| Property Price： | $7,050,000.00 |
| Down Payment： | $2,820,000.00 |
| Loan amount： | $4,230,000.00 |
| Monthly Payment： | $18,711.30 (2.375% 300-term) |
| Total repayment： | $5,613,391.05 |
| Total int. paid： | $1,383,391.05 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,525.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $70,500.00 |
| 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 #： | $211,500.00 | # 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 | $72,306.55 | $37,056.54 | $25,316.32 | $19,453.53 | $15,941.70 | $13,605.35 | $11,940.69 |
| 1.500 | $73,220.83 | $37,981.80 | $26,257.43 | $20,411.67 | $16,917.31 | $14,598.58 | $12,951.60 |
| 2.000 | $74,142.43 | $38,921.69 | $27,220.42 | $21,398.87 | $17,929.04 | $15,634.90 | $14,012.42 |
| 2.375 | $74,838.43 | $39,636.18 | $27,956.96 | $22,158.20 | $18,711.30 | $16,440.01 | $14,840.13 |
| 2.500 | $75,071.34 | $39,876.17 | $28,205.18 | $22,414.89 | $18,976.49 | $16,713.61 | $15,122.05 |
| 3.000 | $76,007.56 | $40,845.20 | $29,211.60 | $23,459.48 | $20,059.14 | $17,833.85 | $16,279.16 |
| 3.500 | $76,951.08 | $41,828.72 | $30,239.53 | $24,532.30 | $21,176.38 | $18,994.59 | $17,482.19 |
| 4.000 | $77,901.89 | $42,826.69 | $31,288.80 | $25,632.97 | $22,327.50 | $20,194.67 | $18,729.37 |
| 4.500 | $78,859.97 | $43,839.05 | $32,359.22 | $26,761.07 | $23,511.71 | $21,432.79 | $20,018.76 |
| 5.000 | $79,825.32 | $44,865.71 | $33,450.57 | $27,916.13 | $24,728.16 | $22,707.55 | $21,348.29 |
| 5.500 | $80,797.92 | $45,906.62 | $34,562.63 | $29,097.63 | $25,975.90 | $24,017.47 | $22,715.79 |
| 6.000 | $81,777.75 | $46,961.67 | $35,695.14 | $30,305.03 | $27,253.95 | $25,360.99 | $24,119.02 |
| 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. |