| Property Price： | $4,600,000.00 |
| Down Payment： | $1,840,000.00 |
| Loan amount： | $2,760,000.00 |
| Monthly Payment： | $12,208.79 (2.375% 300-term) |
| Total repayment： | $3,662,638.14 |
| Total int. paid： | $902,638.14 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $46,000.00 |
| 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 #： | $77,500.00 | # 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 | $47,178.74 | $24,178.74 | $16,518.45 | $12,693.08 | $10,401.68 | $8,877.25 | $7,791.09 |
| 1.500 | $47,775.29 | $24,782.45 | $17,132.51 | $13,318.25 | $11,038.24 | $9,525.32 | $8,450.69 |
| 2.000 | $48,376.62 | $25,395.71 | $17,760.84 | $13,962.38 | $11,698.38 | $10,201.50 | $9,142.85 |
| 2.375 | $48,830.75 | $25,861.91 | $18,241.42 | $14,457.83 | $12,208.79 | $10,726.81 | $9,682.92 |
| 2.500 | $48,982.72 | $26,018.49 | $18,403.38 | $14,625.32 | $12,381.82 | $10,905.34 | $9,866.87 |
| 3.000 | $49,593.59 | $26,650.77 | $19,060.05 | $15,306.89 | $13,088.23 | $11,636.27 | $10,621.87 |
| 3.500 | $50,209.22 | $27,292.50 | $19,730.76 | $16,006.89 | $13,817.21 | $12,393.63 | $11,406.82 |
| 4.000 | $50,829.60 | $27,943.66 | $20,415.39 | $16,725.06 | $14,568.30 | $13,176.66 | $12,220.58 |
| 4.500 | $51,454.73 | $28,604.20 | $21,113.81 | $17,461.12 | $15,340.98 | $13,984.51 | $13,061.89 |
| 5.000 | $52,084.60 | $29,274.08 | $21,825.90 | $18,214.78 | $16,134.69 | $14,816.28 | $13,929.38 |
| 5.500 | $52,719.21 | $29,953.25 | $22,551.50 | $18,985.69 | $16,948.81 | $15,670.98 | $14,821.65 |
| 6.000 | $53,358.53 | $30,641.66 | $23,290.45 | $19,773.50 | $17,782.72 | $16,547.59 | $15,737.24 |
| 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. |