| Property Price： | $2,780,000.00 |
| Down Payment： | $834,000.00 |
| Loan amount： | $1,946,000.00 |
| Monthly Payment： | $10,406.49 (4.125% 300-term) |
| Total repayment： | $3,121,947.40 |
| Total int. paid： | $1,175,947.40 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,390.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $27,800.00 |
| 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 #： | $100.00 | # 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 | $33,264.43 | $17,047.76 | $11,646.70 | $8,949.54 | $7,333.94 | $6,259.11 | $5,493.28 |
| 1.500 | $33,685.04 | $17,473.43 | $12,079.66 | $9,390.33 | $7,782.76 | $6,716.04 | $5,958.35 |
| 2.000 | $34,109.02 | $17,905.82 | $12,522.68 | $9,844.49 | $8,248.21 | $7,192.79 | $6,446.37 |
| 2.500 | $34,536.37 | $18,344.92 | $12,975.72 | $10,311.91 | $8,730.08 | $7,689.05 | $6,956.86 |
| 3.000 | $34,967.07 | $18,790.72 | $13,438.72 | $10,792.47 | $9,228.15 | $8,204.41 | $7,489.18 |
| 3.500 | $35,401.14 | $19,243.19 | $13,911.61 | $11,286.02 | $9,742.13 | $8,738.41 | $8,042.64 |
| 4.000 | $35,838.55 | $19,702.30 | $14,394.33 | $11,792.38 | $10,271.70 | $9,290.50 | $8,616.40 |
| 4.125 | $35,948.43 | $19,818.12 | $14,516.53 | $11,920.95 | $10,406.49 | $9,431.28 | $8,762.91 |
| 4.500 | $36,279.32 | $20,168.03 | $14,886.77 | $12,311.36 | $10,816.50 | $9,860.10 | $9,209.58 |
| 5.000 | $36,723.42 | $20,640.35 | $15,388.84 | $12,842.74 | $11,376.12 | $10,446.55 | $9,821.22 |
| 5.500 | $37,170.86 | $21,119.21 | $15,900.44 | $13,386.29 | $11,950.14 | $11,049.17 | $10,450.34 |
| 6.000 | $37,621.63 | $21,604.59 | $16,421.45 | $13,941.75 | $12,538.11 | $11,667.25 | $11,095.89 |
| 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. |