| Property Price： | $6,950,000.00 |
| Down Payment： | $2,780,000.00 |
| Loan amount： | $4,170,000.00 |
| Monthly Payment： | $18,445.89 (2.375% 300-term) |
| Total repayment： | $5,533,768.49 |
| Total int. paid： | $1,363,768.49 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,475.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $69,500.00 |
| 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 #： | $208,500.00 | # 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 | $71,280.93 | $36,530.92 | $24,957.22 | $19,177.59 | $15,715.58 | $13,412.37 | $11,771.31 |
| 1.500 | $72,182.23 | $37,443.06 | $25,884.98 | $20,122.14 | $16,677.34 | $14,391.51 | $12,767.89 |
| 2.000 | $73,090.76 | $38,369.61 | $26,834.31 | $21,095.34 | $17,674.73 | $15,413.13 | $13,813.66 |
| 2.375 | $73,776.89 | $39,073.97 | $27,560.40 | $21,843.90 | $18,445.89 | $16,206.82 | $14,629.63 |
| 2.500 | $74,006.50 | $39,310.55 | $27,805.11 | $22,096.95 | $18,707.32 | $16,476.54 | $14,907.55 |
| 3.000 | $74,929.44 | $40,265.83 | $28,797.25 | $23,126.72 | $19,774.61 | $17,580.89 | $16,048.25 |
| 3.500 | $75,859.58 | $41,235.41 | $29,810.60 | $24,184.32 | $20,876.00 | $18,725.16 | $17,234.22 |
| 4.000 | $76,796.90 | $42,219.22 | $30,844.99 | $25,269.38 | $22,010.80 | $19,908.22 | $18,463.71 |
| 4.500 | $77,741.39 | $43,217.22 | $31,900.22 | $26,381.48 | $23,178.21 | $21,128.78 | $19,734.81 |
| 5.000 | $78,693.04 | $44,229.32 | $32,976.09 | $27,520.15 | $24,377.40 | $22,385.46 | $21,045.48 |
| 5.500 | $79,651.85 | $45,255.46 | $34,072.38 | $28,684.90 | $25,607.45 | $23,676.80 | $22,393.58 |
| 6.000 | $80,617.78 | $46,295.55 | $35,188.83 | $29,875.18 | $26,867.37 | $25,001.26 | $23,776.91 |
| 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. |