| Property Price： | $5,350,000.00 |
| Down Payment： | $2,140,000.00 |
| Loan amount： | $3,210,000.00 |
| Monthly Payment： | $14,199.36 (2.375% 300-term) |
| Total repayment： | $4,259,807.40 |
| Total int. paid： | $1,049,807.40 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,675.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $53,500.00 |
| 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 #： | $120,375.00 | # 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 | $54,870.93 | $28,120.92 | $19,211.67 | $14,762.61 | $12,097.61 | $10,324.63 | $9,061.37 |
| 1.500 | $55,564.74 | $28,823.07 | $19,925.85 | $15,489.71 | $12,837.96 | $11,078.36 | $9,828.52 |
| 2.000 | $56,264.11 | $29,536.32 | $20,656.63 | $16,238.86 | $13,605.72 | $11,864.79 | $10,633.53 |
| 2.375 | $56,792.28 | $30,078.52 | $21,215.56 | $16,815.09 | $14,199.36 | $12,475.75 | $11,261.66 |
| 2.500 | $56,969.03 | $30,260.64 | $21,403.93 | $17,009.88 | $14,400.60 | $12,683.38 | $11,475.60 |
| 3.000 | $57,679.50 | $30,996.00 | $22,167.67 | $17,802.58 | $15,222.18 | $13,533.49 | $12,353.69 |
| 3.500 | $58,395.50 | $31,742.36 | $22,947.73 | $18,616.71 | $16,070.02 | $14,414.33 | $13,266.63 |
| 4.000 | $59,117.04 | $32,499.69 | $23,743.98 | $19,451.97 | $16,943.56 | $15,325.03 | $14,213.07 |
| 4.500 | $59,844.09 | $33,267.93 | $24,556.28 | $20,308.04 | $17,842.22 | $16,264.60 | $15,191.54 |
| 5.000 | $60,576.66 | $34,047.03 | $25,384.48 | $21,184.58 | $18,765.34 | $17,231.97 | $16,200.47 |
| 5.500 | $61,314.73 | $34,836.94 | $26,228.38 | $22,081.18 | $19,712.21 | $18,226.03 | $17,238.22 |
| 6.000 | $62,058.29 | $35,637.58 | $27,087.80 | $22,997.44 | $20,682.07 | $19,245.57 | $18,303.09 |
| 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. |