| Property Price： | $8,180,000.00 |
| Down Payment： | $3,272,000.00 |
| Loan amount： | $4,908,000.00 |
| Monthly Payment： | $21,710.42 (2.375% 300-term) |
| Total repayment： | $6,513,126.08 |
| Total int. paid： | $1,605,126.08 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,090.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $81,800.00 |
| 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 #： | $245,400.00 | # 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 | $83,896.11 | $42,996.10 | $29,374.11 | $22,571.61 | $18,496.90 | $15,786.07 | $13,854.58 |
| 1.500 | $84,956.93 | $44,069.67 | $30,466.07 | $23,683.33 | $19,628.87 | $16,938.50 | $15,027.53 |
| 2.000 | $86,026.25 | $45,160.20 | $31,583.41 | $24,828.75 | $20,802.77 | $18,140.92 | $16,258.38 |
| 2.375 | $86,833.80 | $45,989.22 | $32,438.00 | $25,709.79 | $21,710.42 | $19,075.07 | $17,218.76 |
| 2.500 | $87,104.05 | $46,267.67 | $32,726.01 | $26,007.63 | $22,018.11 | $19,392.53 | $17,545.87 |
| 3.000 | $88,190.33 | $47,392.01 | $33,893.75 | $27,219.65 | $23,274.29 | $20,692.33 | $18,888.45 |
| 3.500 | $89,285.08 | $48,533.18 | $35,086.44 | $28,464.42 | $24,570.60 | $22,039.11 | $20,284.30 |
| 4.000 | $90,388.29 | $49,691.11 | $36,303.88 | $29,741.51 | $25,906.23 | $23,431.54 | $21,731.38 |
| 4.500 | $91,499.94 | $50,865.73 | $37,545.87 | $31,050.43 | $27,280.26 | $24,868.12 | $23,227.44 |
| 5.000 | $92,620.01 | $52,056.95 | $38,812.15 | $32,390.63 | $28,691.68 | $26,347.21 | $24,770.07 |
| 5.500 | $93,748.50 | $53,264.70 | $40,102.46 | $33,761.51 | $30,139.41 | $27,867.08 | $26,356.76 |
| 6.000 | $94,885.39 | $54,488.86 | $41,416.49 | $35,162.44 | $31,622.31 | $29,425.94 | $27,984.91 |
| 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. |