| Property Price： | $8,950,000.00 |
| Down Payment： | $3,580,000.00 |
| Loan amount： | $5,370,000.00 |
| Monthly Payment： | $23,754.07 (2.375% 300-term) |
| Total repayment： | $7,126,219.85 |
| Total int. paid： | $1,756,219.85 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,475.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $89,500.00 |
| 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 #： | $268,500.00 | # 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 | $91,793.42 | $47,043.41 | $32,139.16 | $24,696.32 | $20,238.05 | $17,272.04 | $15,158.74 |
| 1.500 | $92,954.10 | $48,218.04 | $33,333.90 | $25,912.69 | $21,476.58 | $18,532.96 | $16,442.10 |
| 2.000 | $94,124.07 | $49,411.22 | $34,556.42 | $27,165.94 | $22,760.98 | $19,848.57 | $17,788.81 |
| 2.375 | $95,007.65 | $50,318.28 | $35,491.46 | $28,129.91 | $23,754.07 | $20,870.65 | $18,839.60 |
| 2.500 | $95,303.33 | $50,622.94 | $35,806.58 | $28,455.79 | $24,090.72 | $21,217.99 | $19,197.49 |
| 3.000 | $96,491.87 | $51,853.12 | $37,084.23 | $29,781.89 | $25,465.15 | $22,640.14 | $20,666.46 |
| 3.500 | $97,689.67 | $53,101.71 | $38,389.19 | $31,143.84 | $26,883.49 | $24,113.70 | $22,193.71 |
| 4.000 | $98,896.72 | $54,368.64 | $39,721.24 | $32,541.14 | $28,344.84 | $25,637.20 | $23,777.00 |
| 4.500 | $100,113.01 | $55,653.83 | $41,080.14 | $33,973.27 | $29,848.20 | $27,209.00 | $25,413.89 |
| 5.000 | $101,338.52 | $56,957.18 | $42,465.62 | $35,439.62 | $31,392.49 | $28,827.32 | $27,101.73 |
| 5.500 | $102,573.24 | $58,278.61 | $43,877.38 | $36,939.55 | $32,976.50 | $30,490.27 | $28,837.77 |
| 6.000 | $103,817.14 | $59,618.01 | $45,315.11 | $38,472.35 | $34,598.99 | $32,195.86 | $30,619.19 |
| 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. |