| Property Price： | $7,950,000.00 |
| Down Payment： | $3,180,000.00 |
| Loan amount： | $4,770,000.00 |
| Monthly Payment： | $21,099.98 (2.375% 300-term) |
| Total repayment： | $6,329,994.17 |
| Total int. paid： | $1,559,994.17 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,975.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $79,500.00 |
| 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 #： | $238,500.00 | # 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 | $81,537.18 | $41,787.17 | $28,548.19 | $21,936.96 | $17,976.82 | $15,342.21 | $13,465.03 |
| 1.500 | $82,568.17 | $42,830.55 | $29,609.44 | $23,017.42 | $19,076.96 | $16,462.23 | $14,605.00 |
| 2.000 | $83,607.42 | $43,890.42 | $30,695.37 | $24,130.64 | $20,217.85 | $17,630.85 | $15,801.23 |
| 2.375 | $84,392.27 | $44,696.12 | $31,525.93 | $24,986.90 | $21,099.98 | $18,538.73 | $16,734.62 |
| 2.500 | $84,654.91 | $44,966.74 | $31,805.85 | $25,276.37 | $21,399.02 | $18,847.27 | $17,052.52 |
| 3.000 | $85,710.65 | $46,059.48 | $32,940.74 | $26,454.31 | $22,619.88 | $20,110.51 | $18,357.35 |
| 3.500 | $86,774.62 | $47,168.56 | $34,099.90 | $27,664.08 | $23,879.74 | $21,419.43 | $19,713.96 |
| 4.000 | $87,846.81 | $48,293.93 | $35,283.11 | $28,905.26 | $25,177.82 | $22,772.71 | $21,120.36 |
| 4.500 | $88,927.20 | $49,435.52 | $36,490.18 | $30,177.38 | $26,513.21 | $24,168.89 | $22,574.35 |
| 5.000 | $90,015.78 | $50,593.25 | $37,720.86 | $31,479.89 | $27,884.94 | $25,606.39 | $24,073.60 |
| 5.500 | $91,112.54 | $51,767.03 | $38,974.88 | $32,812.22 | $29,291.97 | $27,083.54 | $25,615.68 |
| 6.000 | $92,217.46 | $52,956.78 | $40,251.97 | $34,173.76 | $30,733.18 | $28,598.56 | $27,198.05 |
| 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. |