| Property Price： | $8,700,000.00 |
| Down Payment： | $3,480,000.00 |
| Loan amount： | $5,220,000.00 |
| Monthly Payment： | $23,090.54 (2.375% 300-term) |
| Total repayment： | $6,927,163.43 |
| Total int. paid： | $1,707,163.43 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,350.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $87,000.00 |
| 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 #： | $261,000.00 | # 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 | $89,229.36 | $45,729.35 | $31,241.41 | $24,006.48 | $19,672.74 | $16,789.58 | $14,735.31 |
| 1.500 | $90,357.62 | $46,871.16 | $32,402.79 | $25,188.87 | $20,876.68 | $18,015.27 | $15,982.83 |
| 2.000 | $91,494.91 | $48,031.02 | $33,591.15 | $26,407.11 | $22,125.20 | $19,294.14 | $17,291.92 |
| 2.375 | $92,353.80 | $48,912.74 | $34,500.07 | $27,344.16 | $23,090.54 | $20,287.67 | $18,313.35 |
| 2.500 | $92,641.23 | $49,208.89 | $34,806.40 | $27,660.93 | $23,417.79 | $20,625.31 | $18,661.25 |
| 3.000 | $93,796.57 | $50,404.71 | $36,048.36 | $28,949.99 | $24,753.83 | $22,007.73 | $20,089.18 |
| 3.500 | $94,960.91 | $51,618.42 | $37,316.87 | $30,273.90 | $26,132.55 | $23,440.13 | $21,573.77 |
| 4.000 | $96,134.25 | $52,849.96 | $38,611.71 | $31,632.17 | $27,553.08 | $24,921.08 | $23,112.84 |
| 4.500 | $97,316.56 | $54,099.25 | $39,932.65 | $33,024.30 | $29,014.46 | $26,448.97 | $24,704.00 |
| 5.000 | $98,507.84 | $55,366.20 | $41,279.43 | $34,449.69 | $30,515.60 | $28,022.09 | $26,344.70 |
| 5.500 | $99,708.07 | $56,650.72 | $42,651.76 | $35,907.72 | $32,055.37 | $29,638.59 | $28,032.25 |
| 6.000 | $100,917.22 | $57,952.70 | $44,049.33 | $37,397.70 | $33,632.53 | $31,296.54 | $29,763.90 |
| 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. |