| Property Price： | $3,050,000.00 |
| Down Payment： | $1,220,000.00 |
| Loan amount： | $1,830,000.00 |
| Monthly Payment： | $8,094.96 (2.375% 300-term) |
| Total repayment： | $2,428,488.33 |
| Total int. paid： | $598,488.33 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,525.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $30,500.00 |
| 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 #： | $5,100.00 | # 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 | $31,281.56 | $16,031.55 | $10,952.45 | $8,416.07 | $6,896.77 | $5,886.00 | $5,165.83 |
| 1.500 | $31,677.10 | $16,431.84 | $11,359.60 | $8,830.58 | $7,318.83 | $6,315.70 | $5,603.18 |
| 2.000 | $32,075.80 | $16,838.46 | $11,776.21 | $9,257.67 | $7,756.53 | $6,764.04 | $6,062.11 |
| 2.375 | $32,376.91 | $17,147.57 | $12,094.85 | $9,586.17 | $8,094.96 | $7,112.34 | $6,420.20 |
| 2.500 | $32,477.67 | $17,251.39 | $12,202.24 | $9,697.22 | $8,209.69 | $7,230.71 | $6,542.16 |
| 3.000 | $32,882.70 | $17,670.62 | $12,637.64 | $10,149.14 | $8,678.07 | $7,715.35 | $7,042.76 |
| 3.500 | $33,290.89 | $18,096.11 | $13,082.35 | $10,613.26 | $9,161.41 | $8,217.52 | $7,563.22 |
| 4.000 | $33,702.24 | $18,527.86 | $13,536.29 | $11,089.44 | $9,659.41 | $8,736.70 | $8,102.78 |
| 4.500 | $34,116.73 | $18,965.83 | $13,999.38 | $11,577.48 | $10,171.73 | $9,272.34 | $8,660.60 |
| 5.000 | $34,534.36 | $19,409.99 | $14,471.52 | $12,077.19 | $10,698.00 | $9,823.84 | $9,235.78 |
| 5.500 | $34,955.13 | $19,860.31 | $14,952.63 | $12,588.34 | $11,237.80 | $10,390.54 | $9,827.40 |
| 6.000 | $35,379.03 | $20,316.75 | $15,442.58 | $13,110.69 | $11,790.72 | $10,971.77 | $10,434.47 |
| 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. |