| Property Price： | $9,350,000.00 |
| Down Payment： | $3,740,000.00 |
| Loan amount： | $5,610,000.00 |
| Monthly Payment： | $24,815.70 (2.375% 300-term) |
| Total repayment： | $7,444,710.12 |
| Total int. paid： | $1,834,710.12 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,675.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $93,500.00 |
| 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 #： | $305,000.00 | # 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 | $95,895.92 | $49,145.91 | $33,575.54 | $25,800.07 | $21,142.54 | $18,043.98 | $15,836.23 |
| 1.500 | $97,108.47 | $50,373.03 | $34,823.68 | $27,070.80 | $22,436.43 | $19,361.24 | $17,176.95 |
| 2.000 | $98,330.73 | $51,619.55 | $36,100.84 | $28,380.06 | $23,778.23 | $20,735.65 | $18,583.84 |
| 2.375 | $99,253.80 | $52,567.14 | $37,077.67 | $29,387.11 | $24,815.70 | $21,803.41 | $19,681.59 |
| 2.500 | $99,562.70 | $52,885.41 | $37,406.87 | $29,727.55 | $25,167.40 | $22,166.28 | $20,055.48 |
| 3.000 | $100,804.35 | $54,170.58 | $38,741.63 | $31,112.93 | $26,603.25 | $23,651.99 | $21,590.10 |
| 3.500 | $102,055.69 | $55,474.97 | $40,104.91 | $32,535.74 | $28,084.98 | $25,191.41 | $23,185.60 |
| 4.000 | $103,316.69 | $56,798.52 | $41,496.49 | $33,995.50 | $29,611.65 | $26,783.00 | $24,839.66 |
| 4.500 | $104,587.34 | $58,141.15 | $42,916.12 | $35,491.63 | $31,182.20 | $28,425.05 | $26,549.70 |
| 5.000 | $105,867.62 | $59,502.75 | $44,363.52 | $37,023.52 | $32,795.50 | $30,115.69 | $28,312.98 |
| 5.500 | $107,157.52 | $60,883.24 | $45,838.38 | $38,590.48 | $34,450.31 | $31,852.96 | $30,126.61 |
| 6.000 | $108,457.02 | $62,282.50 | $47,340.37 | $40,191.78 | $36,145.31 | $33,634.78 | $31,987.64 |
| 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. |