| Property Price： | $12,580,000.00 |
| Down Payment： | $5,032,000.00 |
| Loan amount： | $7,548,000.00 |
| Monthly Payment： | $33,388.40 (2.375% 300-term) |
| Total repayment： | $10,016,519.07 |
| Total int. paid： | $2,468,519.07 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $15,290.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $125,800.00 |
| 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 #： | $471,750.00 | # 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 | $129,023.61 | $66,123.59 | $45,174.37 | $34,712.82 | $28,446.33 | $24,277.35 | $21,306.92 |
| 1.500 | $130,655.04 | $67,774.62 | $46,853.68 | $36,422.53 | $30,187.19 | $26,049.67 | $23,110.80 |
| 2.000 | $132,299.53 | $69,451.75 | $48,572.04 | $38,184.07 | $31,992.53 | $27,898.88 | $25,003.71 |
| 2.375 | $133,541.47 | $70,726.69 | $49,886.31 | $39,539.02 | $33,388.40 | $29,335.50 | $26,480.69 |
| 2.500 | $133,957.09 | $71,154.92 | $50,329.25 | $39,997.07 | $33,861.59 | $29,823.73 | $26,983.74 |
| 3.000 | $135,627.68 | $72,884.05 | $52,125.10 | $41,861.03 | $35,793.47 | $31,822.67 | $29,048.49 |
| 3.500 | $137,311.29 | $74,639.05 | $53,959.33 | $43,775.36 | $37,787.07 | $33,893.89 | $31,195.18 |
| 4.000 | $139,007.91 | $76,419.83 | $55,831.64 | $45,739.40 | $39,841.12 | $36,035.31 | $33,420.64 |
| 4.500 | $140,717.51 | $78,226.27 | $57,741.69 | $47,752.37 | $41,954.24 | $38,244.61 | $35,721.42 |
| 5.000 | $142,440.07 | $80,058.25 | $59,689.10 | $49,813.46 | $44,124.86 | $40,519.30 | $38,093.83 |
| 5.500 | $144,175.57 | $81,915.63 | $61,673.46 | $51,921.73 | $46,351.32 | $42,856.71 | $40,533.99 |
| 6.000 | $145,923.99 | $83,798.27 | $63,694.31 | $54,076.22 | $48,631.87 | $45,254.07 | $43,037.92 |
| 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. |