| Property Price： | $3,080,000.00 |
| Down Payment： | $1,232,000.00 |
| Loan amount： | $1,848,000.00 |
| Monthly Payment： | $8,174.58 (2.375% 300-term) |
| Total repayment： | $2,452,375.10 |
| Total int. paid： | $604,375.10 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,540.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $30,800.00 |
| 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 #： | $8,100.00 | # 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 | $31,589.25 | $16,189.24 | $11,060.18 | $8,498.85 | $6,964.60 | $5,943.90 | $5,216.64 |
| 1.500 | $31,988.67 | $16,593.47 | $11,471.33 | $8,917.44 | $7,390.82 | $6,377.82 | $5,658.29 |
| 2.000 | $32,391.30 | $17,004.09 | $11,892.04 | $9,348.72 | $7,832.83 | $6,830.57 | $6,121.74 |
| 2.375 | $32,695.37 | $17,316.23 | $12,213.82 | $9,680.46 | $8,174.58 | $7,182.30 | $6,483.35 |
| 2.500 | $32,797.12 | $17,421.08 | $12,322.26 | $9,792.61 | $8,290.44 | $7,301.83 | $6,606.51 |
| 3.000 | $33,206.14 | $17,844.43 | $12,761.95 | $10,248.96 | $8,763.43 | $7,791.24 | $7,112.03 |
| 3.500 | $33,618.34 | $18,274.11 | $13,211.03 | $10,717.66 | $9,251.52 | $8,298.35 | $7,637.61 |
| 4.000 | $34,033.73 | $18,710.10 | $13,669.43 | $11,198.52 | $9,754.42 | $8,822.63 | $8,182.48 |
| 4.500 | $34,452.30 | $19,152.38 | $14,137.08 | $11,691.36 | $10,271.78 | $9,363.54 | $8,745.78 |
| 5.000 | $34,874.04 | $19,600.91 | $14,613.87 | $12,195.98 | $10,803.22 | $9,920.46 | $9,326.63 |
| 5.500 | $35,298.95 | $20,055.66 | $15,099.70 | $12,712.16 | $11,348.34 | $10,492.74 | $9,924.06 |
| 6.000 | $35,727.02 | $20,516.59 | $15,594.47 | $13,239.65 | $11,906.69 | $11,079.69 | $10,537.11 |
| 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. |