| Property Price： | $5,380,000.00 |
| Down Payment： | $2,152,000.00 |
| Loan amount： | $3,228,000.00 |
| Monthly Payment： | $14,278.98 (2.375% 300-term) |
| Total repayment： | $4,283,694.17 |
| Total int. paid： | $1,055,694.17 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,690.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $53,800.00 |
| 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 #： | $121,050.00 | # 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 | $55,178.62 | $28,278.61 | $19,319.40 | $14,845.39 | $12,165.44 | $10,382.52 | $9,112.18 |
| 1.500 | $55,876.32 | $28,984.70 | $20,037.58 | $15,576.57 | $12,909.94 | $11,140.48 | $9,883.63 |
| 2.000 | $56,579.61 | $29,701.94 | $20,772.46 | $16,329.91 | $13,682.02 | $11,931.32 | $10,693.16 |
| 2.375 | $57,110.74 | $30,247.19 | $21,334.53 | $16,909.38 | $14,278.98 | $12,545.71 | $11,324.81 |
| 2.500 | $57,288.48 | $30,430.32 | $21,523.96 | $17,105.27 | $14,481.35 | $12,754.50 | $11,539.95 |
| 3.000 | $58,002.93 | $31,169.81 | $22,291.98 | $17,902.41 | $15,307.54 | $13,609.38 | $12,422.96 |
| 3.500 | $58,722.95 | $31,920.36 | $23,076.41 | $18,721.10 | $16,160.13 | $14,495.16 | $13,341.02 |
| 4.000 | $59,448.53 | $32,681.93 | $23,877.13 | $19,561.05 | $17,038.57 | $15,410.97 | $14,292.77 |
| 4.500 | $60,179.67 | $33,454.48 | $24,693.98 | $20,421.92 | $17,942.27 | $16,355.80 | $15,276.73 |
| 5.000 | $60,916.34 | $34,237.95 | $25,526.82 | $21,303.37 | $18,870.57 | $17,328.60 | $16,291.32 |
| 5.500 | $61,658.55 | $35,032.28 | $26,375.45 | $22,205.00 | $19,822.74 | $18,328.23 | $17,334.89 |
| 6.000 | $62,406.28 | $35,837.42 | $27,239.70 | $23,126.39 | $20,798.05 | $19,353.49 | $18,405.72 |
| 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. |