| Property Price： | $7,180,000.00 |
| Down Payment： | $2,872,000.00 |
| Loan amount： | $4,308,000.00 |
| Monthly Payment： | $19,056.33 (2.375% 300-term) |
| Total repayment： | $5,716,900.39 |
| Total int. paid： | $1,408,900.39 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,590.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $71,800.00 |
| 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 #： | $215,400.00 | # 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 | $73,639.86 | $37,739.86 | $25,783.14 | $19,812.25 | $16,235.67 | $13,856.23 | $12,160.87 |
| 1.500 | $74,571.00 | $38,682.18 | $26,741.61 | $20,788.06 | $17,229.26 | $14,867.78 | $13,190.43 |
| 2.000 | $75,509.59 | $39,639.40 | $27,722.35 | $21,793.45 | $18,259.64 | $15,923.21 | $14,270.80 |
| 2.375 | $76,218.42 | $40,367.06 | $28,472.48 | $22,566.79 | $19,056.33 | $16,743.16 | $15,113.78 |
| 2.500 | $76,455.63 | $40,611.47 | $28,725.28 | $22,828.22 | $19,326.41 | $17,021.81 | $15,400.89 |
| 3.000 | $77,409.12 | $41,598.37 | $29,750.26 | $23,892.06 | $20,429.02 | $18,162.70 | $16,579.35 |
| 3.500 | $78,370.04 | $42,600.03 | $30,797.14 | $24,984.66 | $21,566.86 | $19,344.85 | $17,804.56 |
| 4.000 | $79,338.38 | $43,616.41 | $31,865.76 | $26,105.63 | $22,739.21 | $20,567.05 | $19,074.74 |
| 4.500 | $80,314.13 | $44,647.43 | $32,955.91 | $27,254.54 | $23,945.26 | $21,828.00 | $20,387.90 |
| 5.000 | $81,297.27 | $45,693.02 | $34,067.39 | $28,430.89 | $25,184.14 | $23,126.28 | $21,741.95 |
| 5.500 | $82,287.81 | $46,753.12 | $35,199.96 | $29,634.19 | $26,454.89 | $24,460.35 | $23,134.66 |
| 6.000 | $83,285.71 | $47,827.63 | $36,353.35 | $30,863.85 | $27,756.50 | $25,828.64 | $24,563.77 |
| 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. |