| Property Price： | $8,380,000.00 |
| Down Payment： | $3,352,000.00 |
| Loan amount： | $5,028,000.00 |
| Monthly Payment： | $22,241.24 (2.375% 300-term) |
| Total repayment： | $6,672,371.21 |
| Total int. paid： | $1,644,371.21 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,190.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $83,800.00 |
| 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 #： | $251,400.00 | # 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 | $85,947.36 | $44,047.35 | $30,092.30 | $23,123.49 | $18,949.15 | $16,172.04 | $14,193.32 |
| 1.500 | $87,034.12 | $45,147.17 | $31,210.96 | $24,262.38 | $20,108.80 | $17,352.64 | $15,394.95 |
| 2.000 | $88,129.58 | $46,264.36 | $32,355.62 | $25,435.81 | $21,311.40 | $18,584.47 | $16,655.89 |
| 2.375 | $88,956.88 | $47,113.65 | $33,231.11 | $26,338.40 | $22,241.24 | $19,541.45 | $17,639.76 |
| 2.500 | $89,233.73 | $47,398.91 | $33,526.16 | $26,643.52 | $22,556.45 | $19,866.68 | $17,974.86 |
| 3.000 | $90,346.58 | $48,550.74 | $34,722.44 | $27,885.17 | $23,843.34 | $21,198.25 | $19,350.27 |
| 3.500 | $91,468.09 | $49,719.81 | $35,944.29 | $29,160.37 | $25,171.35 | $22,577.97 | $20,780.25 |
| 4.000 | $92,598.27 | $50,906.06 | $37,191.51 | $30,468.69 | $26,539.64 | $24,004.44 | $22,262.71 |
| 4.500 | $93,737.10 | $52,109.39 | $38,463.86 | $31,809.61 | $27,947.26 | $25,476.14 | $23,795.35 |
| 5.000 | $94,884.56 | $53,329.74 | $39,761.10 | $33,182.57 | $29,393.19 | $26,991.39 | $25,375.70 |
| 5.500 | $96,040.64 | $54,567.01 | $41,082.96 | $34,586.97 | $30,876.32 | $28,548.43 | $27,001.18 |
| 6.000 | $97,205.33 | $55,821.11 | $42,429.12 | $36,022.15 | $32,395.47 | $30,145.40 | $28,669.14 |
| 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. |