| Property Price： | $6,150,000.00 |
| Down Payment： | $2,460,000.00 |
| Loan amount： | $3,690,000.00 |
| Monthly Payment： | $16,322.63 (2.375% 300-term) |
| Total repayment： | $4,896,787.94 |
| Total int. paid： | $1,206,787.94 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,075.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $61,500.00 |
| 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 #： | $150,000.00 | # 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 | $63,075.93 | $32,325.92 | $22,084.45 | $16,970.10 | $13,906.59 | $11,868.50 | $10,416.34 |
| 1.500 | $63,873.49 | $33,133.06 | $22,905.42 | $17,805.93 | $14,757.65 | $12,734.94 | $11,298.21 |
| 2.000 | $64,677.43 | $33,952.96 | $23,745.47 | $18,667.10 | $15,640.23 | $13,638.96 | $12,223.60 |
| 2.375 | $65,284.58 | $34,576.25 | $24,387.98 | $19,329.49 | $16,322.63 | $14,341.28 | $12,945.65 |
| 2.500 | $65,487.76 | $34,785.59 | $24,604.52 | $19,553.42 | $16,553.96 | $14,579.96 | $13,191.57 |
| 3.000 | $66,304.47 | $35,630.91 | $25,482.46 | $20,464.65 | $17,498.40 | $15,557.19 | $14,200.97 |
| 3.500 | $67,127.54 | $36,488.89 | $26,379.17 | $21,400.51 | $18,473.01 | $16,569.75 | $15,250.42 |
| 4.000 | $67,956.97 | $37,359.46 | $27,294.48 | $22,360.67 | $19,477.18 | $17,616.62 | $16,338.39 |
| 4.500 | $68,792.74 | $38,242.57 | $28,228.25 | $23,344.76 | $20,510.22 | $18,696.69 | $17,463.17 |
| 5.000 | $69,634.85 | $39,138.18 | $29,180.28 | $24,352.37 | $21,571.37 | $19,808.72 | $18,622.98 |
| 5.500 | $70,483.29 | $40,046.20 | $30,150.38 | $25,383.04 | $22,659.83 | $20,951.41 | $19,815.90 |
| 6.000 | $71,338.04 | $40,966.57 | $31,138.32 | $26,436.31 | $23,774.72 | $22,123.41 | $21,040.00 |
| 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. |