| Property Price： | $7,680,000.00 |
| Down Payment： | $3,072,000.00 |
| Loan amount： | $4,608,000.00 |
| Monthly Payment： | $20,383.38 (2.375% 300-term) |
| Total repayment： | $6,115,013.23 |
| Total int. paid： | $1,507,013.23 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $76,800.00 |
| 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 #： | $230,400.00 | # 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 | $78,767.99 | $40,367.98 | $27,578.63 | $21,191.93 | $17,366.28 | $14,821.15 | $13,007.73 |
| 1.500 | $79,763.96 | $41,375.92 | $28,603.84 | $22,235.69 | $18,429.07 | $15,903.14 | $14,108.98 |
| 2.000 | $80,767.92 | $42,399.80 | $29,652.88 | $23,311.10 | $19,531.21 | $17,032.07 | $15,264.59 |
| 2.375 | $81,526.11 | $43,178.14 | $30,455.24 | $24,138.29 | $20,383.38 | $17,909.11 | $16,166.27 |
| 2.500 | $81,779.84 | $43,439.57 | $30,725.65 | $24,417.93 | $20,672.26 | $18,207.17 | $16,473.38 |
| 3.000 | $82,799.73 | $44,495.19 | $31,822.00 | $25,555.86 | $21,851.66 | $19,427.51 | $17,733.90 |
| 3.500 | $83,827.56 | $45,566.61 | $32,941.79 | $26,724.54 | $23,068.73 | $20,691.98 | $19,044.43 |
| 4.000 | $84,863.33 | $46,653.76 | $34,084.82 | $27,923.57 | $24,322.72 | $21,999.30 | $20,403.06 |
| 4.500 | $85,907.03 | $47,756.58 | $35,250.89 | $29,152.48 | $25,612.76 | $23,348.06 | $21,807.67 |
| 5.000 | $86,958.64 | $48,874.99 | $36,439.77 | $30,410.76 | $26,937.91 | $24,736.74 | $23,256.01 |
| 5.500 | $88,018.16 | $50,008.91 | $37,651.21 | $31,697.85 | $28,297.15 | $26,163.72 | $24,745.71 |
| 6.000 | $89,085.55 | $51,158.25 | $38,884.92 | $33,013.14 | $29,689.41 | $27,627.29 | $26,274.34 |
| 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. |