| Property Price： | $5,280,000.00 |
| Down Payment： | $2,112,000.00 |
| Loan amount： | $3,168,000.00 |
| Monthly Payment： | $14,013.57 (2.375% 300-term) |
| Total repayment： | $4,204,071.60 |
| Total int. paid： | $1,036,071.60 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,640.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $52,800.00 |
| 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 #： | $118,800.00 | # 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 | $54,152.99 | $27,752.99 | $18,960.31 | $14,569.45 | $11,939.32 | $10,189.54 | $8,942.81 |
| 1.500 | $54,837.73 | $28,445.95 | $19,665.14 | $15,287.04 | $12,669.98 | $10,933.41 | $9,699.92 |
| 2.000 | $55,527.94 | $29,149.86 | $20,386.36 | $16,026.38 | $13,427.71 | $11,709.54 | $10,494.40 |
| 2.375 | $56,049.20 | $29,684.97 | $20,937.98 | $16,595.07 | $14,013.57 | $12,312.52 | $11,114.31 |
| 2.500 | $56,223.64 | $29,864.70 | $21,123.88 | $16,787.32 | $14,212.18 | $12,517.43 | $11,325.45 |
| 3.000 | $56,924.81 | $30,590.44 | $21,877.63 | $17,569.65 | $15,023.01 | $13,356.42 | $12,192.05 |
| 3.500 | $57,631.45 | $31,327.04 | $22,647.48 | $18,373.12 | $15,859.75 | $14,225.74 | $13,093.05 |
| 4.000 | $58,343.54 | $32,074.46 | $23,433.31 | $19,197.46 | $16,721.87 | $15,124.52 | $14,027.10 |
| 4.500 | $59,061.08 | $32,832.65 | $24,234.99 | $20,042.33 | $17,608.77 | $16,051.79 | $14,992.77 |
| 5.000 | $59,784.07 | $33,601.56 | $25,052.34 | $20,907.40 | $18,519.81 | $17,006.51 | $15,988.51 |
| 5.500 | $60,512.48 | $34,381.12 | $25,885.20 | $21,792.27 | $19,454.29 | $17,987.56 | $17,012.68 |
| 6.000 | $61,246.32 | $35,171.30 | $26,733.38 | $22,696.54 | $20,411.47 | $18,993.76 | $18,063.61 |
| 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. |