| Property Price： | $5,730,000.00 |
| Down Payment： | $2,292,000.00 |
| Loan amount： | $3,438,000.00 |
| Monthly Payment： | $15,207.91 (2.375% 300-term) |
| Total repayment： | $4,562,373.16 |
| Total int. paid： | $1,124,373.16 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,865.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $57,300.00 |
| 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 #： | $128,925.00 | # 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 | $58,768.30 | $30,118.30 | $20,576.24 | $15,811.17 | $12,956.87 | $11,057.97 | $9,704.98 |
| 1.500 | $59,511.40 | $30,870.32 | $21,341.15 | $16,589.91 | $13,749.81 | $11,865.23 | $10,526.62 |
| 2.000 | $60,260.44 | $31,634.23 | $22,123.83 | $17,392.27 | $14,572.11 | $12,707.52 | $11,388.81 |
| 2.375 | $60,826.12 | $32,214.94 | $22,722.46 | $18,009.43 | $15,207.91 | $13,361.88 | $12,061.55 |
| 2.500 | $61,015.43 | $32,409.99 | $22,924.21 | $18,218.06 | $15,423.44 | $13,584.26 | $12,290.69 |
| 3.000 | $61,776.36 | $33,197.58 | $23,742.20 | $19,067.07 | $16,303.38 | $14,494.75 | $13,231.15 |
| 3.500 | $62,543.22 | $33,996.96 | $24,577.66 | $19,939.02 | $17,211.44 | $15,438.16 | $14,208.93 |
| 4.000 | $63,316.00 | $34,808.08 | $25,430.47 | $20,833.60 | $18,147.03 | $16,413.54 | $15,222.60 |
| 4.500 | $64,094.70 | $35,630.88 | $26,300.47 | $21,750.49 | $19,109.52 | $17,419.84 | $16,270.57 |
| 5.000 | $64,879.30 | $36,465.32 | $27,187.48 | $22,689.28 | $20,098.21 | $18,455.93 | $17,351.16 |
| 5.500 | $65,669.80 | $37,311.33 | $28,091.33 | $23,649.57 | $21,112.33 | $19,520.59 | $18,462.62 |
| 6.000 | $66,466.17 | $38,168.85 | $29,011.80 | $24,630.90 | $22,151.08 | $20,612.55 | $19,603.12 |
| 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. |