| Property Price： | $7,880,000.00 |
| Down Payment： | $3,152,000.00 |
| Loan amount： | $4,728,000.00 |
| Monthly Payment： | $20,914.19 (2.375% 300-term) |
| Total repayment： | $6,274,258.37 |
| Total int. paid： | $1,546,258.37 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $78,800.00 |
| 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 #： | $236,400.00 | # 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 | $80,819.24 | $41,419.23 | $28,296.82 | $21,743.80 | $17,818.53 | $15,207.12 | $13,346.47 |
| 1.500 | $81,841.15 | $42,453.42 | $29,348.73 | $22,814.75 | $18,908.99 | $16,317.28 | $14,476.40 |
| 2.000 | $82,871.25 | $43,503.96 | $30,425.09 | $23,918.16 | $20,039.83 | $17,475.61 | $15,662.10 |
| 2.375 | $83,649.19 | $44,302.57 | $31,248.34 | $24,766.89 | $20,914.19 | $18,375.50 | $16,587.27 |
| 2.500 | $83,909.53 | $44,570.81 | $31,525.79 | $25,053.81 | $21,210.60 | $18,681.32 | $16,902.37 |
| 3.000 | $84,955.97 | $45,653.92 | $32,650.70 | $26,221.37 | $22,420.71 | $19,933.44 | $18,195.72 |
| 3.500 | $86,010.57 | $46,753.24 | $33,799.65 | $27,420.50 | $23,669.48 | $21,230.83 | $19,540.38 |
| 4.000 | $87,073.32 | $47,868.70 | $34,972.45 | $28,650.75 | $24,956.13 | $22,572.20 | $20,934.39 |
| 4.500 | $88,144.19 | $49,000.24 | $36,168.88 | $29,911.66 | $26,279.76 | $23,956.08 | $22,375.58 |
| 5.000 | $89,223.19 | $50,147.78 | $37,388.72 | $31,202.71 | $27,639.42 | $25,380.93 | $23,861.63 |
| 5.500 | $90,310.29 | $51,311.22 | $38,631.71 | $32,523.31 | $29,034.06 | $26,845.06 | $25,390.13 |
| 6.000 | $91,405.49 | $52,490.49 | $39,897.55 | $33,872.86 | $30,462.57 | $28,346.75 | $26,958.57 |
| 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. |