| Property Price： | $2,980,000.00 |
| Down Payment： | $1,192,000.00 |
| Loan amount： | $1,788,000.00 |
| Monthly Payment： | $7,909.18 (2.375% 300-term) |
| Total repayment： | $2,372,752.53 |
| Total int. paid： | $584,752.53 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,490.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $29,800.00 |
| 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 #： | $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 | $30,563.62 | $15,663.62 | $10,701.08 | $8,222.91 | $6,738.48 | $5,750.91 | $5,047.27 |
| 1.500 | $30,950.08 | $16,054.72 | $11,098.89 | $8,627.91 | $7,150.86 | $6,170.75 | $5,474.58 |
| 2.000 | $31,339.63 | $16,452.01 | $11,505.94 | $9,045.19 | $7,578.52 | $6,608.80 | $5,922.98 |
| 2.375 | $31,633.83 | $16,754.02 | $11,817.27 | $9,366.16 | $7,909.18 | $6,949.11 | $6,272.85 |
| 2.500 | $31,732.28 | $16,855.46 | $11,922.19 | $9,474.66 | $8,021.27 | $7,064.76 | $6,392.01 |
| 3.000 | $32,128.02 | $17,265.06 | $12,347.60 | $9,916.21 | $8,478.90 | $7,538.28 | $6,881.12 |
| 3.500 | $32,526.84 | $17,680.79 | $12,782.10 | $10,369.68 | $8,951.15 | $8,028.92 | $7,389.64 |
| 4.000 | $32,928.74 | $18,102.63 | $13,225.62 | $10,834.93 | $9,437.72 | $8,536.19 | $7,916.81 |
| 4.500 | $33,333.72 | $18,530.55 | $13,678.08 | $11,311.77 | $9,938.28 | $9,059.53 | $8,461.83 |
| 5.000 | $33,741.77 | $18,964.51 | $14,139.39 | $11,800.01 | $10,452.47 | $9,598.37 | $9,023.82 |
| 5.500 | $34,152.88 | $19,404.50 | $14,609.45 | $12,299.43 | $10,979.88 | $10,152.07 | $9,601.85 |
| 6.000 | $34,567.05 | $19,850.47 | $15,088.16 | $12,809.79 | $11,520.11 | $10,719.96 | $10,194.99 |
| 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. |