| Property Price： | $2,950,000.00 |
| Down Payment： | $1,180,000.00 |
| Loan amount： | $1,770,000.00 |
| Monthly Payment： | $7,829.55 (2.375% 300-term) |
| Total repayment： | $2,348,865.76 |
| Total int. paid： | $578,865.76 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,475.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $29,500.00 |
| 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 #： | $100.00 | # 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 | $30,255.93 | $15,505.93 | $10,593.35 | $8,140.13 | $6,670.64 | $5,693.02 | $4,996.46 |
| 1.500 | $30,638.50 | $15,893.10 | $10,987.15 | $8,541.05 | $7,078.87 | $6,108.63 | $5,419.46 |
| 2.000 | $31,024.14 | $16,286.38 | $11,390.10 | $8,954.14 | $7,502.22 | $6,542.26 | $5,863.35 |
| 2.375 | $31,315.37 | $16,585.35 | $11,698.30 | $9,271.87 | $7,829.55 | $6,879.15 | $6,209.70 |
| 2.500 | $31,412.83 | $16,685.77 | $11,802.17 | $9,379.28 | $7,940.52 | $6,993.64 | $6,327.67 |
| 3.000 | $31,804.58 | $17,091.25 | $12,223.30 | $9,816.38 | $8,393.54 | $7,462.39 | $6,811.85 |
| 3.500 | $32,199.39 | $17,502.80 | $12,653.42 | $10,265.29 | $8,861.04 | $7,948.09 | $7,315.24 |
| 4.000 | $32,597.24 | $17,920.39 | $13,092.48 | $10,725.85 | $9,342.71 | $8,450.25 | $7,837.11 |
| 4.500 | $32,998.14 | $18,344.00 | $13,540.38 | $11,197.89 | $9,838.23 | $8,968.33 | $8,376.64 |
| 5.000 | $33,402.08 | $18,773.60 | $13,997.05 | $11,681.22 | $10,347.24 | $9,501.74 | $8,932.97 |
| 5.500 | $33,809.06 | $19,209.15 | $14,462.38 | $12,175.61 | $10,869.35 | $10,049.87 | $9,505.19 |
| 6.000 | $34,219.06 | $19,650.63 | $14,936.27 | $12,680.83 | $11,404.13 | $10,612.04 | $10,092.36 |
| 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. |