| Property Price： | $9,280,000.00 |
| Down Payment： | $3,712,000.00 |
| Loan amount： | $5,568,000.00 |
| Monthly Payment： | $24,629.91 (2.375% 300-term) |
| Total repayment： | $7,388,974.32 |
| Total int. paid： | $1,820,974.32 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,640.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $92,800.00 |
| 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 #： | $298,000.00 | # 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 | $95,177.99 | $48,777.97 | $33,324.17 | $25,606.92 | $20,984.26 | $17,908.89 | $15,717.67 |
| 1.500 | $96,381.46 | $49,995.91 | $34,562.97 | $26,868.13 | $22,268.45 | $19,216.29 | $17,048.35 |
| 2.000 | $97,594.57 | $51,233.09 | $35,830.56 | $28,167.58 | $23,600.21 | $20,580.41 | $18,444.71 |
| 2.375 | $98,510.72 | $52,173.59 | $36,800.08 | $29,167.10 | $24,629.91 | $21,640.18 | $19,534.24 |
| 2.500 | $98,817.31 | $52,489.48 | $37,126.82 | $29,504.99 | $24,978.98 | $22,000.33 | $19,905.33 |
| 3.000 | $100,049.67 | $53,765.02 | $38,451.59 | $30,879.99 | $26,404.09 | $23,474.91 | $21,428.46 |
| 3.500 | $101,291.64 | $55,059.65 | $39,804.66 | $32,292.16 | $27,874.72 | $25,002.81 | $23,012.02 |
| 4.000 | $102,543.19 | $56,373.29 | $41,185.82 | $33,740.98 | $29,389.96 | $26,582.48 | $24,653.70 |
| 4.500 | $103,804.33 | $57,705.87 | $42,594.83 | $35,225.92 | $30,948.75 | $28,212.24 | $26,350.93 |
| 5.000 | $105,075.03 | $59,057.28 | $44,031.39 | $36,746.34 | $32,549.97 | $29,890.23 | $28,101.01 |
| 5.500 | $106,355.27 | $60,427.43 | $45,495.21 | $38,301.57 | $34,192.39 | $31,614.49 | $29,901.07 |
| 6.000 | $107,645.04 | $61,816.22 | $46,985.95 | $39,890.88 | $35,874.70 | $33,382.97 | $31,748.16 |
| 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. |