| Property Price： | $7,850,000.00 |
| Down Payment： | $3,140,000.00 |
| Loan amount： | $4,710,000.00 |
| Monthly Payment： | $20,834.57 (2.375% 300-term) |
| Total repayment： | $6,250,371.60 |
| Total int. paid： | $1,540,371.60 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,925.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $78,500.00 |
| 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 #： | $235,500.00 | # 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 | $80,511.55 | $41,261.54 | $28,189.09 | $21,661.02 | $17,750.69 | $15,149.22 | $13,295.66 |
| 1.500 | $81,529.57 | $42,291.80 | $29,237.00 | $22,727.89 | $18,837.00 | $16,255.16 | $14,421.29 |
| 2.000 | $82,555.75 | $43,338.34 | $30,309.26 | $23,827.11 | $19,963.54 | $17,409.08 | $15,602.48 |
| 2.375 | $83,330.73 | $44,133.91 | $31,129.38 | $24,672.60 | $20,834.57 | $18,305.54 | $16,524.12 |
| 2.500 | $83,590.07 | $44,401.12 | $31,405.77 | $24,958.43 | $21,129.85 | $18,610.19 | $16,838.02 |
| 3.000 | $84,632.53 | $45,480.11 | $32,526.40 | $26,121.55 | $22,335.35 | $19,857.55 | $18,126.44 |
| 3.500 | $85,683.12 | $46,575.24 | $33,670.97 | $27,316.10 | $23,579.37 | $21,150.00 | $19,465.99 |
| 4.000 | $86,741.82 | $47,686.46 | $34,839.30 | $28,541.67 | $24,861.12 | $22,486.26 | $20,854.69 |
| 4.500 | $87,808.62 | $48,813.69 | $36,031.18 | $29,797.79 | $26,179.71 | $23,864.88 | $22,290.39 |
| 5.000 | $88,883.51 | $49,956.86 | $37,246.38 | $31,083.92 | $27,534.19 | $25,284.30 | $23,770.79 |
| 5.500 | $89,966.47 | $51,115.88 | $38,484.63 | $32,399.49 | $28,923.52 | $26,742.86 | $25,293.47 |
| 6.000 | $91,057.50 | $52,290.66 | $39,745.66 | $33,743.90 | $30,346.60 | $28,238.83 | $26,855.94 |
| 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. |