| Property Price： | $4,530,000.00 |
| Down Payment： | $1,812,000.00 |
| Loan amount： | $2,718,000.00 |
| Monthly Payment： | $12,023.01 (2.375% 300-term) |
| Total repayment： | $3,606,902.34 |
| Total int. paid： | $888,902.34 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,265.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $45,300.00 |
| 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 #： | $70,500.00 | # 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 | $46,460.81 | $23,810.80 | $16,267.08 | $12,499.93 | $10,243.39 | $8,742.16 | $7,672.53 |
| 1.500 | $47,048.28 | $24,405.33 | $16,871.80 | $13,115.58 | $10,870.27 | $9,380.37 | $8,322.09 |
| 2.000 | $47,640.45 | $25,009.26 | $17,490.57 | $13,749.91 | $11,520.36 | $10,046.26 | $9,003.72 |
| 2.375 | $48,087.67 | $25,468.36 | $17,963.83 | $14,237.82 | $12,023.01 | $10,563.58 | $9,535.57 |
| 2.500 | $48,237.33 | $25,622.56 | $18,123.33 | $14,402.76 | $12,193.40 | $10,739.39 | $9,716.72 |
| 3.000 | $48,838.90 | $26,245.21 | $18,770.01 | $15,073.96 | $12,889.06 | $11,459.20 | $10,460.23 |
| 3.500 | $49,445.16 | $26,877.18 | $19,430.51 | $15,763.31 | $13,606.95 | $12,205.03 | $11,233.24 |
| 4.000 | $50,056.11 | $27,518.43 | $20,104.72 | $16,470.55 | $14,346.61 | $12,976.15 | $12,034.62 |
| 4.500 | $50,671.73 | $28,168.92 | $20,792.52 | $17,195.41 | $15,107.53 | $13,771.71 | $12,863.12 |
| 5.000 | $51,292.01 | $28,828.61 | $21,493.77 | $17,937.60 | $15,889.16 | $14,590.81 | $13,717.41 |
| 5.500 | $51,916.96 | $29,497.44 | $22,208.33 | $18,696.78 | $16,690.90 | $15,432.51 | $14,596.10 |
| 6.000 | $52,546.55 | $30,175.37 | $22,936.03 | $19,472.60 | $17,512.11 | $16,295.78 | $15,497.76 |
| 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. |