| Property Price： | $5,450,000.00 |
| Down Payment： | $2,180,000.00 |
| Loan amount： | $3,270,000.00 |
| Monthly Payment： | $14,464.77 (2.375% 300-term) |
| Total repayment： | $4,339,429.96 |
| Total int. paid： | $1,069,429.96 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,725.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $54,500.00 |
| 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 #： | $122,625.00 | # 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 | $55,896.55 | $28,646.55 | $19,570.77 | $15,038.54 | $12,323.73 | $10,517.61 | $9,230.74 |
| 1.500 | $56,603.33 | $29,361.82 | $20,298.30 | $15,779.23 | $13,077.92 | $11,285.43 | $10,012.23 |
| 2.000 | $57,315.78 | $30,088.40 | $21,042.73 | $16,542.39 | $13,860.04 | $12,086.56 | $10,832.29 |
| 2.375 | $57,853.82 | $30,640.74 | $21,612.12 | $17,129.39 | $14,464.77 | $12,708.94 | $11,472.16 |
| 2.500 | $58,033.87 | $30,826.26 | $21,804.01 | $17,327.82 | $14,669.77 | $12,920.45 | $11,690.09 |
| 3.000 | $58,757.62 | $31,575.36 | $22,582.02 | $18,135.34 | $15,506.71 | $13,786.45 | $12,584.60 |
| 3.500 | $59,487.01 | $32,335.68 | $23,376.66 | $18,964.68 | $16,370.39 | $14,683.76 | $13,514.60 |
| 4.000 | $60,222.03 | $33,107.16 | $24,187.80 | $19,815.56 | $17,260.26 | $15,611.48 | $14,478.73 |
| 4.500 | $60,962.67 | $33,889.76 | $25,015.28 | $20,687.63 | $18,175.72 | $16,568.61 | $15,475.50 |
| 5.000 | $61,708.93 | $34,683.42 | $25,858.95 | $21,580.55 | $19,116.09 | $17,554.07 | $16,503.29 |
| 5.500 | $62,460.80 | $35,488.09 | $26,718.63 | $22,493.91 | $20,080.66 | $18,566.70 | $17,560.43 |
| 6.000 | $63,218.26 | $36,303.70 | $27,594.12 | $23,427.30 | $21,068.66 | $19,605.30 | $18,645.20 |
| 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. |