| Property Price： | $9,380,000.00 |
| Down Payment： | $3,752,000.00 |
| Loan amount： | $5,628,000.00 |
| Monthly Payment： | $24,895.32 (2.375% 300-term) |
| Total repayment： | $7,468,596.89 |
| Total int. paid： | $1,840,596.89 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,690.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $93,800.00 |
| 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 #： | $308,000.00 | # 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 | $96,203.61 | $49,303.60 | $33,683.27 | $25,882.85 | $21,210.38 | $18,101.87 | $15,887.04 |
| 1.500 | $97,420.05 | $50,534.66 | $34,935.42 | $27,157.66 | $22,508.42 | $19,423.37 | $17,232.06 |
| 2.000 | $98,646.23 | $51,785.17 | $36,216.67 | $28,471.11 | $23,854.52 | $20,802.18 | $18,643.47 |
| 2.375 | $99,572.26 | $52,735.80 | $37,196.63 | $29,481.40 | $24,895.32 | $21,873.37 | $19,744.74 |
| 2.500 | $99,882.15 | $53,055.10 | $37,526.90 | $29,822.93 | $25,248.15 | $22,237.40 | $20,119.83 |
| 3.000 | $101,127.79 | $54,344.39 | $38,865.93 | $31,212.75 | $26,688.61 | $23,727.88 | $21,659.37 |
| 3.500 | $102,383.14 | $55,652.97 | $40,233.59 | $32,640.13 | $28,175.09 | $25,272.24 | $23,260.00 |
| 4.000 | $103,648.19 | $56,980.76 | $41,629.64 | $34,104.57 | $29,706.66 | $26,868.93 | $24,919.36 |
| 4.500 | $104,922.91 | $58,327.70 | $43,053.82 | $35,605.51 | $31,282.25 | $28,516.25 | $26,634.89 |
| 5.000 | $106,207.30 | $59,693.67 | $44,505.87 | $37,142.31 | $32,900.73 | $30,212.32 | $28,403.82 |
| 5.500 | $107,501.34 | $61,078.59 | $45,985.46 | $38,714.30 | $34,560.84 | $31,955.16 | $30,223.28 |
| 6.000 | $108,805.01 | $62,482.34 | $47,492.26 | $40,320.74 | $36,261.28 | $33,742.70 | $32,090.28 |
| 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. |