| Property Price： | $8,300,000.00 |
| Down Payment： | $3,320,000.00 |
| Loan amount： | $4,980,000.00 |
| Monthly Payment： | $22,028.91 (2.375% 300-term) |
| Total repayment： | $6,608,673.16 |
| Total int. paid： | $1,628,673.16 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $83,000.00 |
| 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 #： | $249,000.00 | # 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 | $85,126.86 | $43,626.85 | $29,805.03 | $22,902.74 | $18,768.25 | $16,017.65 | $14,057.83 |
| 1.500 | $86,203.24 | $44,716.17 | $30,913.00 | $24,030.76 | $19,916.83 | $17,186.99 | $15,247.99 |
| 2.000 | $87,288.25 | $45,822.70 | $32,046.73 | $25,192.99 | $21,107.95 | $18,407.05 | $16,496.89 |
| 2.375 | $88,107.65 | $46,663.88 | $32,913.86 | $26,086.95 | $22,028.91 | $19,354.90 | $17,471.36 |
| 2.500 | $88,381.86 | $46,946.41 | $33,206.10 | $26,389.16 | $22,341.11 | $19,677.02 | $17,803.26 |
| 3.000 | $89,484.08 | $48,087.25 | $34,390.97 | $27,618.96 | $23,615.72 | $20,995.88 | $19,165.54 |
| 3.500 | $90,594.89 | $49,245.16 | $35,601.15 | $28,881.99 | $24,931.05 | $22,362.43 | $20,581.87 |
| 4.000 | $91,714.28 | $50,420.08 | $36,836.46 | $30,177.82 | $26,286.27 | $23,775.28 | $22,050.18 |
| 4.500 | $92,842.24 | $51,611.93 | $38,096.67 | $31,505.94 | $27,680.46 | $25,232.93 | $23,568.19 |
| 5.000 | $93,978.74 | $52,820.63 | $39,381.52 | $32,865.80 | $29,112.58 | $26,733.72 | $25,133.45 |
| 5.500 | $95,123.79 | $54,046.09 | $40,690.76 | $34,256.79 | $30,581.56 | $28,275.89 | $26,743.41 |
| 6.000 | $96,277.35 | $55,288.21 | $42,024.07 | $35,678.27 | $32,086.21 | $29,857.62 | $28,395.45 |
| 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. |