| Property Price： | $9,998,000.00 |
| Down Payment： | $3,999,200.00 |
| Loan amount： | $5,998,800.00 |
| Monthly Payment： | $26,535.55 (2.375% 300-term) |
| Total repayment： | $7,960,664.36 |
| Total int. paid： | $1,961,864.36 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,999.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $99,980.00 |
| 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 #： | $369,800.00 | # 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 | $102,541.97 | $52,551.96 | $35,902.49 | $27,588.14 | $22,607.82 | $19,294.51 | $16,933.75 |
| 1.500 | $103,838.56 | $53,864.12 | $37,237.13 | $28,946.93 | $23,991.38 | $20,703.07 | $18,367.39 |
| 2.000 | $105,145.53 | $55,197.03 | $38,602.80 | $30,346.93 | $25,426.17 | $22,172.73 | $19,871.79 |
| 2.375 | $106,132.56 | $56,210.29 | $39,647.33 | $31,423.78 | $26,535.55 | $23,314.49 | $21,045.62 |
| 2.500 | $106,462.87 | $56,550.63 | $39,999.35 | $31,787.81 | $26,911.62 | $23,702.51 | $21,445.42 |
| 3.000 | $107,790.58 | $57,924.86 | $41,426.61 | $33,269.20 | $28,446.99 | $25,291.18 | $23,086.39 |
| 3.500 | $109,128.64 | $59,319.65 | $42,884.37 | $34,790.62 | $30,031.41 | $26,937.29 | $24,792.48 |
| 4.000 | $110,477.03 | $60,734.93 | $44,372.40 | $36,351.55 | $31,663.88 | $28,639.19 | $26,561.17 |
| 4.500 | $111,835.74 | $62,170.61 | $45,890.42 | $37,951.37 | $33,343.28 | $30,395.04 | $28,389.72 |
| 5.000 | $113,204.76 | $63,626.58 | $47,438.13 | $39,589.42 | $35,068.39 | $32,202.86 | $30,275.20 |
| 5.500 | $114,584.05 | $65,102.74 | $49,015.20 | $41,264.98 | $36,837.88 | $34,060.53 | $32,214.53 |
| 6.000 | $115,973.61 | $66,598.98 | $50,621.28 | $42,977.27 | $38,650.35 | $35,965.84 | $34,204.54 |
| 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. |