| Property Price： | $6,850,000.00 |
| Down Payment： | $2,740,000.00 |
| Loan amount： | $4,110,000.00 |
| Monthly Payment： | $18,180.49 (2.375% 300-term) |
| Total repayment： | $5,454,145.92 |
| Total int. paid： | $1,344,145.92 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,425.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $68,500.00 |
| 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 #： | $205,500.00 | # 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 | $70,255.30 | $36,005.29 | $24,598.12 | $18,901.66 | $15,489.46 | $13,219.38 | $11,601.94 |
| 1.500 | $71,143.64 | $36,904.31 | $25,512.54 | $19,832.62 | $16,437.38 | $14,184.44 | $12,584.18 |
| 2.000 | $72,039.09 | $37,817.53 | $26,448.21 | $20,791.81 | $17,420.41 | $15,191.36 | $13,614.90 |
| 2.375 | $72,715.35 | $38,511.75 | $27,163.85 | $21,529.60 | $18,180.49 | $15,973.62 | $14,419.13 |
| 2.500 | $72,941.66 | $38,744.93 | $27,405.04 | $21,779.01 | $18,438.15 | $16,239.47 | $14,693.05 |
| 3.000 | $73,851.32 | $39,686.47 | $28,382.91 | $22,793.96 | $19,490.08 | $17,327.93 | $15,817.34 |
| 3.500 | $74,768.07 | $40,642.09 | $29,381.67 | $23,836.34 | $20,575.63 | $18,455.74 | $16,986.25 |
| 4.000 | $75,691.91 | $41,611.75 | $30,401.17 | $24,905.79 | $21,694.09 | $19,621.77 | $18,198.04 |
| 4.500 | $76,622.81 | $42,595.39 | $31,441.22 | $26,001.89 | $22,844.71 | $20,824.77 | $19,450.85 |
| 5.000 | $77,560.77 | $43,592.93 | $32,501.62 | $27,124.18 | $24,026.65 | $22,063.37 | $20,742.66 |
| 5.500 | $78,505.78 | $44,604.30 | $33,582.13 | $28,272.17 | $25,239.00 | $23,336.13 | $22,071.37 |
| 6.000 | $79,457.81 | $45,629.43 | $34,682.52 | $29,445.32 | $26,480.79 | $24,641.53 | $23,434.80 |
| 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. |