59 | $21,453.63 | $19,365.85 |
| 2.500 | $97,965.44 | $52,036.99 | $36,806.76 | $29,250.64 | $24,763.64 | $21,810.67 | $19,733.74 |
| 3.000 | $99,187.17 | $53,301.53 | $38,120.11 | $30,613.79 | $26,176.46 | $23,272.54 | $21,243.73 |
| 3.500 | $100,418.43 | $54,585.00 | $39,461.52 | $32,013.78 | $27,634.42 | $24,787.27 | $22,813.64 |
| 4.000 | $101,659.20 | $55,887.32 | $40,830.77 | $33,450.11 | $29,136.59 | $26,353.32 | $24,441.17 |
| 4.500 | $102,909.47 | $57,208.40 | $42,227.63 | $34,922.25 | $30,681.95 | $27,969.03 | $26,123.77 |
| 5.000 | $104,169.21 | $58,548.16 | $43,651.81 | $36,429.56 | $32,269.37 | $29,632.55 | $27,858.76 |
| 5.500 | $105,438.42 | $59,906.51 | $45,103.01 | $37,971.38 | $33,897.63 | $31,341.95 | $29,643.30 |
| 6.000 | $106,717.06 | $61,283.32 | $46,580.90 | $39,546.99 | $35,565.44 | $33,095.19 | $31,474.47 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |