| Property Price： | $6,400,000.00 |
| Down Payment： | $2,560,000.00 |
| Loan amount： | $3,840,000.00 |
| Monthly Payment： | $16,986.15 (2.375% 300-term) |
| Total repayment： | $5,095,844.36 |
| Total int. paid： | $1,255,844.36 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,200.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $64,000.00 |
| 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 #： | $175,000.00 | # 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 | $65,639.99 | $33,639.98 | $22,982.19 | $17,659.94 | $14,471.90 | $12,350.96 | $10,839.77 |
| 1.500 | $66,469.97 | $34,479.94 | $23,836.53 | $18,529.74 | $15,357.55 | $13,252.62 | $11,757.48 |
| 2.000 | $67,306.60 | $35,333.17 | $24,710.73 | $19,425.92 | $16,276.01 | $14,193.39 | $12,720.49 |
| 2.375 | $67,938.43 | $35,981.78 | $25,379.37 | $20,115.24 | $16,986.15 | $14,924.26 | $13,471.89 |
| 2.500 | $68,149.87 | $36,199.64 | $25,604.71 | $20,348.27 | $17,226.88 | $15,172.64 | $13,727.82 |
| 3.000 | $68,999.77 | $37,079.33 | $26,518.33 | $21,296.55 | $18,209.71 | $16,189.59 | $14,778.25 |
| 3.500 | $69,856.30 | $37,972.17 | $27,451.49 | $22,270.45 | $19,223.95 | $17,243.32 | $15,870.36 |
| 4.000 | $70,719.44 | $38,878.13 | $28,404.02 | $23,269.64 | $20,268.93 | $18,332.75 | $17,002.55 |
| 4.500 | $71,589.19 | $39,797.15 | $29,375.74 | $24,293.74 | $21,343.97 | $19,456.72 | $18,173.06 |
| 5.000 | $72,465.54 | $40,729.16 | $30,366.48 | $25,342.30 | $22,448.26 | $20,613.95 | $19,380.01 |
| 5.500 | $73,348.46 | $41,674.09 | $31,376.00 | $26,414.87 | $23,580.96 | $21,803.10 | $20,621.43 |
| 6.000 | $74,237.96 | $42,631.87 | $32,404.10 | $27,510.95 | $24,741.17 | $23,022.74 | $21,895.28 |
| 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. |