| Property Price： | $3,520,000.00 |
| Down Payment： | $1,408,000.00 |
| Loan amount： | $2,112,000.00 |
| Monthly Payment： | $9,342.38 (2.375% 300-term) |
| Total repayment： | $2,802,714.40 |
| Total int. paid： | $690,714.40 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,760.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $35,200.00 |
| 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 #： | $52,100.00 | # 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 | $36,101.99 | $18,501.99 | $12,640.20 | $9,712.97 | $7,959.55 | $6,793.03 | $5,961.87 |
| 1.500 | $36,558.48 | $18,963.96 | $13,110.09 | $10,191.36 | $8,446.66 | $7,288.94 | $6,466.62 |
| 2.000 | $37,018.63 | $19,433.24 | $13,590.90 | $10,684.26 | $8,951.80 | $7,806.36 | $6,996.27 |
| 2.375 | $37,366.14 | $19,789.98 | $13,958.65 | $11,063.38 | $9,342.38 | $8,208.34 | $7,409.54 |
| 2.500 | $37,482.43 | $19,909.80 | $14,082.59 | $11,191.55 | $9,474.79 | $8,344.95 | $7,550.30 |
| 3.000 | $37,949.87 | $20,393.63 | $14,585.08 | $11,713.10 | $10,015.34 | $8,904.28 | $8,128.04 |
| 3.500 | $38,420.97 | $20,884.70 | $15,098.32 | $12,248.75 | $10,573.17 | $9,483.82 | $8,728.70 |
| 4.000 | $38,895.69 | $21,382.97 | $15,622.21 | $12,798.30 | $11,147.91 | $10,083.01 | $9,351.40 |
| 4.500 | $39,374.06 | $21,888.43 | $16,156.66 | $13,361.55 | $11,739.18 | $10,701.19 | $9,995.18 |
| 5.000 | $39,856.05 | $22,401.04 | $16,701.56 | $13,938.27 | $12,346.54 | $11,337.67 | $10,659.00 |
| 5.500 | $40,341.65 | $22,920.75 | $17,256.80 | $14,528.18 | $12,969.53 | $11,991.70 | $11,341.78 |
| 6.000 | $40,830.88 | $23,447.53 | $17,822.26 | $15,131.02 | $13,607.65 | $12,662.51 | $12,042.41 |
| 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. |