| Property Price： | $7,650,000.00 |
| Down Payment： | $3,060,000.00 |
| Loan amount： | $4,590,000.00 |
| Monthly Payment： | $20,303.75 (2.375% 300-term) |
| Total repayment： | $6,091,126.46 |
| Total int. paid： | $1,501,126.46 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,825.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $76,500.00 |
| 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 #： | $229,500.00 | # 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 | $78,460.30 | $40,210.29 | $27,470.90 | $21,109.15 | $17,298.45 | $14,763.25 | $12,956.91 |
| 1.500 | $79,452.39 | $41,214.30 | $28,492.10 | $22,148.83 | $18,357.08 | $15,841.02 | $14,053.87 |
| 2.000 | $80,452.42 | $42,234.18 | $29,537.05 | $23,220.05 | $19,454.91 | $16,965.53 | $15,204.96 |
| 2.375 | $81,207.65 | $43,009.48 | $30,336.27 | $24,044.00 | $20,303.75 | $17,839.16 | $16,103.12 |
| 2.500 | $81,460.39 | $43,269.88 | $30,605.62 | $24,322.54 | $20,591.51 | $18,136.05 | $16,409.03 |
| 3.000 | $82,476.29 | $44,321.38 | $31,697.70 | $25,456.03 | $21,766.30 | $19,351.63 | $17,664.62 |
| 3.500 | $83,500.11 | $45,388.61 | $32,813.11 | $26,620.15 | $22,978.62 | $20,611.15 | $18,970.04 |
| 4.000 | $84,531.84 | $46,471.52 | $33,951.68 | $27,814.50 | $24,227.71 | $21,913.36 | $20,323.36 |
| 4.500 | $85,571.46 | $47,570.03 | $35,113.19 | $29,038.61 | $25,512.71 | $23,256.86 | $21,722.48 |
| 5.000 | $86,618.96 | $48,684.07 | $36,297.43 | $30,291.97 | $26,832.68 | $24,640.11 | $23,165.16 |
| 5.500 | $87,674.33 | $49,813.56 | $37,504.13 | $31,574.03 | $28,186.62 | $26,061.52 | $24,649.05 |
| 6.000 | $88,737.56 | $50,958.41 | $38,733.03 | $32,884.19 | $29,573.43 | $27,519.37 | $26,171.71 |
| 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. |