| Property Price： | $5,980,000.00 |
| Down Payment： | $2,392,000.00 |
| Loan amount： | $3,588,000.00 |
| Monthly Payment： | $15,871.43 (2.375% 300-term) |
| Total repayment： | $4,761,429.58 |
| Total int. paid： | $1,173,429.58 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,990.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $59,800.00 |
| 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 #： | $134,550.00 | # 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 | $61,332.37 | $31,432.36 | $21,473.98 | $16,501.01 | $13,522.18 | $11,540.43 | $10,128.41 |
| 1.500 | $62,107.88 | $32,217.19 | $22,272.26 | $17,313.73 | $14,349.72 | $12,382.91 | $10,985.90 |
| 2.000 | $62,889.60 | $33,014.43 | $23,089.09 | $18,151.09 | $15,207.89 | $13,261.95 | $11,885.71 |
| 2.375 | $63,479.97 | $33,620.48 | $23,713.84 | $18,795.18 | $15,871.43 | $13,944.86 | $12,587.80 |
| 2.500 | $63,677.53 | $33,824.04 | $23,924.40 | $19,012.92 | $16,096.37 | $14,176.94 | $12,826.93 |
| 3.000 | $64,471.66 | $34,646.00 | $24,778.07 | $19,898.96 | $17,014.70 | $15,127.15 | $13,808.42 |
| 3.500 | $65,271.98 | $35,480.25 | $25,649.99 | $20,808.95 | $17,962.37 | $16,111.72 | $14,828.87 |
| 4.000 | $66,078.48 | $36,326.76 | $26,540.00 | $21,742.57 | $18,938.79 | $17,129.66 | $15,886.76 |
| 4.500 | $66,891.15 | $37,185.46 | $27,447.96 | $22,699.46 | $19,943.27 | $18,179.87 | $16,980.45 |
| 5.000 | $67,709.99 | $38,056.31 | $28,373.68 | $23,679.21 | $20,975.09 | $19,261.16 | $18,108.19 |
| 5.500 | $68,534.97 | $38,939.23 | $29,316.95 | $24,681.40 | $22,033.46 | $20,372.27 | $19,268.14 |
| 6.000 | $69,366.09 | $39,834.16 | $30,277.58 | $25,705.55 | $23,117.53 | $21,511.87 | $20,458.41 |
| 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. |