| Property Price： | $7,380,000.00 |
| Down Payment： | $2,952,000.00 |
| Loan amount： | $4,428,000.00 |
| Monthly Payment： | $19,587.15 (2.375% 300-term) |
| Total repayment： | $5,876,145.53 |
| Total int. paid： | $1,448,145.53 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,690.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $73,800.00 |
| 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 #： | $221,400.00 | # 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 | $75,691.11 | $38,791.10 | $26,501.34 | $20,364.12 | $16,687.91 | $14,242.20 | $12,499.61 |
| 1.500 | $76,648.18 | $39,759.68 | $27,486.50 | $21,367.11 | $17,709.18 | $15,281.92 | $13,557.85 |
| 2.000 | $77,612.92 | $40,743.56 | $28,494.57 | $22,400.51 | $18,768.27 | $16,366.75 | $14,668.32 |
| 2.375 | $78,341.50 | $41,491.49 | $29,265.58 | $23,195.39 | $19,587.15 | $17,209.54 | $15,534.78 |
| 2.500 | $78,585.32 | $41,742.71 | $29,525.43 | $23,464.10 | $19,864.75 | $17,495.95 | $15,829.89 |
| 3.000 | $79,565.36 | $42,757.10 | $30,578.96 | $24,557.58 | $20,998.08 | $18,668.63 | $17,041.17 |
| 3.500 | $80,553.05 | $43,786.66 | $31,655.00 | $25,680.62 | $22,167.61 | $19,883.70 | $18,300.51 |
| 4.000 | $81,548.36 | $44,831.35 | $32,753.38 | $26,832.81 | $23,372.62 | $21,139.95 | $19,606.07 |
| 4.500 | $82,551.29 | $45,891.09 | $33,873.90 | $28,013.71 | $24,612.26 | $22,436.03 | $20,955.81 |
| 5.000 | $83,561.82 | $46,965.81 | $35,016.34 | $29,222.84 | $25,885.65 | $23,770.46 | $22,347.57 |
| 5.500 | $84,579.95 | $48,055.44 | $36,180.46 | $30,459.65 | $27,191.79 | $25,141.70 | $23,779.08 |
| 6.000 | $85,605.65 | $49,159.88 | $37,365.98 | $31,723.57 | $28,529.67 | $26,548.10 | $25,248.00 |
| 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. |