| Property Price： | $10,480,000.00 |
| Down Payment： | $4,192,000.00 |
| Loan amount： | $6,288,000.00 |
| Monthly Payment： | $27,814.82 (2.375% 300-term) |
| Total repayment： | $8,344,445.14 |
| Total int. paid： | $2,056,445.14 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,240.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $104,800.00 |
| 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 #： | $393,000.00 | # 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 | $107,485.48 | $55,085.47 | $37,633.34 | $28,918.15 | $23,697.74 | $20,224.69 | $17,750.12 |
| 1.500 | $108,844.58 | $56,460.90 | $39,032.32 | $30,342.46 | $25,148.00 | $21,701.16 | $19,252.88 |
| 2.000 | $110,214.56 | $57,858.06 | $40,463.83 | $31,809.94 | $26,651.96 | $23,241.67 | $20,829.80 |
| 2.375 | $111,249.18 | $58,920.17 | $41,558.71 | $32,938.71 | $27,814.82 | $24,438.48 | $22,060.22 |
| 2.500 | $111,595.41 | $59,276.91 | $41,927.71 | $33,320.29 | $28,209.02 | $24,845.20 | $22,479.30 |
| 3.000 | $112,987.13 | $60,717.40 | $43,423.77 | $34,873.10 | $29,818.41 | $26,510.46 | $24,199.38 |
| 3.500 | $114,389.69 | $62,179.43 | $44,951.81 | $36,467.87 | $31,479.21 | $28,235.93 | $25,987.72 |
| 4.000 | $115,803.09 | $63,662.94 | $46,511.58 | $38,104.04 | $33,190.38 | $30,019.87 | $27,841.68 |
| 4.500 | $117,227.30 | $65,167.83 | $48,102.78 | $39,780.99 | $34,950.75 | $31,860.37 | $29,758.38 |
| 5.000 | $118,662.32 | $66,694.00 | $49,725.10 | $41,498.02 | $36,759.02 | $33,755.34 | $31,734.76 |
| 5.500 | $120,108.11 | $68,241.32 | $51,378.21 | $43,254.35 | $38,613.82 | $35,702.57 | $33,767.58 |
| 6.000 | $121,564.66 | $69,809.69 | $53,061.72 | $45,049.18 | $40,513.67 | $37,699.74 | $35,853.53 |
| 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. |