| Property Price： | $9,950,000.00 |
| Down Payment： | $3,980,000.00 |
| Loan amount： | $5,970,000.00 |
| Monthly Payment： | $26,408.15 (2.375% 300-term) |
| Total repayment： | $7,922,445.53 |
| Total int. paid： | $1,952,445.53 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,975.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $99,500.00 |
| 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 #： | $365,000.00 | # 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 | $102,049.67 | $52,299.66 | $35,730.12 | $27,455.69 | $22,499.29 | $19,201.88 | $16,852.46 |
| 1.500 | $103,340.03 | $53,605.53 | $37,058.36 | $28,807.96 | $23,876.20 | $20,603.68 | $18,279.21 |
| 2.000 | $104,640.73 | $54,932.03 | $38,417.47 | $30,201.24 | $25,304.10 | $22,066.28 | $19,776.39 |
| 2.375 | $105,623.03 | $55,940.43 | $39,456.98 | $31,272.92 | $26,408.15 | $23,202.56 | $20,944.58 |
| 2.500 | $105,951.75 | $56,279.13 | $39,807.32 | $31,635.20 | $26,782.42 | $23,588.72 | $21,342.46 |
| 3.000 | $107,273.08 | $57,646.76 | $41,227.72 | $33,109.48 | $28,310.42 | $25,169.76 | $22,975.56 |
| 3.500 | $108,604.72 | $59,034.86 | $42,678.49 | $34,623.60 | $29,887.23 | $26,807.97 | $24,673.45 |
| 4.000 | $109,946.64 | $60,443.35 | $44,159.37 | $36,177.03 | $31,511.86 | $28,501.69 | $26,433.65 |
| 4.500 | $111,298.82 | $61,872.13 | $45,670.10 | $37,769.17 | $33,183.20 | $30,249.11 | $28,253.43 |
| 5.000 | $112,661.26 | $63,321.11 | $47,210.38 | $39,399.36 | $34,900.03 | $32,048.25 | $30,129.85 |
| 5.500 | $114,033.94 | $64,790.19 | $48,779.88 | $41,066.87 | $36,661.02 | $33,897.00 | $32,059.87 |
| 6.000 | $115,416.83 | $66,279.24 | $50,378.25 | $42,770.93 | $38,464.79 | $35,793.17 | $34,040.33 |
| 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. |