| Property Price： | $3,780,000.00 |
| Down Payment： | $1,512,000.00 |
| Loan amount： | $2,268,000.00 |
| Monthly Payment： | $10,032.44 (2.375% 300-term) |
| Total repayment： | $3,009,733.08 |
| Total int. paid： | $741,733.08 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,890.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $37,800.00 |
| 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 #： | $56,700.00 | # 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 | $38,768.62 | $19,868.61 | $13,573.86 | $10,430.40 | $8,547.47 | $7,294.78 | $6,402.24 |
| 1.500 | $39,258.83 | $20,364.71 | $14,078.45 | $10,944.13 | $9,070.56 | $7,827.33 | $6,944.26 |
| 2.000 | $39,752.96 | $20,868.65 | $14,594.78 | $11,473.43 | $9,613.02 | $8,382.97 | $7,513.04 |
| 2.375 | $40,126.13 | $21,251.74 | $14,989.69 | $11,880.56 | $10,032.44 | $8,814.64 | $7,956.84 |
| 2.500 | $40,251.02 | $21,380.41 | $15,122.78 | $12,018.20 | $10,174.63 | $8,961.34 | $8,107.99 |
| 3.000 | $40,752.99 | $21,899.98 | $15,662.39 | $12,578.27 | $10,755.11 | $9,561.98 | $8,728.40 |
| 3.500 | $41,258.88 | $22,427.31 | $16,213.54 | $13,153.49 | $11,354.14 | $10,184.33 | $9,373.43 |
| 4.000 | $41,768.67 | $22,962.40 | $16,776.12 | $13,743.63 | $11,971.34 | $10,827.78 | $10,042.13 |
| 4.500 | $42,282.37 | $23,505.19 | $17,350.05 | $14,348.49 | $12,606.28 | $11,491.62 | $10,733.46 |
| 5.000 | $42,799.96 | $24,055.66 | $17,935.20 | $14,967.80 | $13,258.50 | $12,175.11 | $11,446.32 |
| 5.500 | $43,321.44 | $24,613.76 | $18,531.45 | $15,601.28 | $13,927.50 | $12,877.45 | $12,179.53 |
| 6.000 | $43,846.79 | $25,179.45 | $19,138.67 | $16,248.66 | $14,612.76 | $13,597.81 | $12,931.90 |
| 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. |