| Property Price： | $7,390,000.00 |
| Down Payment： | $2,956,000.00 |
| Loan amount： | $4,434,000.00 |
| Monthly Payment： | $19,613.69 (2.375% 300-term) |
| Total repayment： | $5,884,107.79 |
| Total int. paid： | $1,450,107.79 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,695.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $73,900.00 |
| 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 #： | $221,700.00 | # 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 | $75,793.68 | $38,843.67 | $26,537.25 | $20,391.71 | $16,710.52 | $14,261.50 | $12,516.55 |
| 1.500 | $76,752.04 | $39,813.55 | $27,523.75 | $21,396.06 | $17,733.18 | $15,302.63 | $13,576.22 |
| 2.000 | $77,718.09 | $40,798.77 | $28,533.18 | $22,430.87 | $18,793.70 | $16,388.93 | $14,688.19 |
| 2.375 | $78,447.65 | $41,547.72 | $29,305.24 | $23,226.82 | $19,613.69 | $17,232.86 | $15,555.83 |
| 2.500 | $78,691.80 | $41,799.27 | $29,565.43 | $23,495.89 | $19,891.67 | $17,519.66 | $15,851.34 |
| 3.000 | $79,673.17 | $42,815.03 | $30,620.39 | $24,590.86 | $21,026.53 | $18,693.92 | $17,064.26 |
| 3.500 | $80,662.20 | $43,845.99 | $31,697.89 | $25,715.41 | $22,197.65 | $19,910.64 | $18,325.31 |
| 4.000 | $81,658.86 | $44,892.09 | $32,797.76 | $26,869.17 | $23,404.29 | $21,168.59 | $19,632.63 |
| 4.500 | $82,663.15 | $45,953.27 | $33,919.80 | $28,051.67 | $24,645.61 | $22,466.43 | $20,984.20 |
| 5.000 | $83,675.05 | $47,029.45 | $35,063.79 | $29,262.44 | $25,920.72 | $23,802.67 | $22,377.85 |
| 5.500 | $84,694.55 | $48,120.55 | $36,229.48 | $30,500.92 | $27,228.64 | $25,175.76 | $23,811.30 |
| 6.000 | $85,721.64 | $49,226.49 | $37,416.61 | $31,766.55 | $28,568.32 | $26,584.07 | $25,282.21 |
| 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. |