| Property Price： | $6,980,000.00 |
| Down Payment： | $2,792,000.00 |
| Loan amount： | $4,188,000.00 |
| Monthly Payment： | $18,525.52 (2.375% 300-term) |
| Total repayment： | $5,557,655.26 |
| Total int. paid： | $1,369,655.26 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,490.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $69,800.00 |
| 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 #： | $209,400.00 | # 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 | $71,588.61 | $36,688.61 | $25,064.95 | $19,260.37 | $15,783.42 | $13,470.26 | $11,822.13 |
| 1.500 | $72,493.81 | $37,604.68 | $25,996.72 | $20,209.00 | $16,749.33 | $14,453.63 | $12,823.00 |
| 2.000 | $73,406.26 | $38,535.23 | $26,950.14 | $21,186.39 | $17,751.02 | $15,479.66 | $13,873.28 |
| 2.375 | $74,095.35 | $39,242.63 | $27,679.37 | $21,938.19 | $18,525.52 | $16,276.77 | $14,692.78 |
| 2.500 | $74,325.95 | $39,480.23 | $27,925.13 | $22,192.33 | $18,788.07 | $16,547.66 | $14,971.90 |
| 3.000 | $75,252.88 | $40,439.64 | $28,921.56 | $23,226.55 | $19,859.97 | $17,656.78 | $16,117.53 |
| 3.500 | $76,187.03 | $41,413.40 | $29,939.28 | $24,288.71 | $20,966.12 | $18,805.99 | $17,308.61 |
| 4.000 | $77,128.39 | $42,401.46 | $30,978.13 | $25,378.46 | $22,105.81 | $19,994.15 | $18,543.41 |
| 4.500 | $78,076.96 | $43,403.77 | $32,037.92 | $26,495.36 | $23,278.26 | $21,219.98 | $19,819.99 |
| 5.000 | $79,032.73 | $44,420.24 | $33,118.44 | $27,638.95 | $24,482.63 | $22,482.09 | $21,136.32 |
| 5.500 | $79,995.67 | $45,450.81 | $34,219.46 | $28,808.72 | $25,717.98 | $23,779.00 | $22,490.24 |
| 6.000 | $80,965.77 | $46,495.39 | $35,340.72 | $30,004.13 | $26,983.34 | $25,109.18 | $23,879.54 |
| 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. |