| Property Price： | $9,680,000.00 |
| Down Payment： | $3,872,000.00 |
| Loan amount： | $5,808,000.00 |
| Monthly Payment： | $25,691.55 (2.375% 300-term) |
| Total repayment： | $7,707,464.60 |
| Total int. paid： | $1,899,464.60 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $96,800.00 |
| 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 #： | $338,000.00 | # 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 | $99,280.49 | $50,880.47 | $34,760.56 | $26,710.66 | $21,888.75 | $18,680.82 | $16,395.15 |
| 1.500 | $100,535.83 | $52,150.90 | $36,052.75 | $28,026.24 | $23,228.30 | $20,044.58 | $17,783.19 |
| 2.000 | $101,801.23 | $53,441.41 | $37,374.99 | $29,381.70 | $24,617.46 | $21,467.50 | $19,239.74 |
| 2.375 | $102,756.87 | $54,422.45 | $38,386.29 | $30,424.30 | $25,691.55 | $22,572.95 | $20,376.24 |
| 2.500 | $103,076.68 | $54,751.96 | $38,727.12 | $30,776.76 | $26,055.66 | $22,948.62 | $20,763.32 |
| 3.000 | $104,362.16 | $56,082.48 | $40,108.98 | $32,211.03 | $27,542.19 | $24,486.76 | $22,352.10 |
| 3.500 | $105,657.65 | $57,432.91 | $41,520.38 | $33,684.06 | $29,076.22 | $26,080.52 | $24,003.92 |
| 4.000 | $106,963.16 | $58,803.18 | $42,961.07 | $35,195.34 | $30,656.76 | $27,728.28 | $25,716.36 |
| 4.500 | $108,278.66 | $60,193.19 | $44,430.81 | $36,744.28 | $32,282.75 | $29,428.28 | $27,486.75 |
| 5.000 | $109,604.13 | $61,602.85 | $45,929.29 | $38,330.23 | $33,952.99 | $31,178.60 | $29,312.26 |
| 5.500 | $110,939.55 | $63,032.06 | $47,456.21 | $39,952.49 | $35,666.20 | $32,977.19 | $31,189.91 |
| 6.000 | $112,284.91 | $64,480.71 | $49,011.20 | $41,610.32 | $37,421.03 | $34,821.89 | $33,116.62 |
| 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. |