| Property Price： | $8,200,000.00 |
| Down Payment： | $3,280,000.00 |
| Loan amount： | $4,920,000.00 |
| Monthly Payment： | $21,763.50 (2.375% 300-term) |
| Total repayment： | $6,529,050.59 |
| Total int. paid： | $1,609,050.59 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,100.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $82,000.00 |
| 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 #： | $246,000.00 | # 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 | $84,101.24 | $43,101.23 | $29,445.93 | $22,626.80 | $18,542.12 | $15,824.66 | $13,888.46 |
| 1.500 | $85,164.65 | $44,177.42 | $30,540.56 | $23,741.23 | $19,676.87 | $16,979.91 | $15,064.27 |
| 2.000 | $86,236.58 | $45,270.62 | $31,660.63 | $24,889.46 | $20,853.63 | $18,185.28 | $16,298.13 |
| 2.375 | $87,046.11 | $46,101.66 | $32,517.31 | $25,772.65 | $21,763.50 | $19,121.71 | $17,260.86 |
| 2.500 | $87,317.02 | $46,380.79 | $32,806.03 | $26,071.22 | $22,071.94 | $19,439.95 | $17,588.76 |
| 3.000 | $88,405.96 | $47,507.89 | $33,976.62 | $27,286.20 | $23,331.20 | $20,742.92 | $18,934.63 |
| 3.500 | $89,503.39 | $48,651.85 | $35,172.22 | $28,534.02 | $24,630.68 | $22,093.00 | $20,333.90 |
| 4.000 | $90,609.29 | $49,812.61 | $36,392.65 | $29,814.23 | $25,969.57 | $23,488.83 | $21,784.52 |
| 4.500 | $91,723.65 | $50,990.10 | $37,637.67 | $31,126.35 | $27,346.96 | $24,928.92 | $23,284.23 |
| 5.000 | $92,846.47 | $52,184.23 | $38,907.05 | $32,469.82 | $28,761.83 | $26,411.62 | $24,830.63 |
| 5.500 | $93,977.72 | $53,394.93 | $40,200.51 | $33,844.06 | $30,213.10 | $27,935.22 | $26,421.20 |
| 6.000 | $95,117.38 | $54,622.09 | $41,517.76 | $35,248.41 | $31,699.63 | $29,497.89 | $28,053.33 |
| 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. |