| Property Price： | $7,360,000.00 |
| Down Payment： | $2,944,000.00 |
| Loan amount： | $4,416,000.00 |
| Monthly Payment： | $19,534.07 (2.375% 300-term) |
| Total repayment： | $5,860,221.02 |
| Total int. paid： | $1,444,221.02 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,680.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $73,600.00 |
| 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 #： | $220,800.00 | # 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 | $75,485.99 | $38,685.98 | $26,429.52 | $20,308.93 | $16,642.69 | $14,203.60 | $12,465.74 |
| 1.500 | $76,440.47 | $39,651.93 | $27,412.01 | $21,309.21 | $17,661.19 | $15,240.51 | $13,521.10 |
| 2.000 | $77,402.59 | $40,633.14 | $28,417.34 | $22,339.81 | $18,717.41 | $16,322.40 | $14,628.56 |
| 2.375 | $78,129.19 | $41,379.05 | $29,186.27 | $23,132.53 | $19,534.07 | $17,162.90 | $15,492.68 |
| 2.500 | $78,372.35 | $41,629.59 | $29,445.41 | $23,400.51 | $19,810.91 | $17,448.54 | $15,786.99 |
| 3.000 | $79,349.74 | $42,641.22 | $30,496.09 | $24,491.03 | $20,941.17 | $18,618.03 | $16,994.98 |
| 3.500 | $80,334.75 | $43,668.00 | $31,569.21 | $25,611.02 | $22,107.54 | $19,829.81 | $18,250.91 |
| 4.000 | $81,327.36 | $44,709.85 | $32,664.62 | $26,760.09 | $23,309.27 | $21,082.66 | $19,552.93 |
| 4.500 | $82,327.57 | $45,766.72 | $33,782.10 | $27,937.80 | $24,545.56 | $22,375.22 | $20,899.02 |
| 5.000 | $83,335.37 | $46,838.53 | $34,921.45 | $29,143.65 | $25,815.50 | $23,706.04 | $22,287.01 |
| 5.500 | $84,350.73 | $47,925.20 | $36,082.41 | $30,377.10 | $27,118.10 | $25,073.56 | $23,714.64 |
| 6.000 | $85,373.65 | $49,026.65 | $37,264.72 | $31,637.60 | $28,452.35 | $26,476.15 | $25,179.58 |
| 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. |