| Property Price： | $8,580,000.00 |
| Down Payment： | $3,432,000.00 |
| Loan amount： | $5,148,000.00 |
| Monthly Payment： | $22,772.05 (2.375% 300-term) |
| Total repayment： | $6,831,616.35 |
| Total int. paid： | $1,683,616.35 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,290.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $85,800.00 |
| 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 #： | $257,400.00 | # 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 | $87,998.61 | $45,098.60 | $30,810.50 | $23,675.36 | $19,401.39 | $16,558.00 | $14,532.07 |
| 1.500 | $89,111.30 | $46,224.66 | $31,955.85 | $24,841.44 | $20,588.72 | $17,766.79 | $15,762.37 |
| 2.000 | $90,232.91 | $47,368.53 | $33,127.83 | $26,042.87 | $21,820.02 | $19,028.01 | $17,053.41 |
| 2.375 | $91,079.96 | $48,238.08 | $34,024.21 | $26,967.00 | $22,772.05 | $20,007.84 | $18,060.76 |
| 2.500 | $91,363.42 | $48,530.15 | $34,326.31 | $27,279.40 | $23,094.79 | $20,340.82 | $18,403.85 |
| 3.000 | $92,502.82 | $49,709.47 | $35,551.14 | $28,550.68 | $24,412.40 | $21,704.18 | $19,812.09 |
| 3.500 | $93,651.10 | $50,906.44 | $36,802.15 | $29,856.33 | $25,772.10 | $23,116.82 | $21,276.20 |
| 4.000 | $94,808.26 | $52,121.00 | $38,079.13 | $31,195.87 | $27,173.04 | $24,577.34 | $22,794.04 |
| 4.500 | $95,974.26 | $53,353.05 | $39,381.85 | $32,568.79 | $28,614.26 | $26,084.16 | $24,363.26 |
| 5.000 | $97,149.11 | $54,602.53 | $40,710.06 | $33,974.52 | $30,094.70 | $27,635.58 | $25,981.32 |
| 5.500 | $98,332.78 | $55,869.33 | $42,063.46 | $35,412.44 | $31,613.22 | $29,229.78 | $27,645.60 |
| 6.000 | $99,525.26 | $57,153.35 | $43,441.75 | $36,881.87 | $33,168.64 | $30,864.86 | $29,353.37 |
| 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. |