| Property Price： | $3,530,000.00 |
| Down Payment： | $1,412,000.00 |
| Loan amount： | $2,118,000.00 |
| Monthly Payment： | $9,368.92 (2.375% 300-term) |
| Total repayment： | $2,810,676.66 |
| Total int. paid： | $692,676.66 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,765.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $35,300.00 |
| 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 #： | $52,950.00 | # 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 | $36,204.56 | $18,554.55 | $12,676.11 | $9,740.56 | $7,982.16 | $6,812.33 | $5,978.81 |
| 1.500 | $36,662.34 | $19,017.84 | $13,147.34 | $10,220.31 | $8,470.65 | $7,309.65 | $6,484.99 |
| 2.000 | $37,123.80 | $19,488.45 | $13,629.51 | $10,714.61 | $8,977.23 | $7,828.54 | $7,016.15 |
| 2.375 | $37,472.29 | $19,846.20 | $13,998.31 | $11,094.81 | $9,368.92 | $8,231.66 | $7,430.59 |
| 2.500 | $37,588.91 | $19,966.37 | $14,122.60 | $11,223.34 | $9,501.70 | $8,368.66 | $7,571.75 |
| 3.000 | $38,057.69 | $20,451.57 | $14,626.52 | $11,746.38 | $10,043.80 | $8,929.57 | $8,151.13 |
| 3.500 | $38,530.12 | $20,944.03 | $15,141.21 | $12,283.55 | $10,603.21 | $9,510.77 | $8,753.50 |
| 4.000 | $39,006.19 | $21,443.72 | $15,666.59 | $12,834.66 | $11,179.58 | $10,111.66 | $9,377.97 |
| 4.500 | $39,485.91 | $21,950.61 | $16,202.56 | $13,399.51 | $11,772.53 | $10,731.59 | $10,023.58 |
| 5.000 | $39,969.27 | $22,464.68 | $16,749.01 | $13,977.86 | $12,381.62 | $11,369.88 | $10,689.28 |
| 5.500 | $40,456.26 | $22,985.87 | $17,305.83 | $14,569.45 | $13,006.37 | $12,025.77 | $11,374.00 |
| 6.000 | $40,946.87 | $23,514.14 | $17,872.89 | $15,174.01 | $13,646.30 | $12,698.48 | $12,076.62 |
| 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. |