| Property Price： | $7,580,000.00 |
| Down Payment： | $3,032,000.00 |
| Loan amount： | $4,548,000.00 |
| Monthly Payment： | $20,117.97 (2.375% 300-term) |
| Total repayment： | $6,035,390.67 |
| Total int. paid： | $1,487,390.67 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,790.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $75,800.00 |
| 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 #： | $227,400.00 | # 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 | $77,742.36 | $39,842.35 | $27,219.53 | $20,915.99 | $17,140.16 | $14,628.17 | $12,838.35 |
| 1.500 | $78,725.37 | $40,837.17 | $28,231.39 | $21,946.17 | $18,189.10 | $15,696.07 | $13,925.27 |
| 2.000 | $79,716.25 | $41,847.72 | $29,266.78 | $23,007.57 | $19,276.90 | $16,810.29 | $15,065.83 |
| 2.375 | $80,464.58 | $42,615.92 | $30,058.69 | $23,823.99 | $20,117.97 | $17,675.92 | $15,955.77 |
| 2.500 | $80,715.00 | $42,873.95 | $30,325.57 | $24,099.98 | $20,403.09 | $17,970.10 | $16,258.88 |
| 3.000 | $81,721.61 | $43,915.83 | $31,407.65 | $25,223.10 | $21,567.13 | $19,174.55 | $17,502.99 |
| 3.500 | $82,736.06 | $44,973.29 | $32,512.86 | $26,376.57 | $22,768.36 | $20,422.55 | $18,796.46 |
| 4.000 | $83,758.34 | $46,046.29 | $33,641.01 | $27,559.99 | $24,006.02 | $21,712.85 | $20,137.40 |
| 4.500 | $84,788.45 | $47,134.75 | $34,791.89 | $28,772.89 | $25,279.26 | $23,044.05 | $21,523.72 |
| 5.000 | $85,826.37 | $48,238.60 | $35,965.29 | $30,014.79 | $26,587.16 | $24,414.65 | $22,953.20 |
| 5.500 | $86,872.09 | $49,357.75 | $37,160.96 | $31,285.11 | $27,928.70 | $25,823.04 | $24,423.50 |
| 6.000 | $87,925.58 | $50,492.12 | $38,378.61 | $32,583.28 | $29,302.83 | $27,267.56 | $25,932.23 |
| 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. |