| Property Price： | $2,980,000.00 |
| Down Payment： | $894,000.00 |
| Loan amount： | $2,086,000.00 |
| Monthly Payment： | $11,155.16 (4.125% 300-term) |
| Total repayment： | $3,346,547.93 |
| Total int. paid： | $1,260,547.93 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,490.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $29,800.00 |
| 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 | $35,657.56 | $18,274.22 | $12,484.60 | $9,593.40 | $7,861.56 | $6,709.40 | $5,888.48 |
| 1.500 | $36,108.43 | $18,730.51 | $12,948.70 | $10,065.90 | $8,342.67 | $7,199.21 | $6,387.01 |
| 2.000 | $36,562.91 | $19,194.01 | $13,423.59 | $10,552.73 | $8,841.60 | $7,710.26 | $6,910.14 |
| 2.500 | $37,021.00 | $19,664.70 | $13,909.22 | $11,053.77 | $9,358.15 | $8,242.22 | $7,457.35 |
| 3.000 | $37,482.69 | $20,142.57 | $14,405.53 | $11,568.91 | $9,892.05 | $8,794.66 | $8,027.97 |
| 3.500 | $37,947.98 | $20,627.59 | $14,912.45 | $12,097.96 | $10,443.01 | $9,367.07 | $8,621.24 |
| 4.000 | $38,416.87 | $21,119.74 | $15,429.89 | $12,640.75 | $11,010.68 | $9,958.88 | $9,236.28 |
| 4.125 | $38,534.65 | $21,243.88 | $15,560.88 | $12,778.57 | $11,155.16 | $10,109.79 | $9,393.33 |
| 4.500 | $38,889.34 | $21,618.97 | $15,957.76 | $13,197.07 | $11,594.67 | $10,569.46 | $9,872.14 |
| 5.000 | $39,365.39 | $22,125.27 | $16,495.96 | $13,766.68 | $12,194.55 | $11,198.10 | $10,527.78 |
| 5.500 | $39,845.02 | $22,638.58 | $17,044.36 | $14,349.33 | $12,809.87 | $11,844.08 | $11,202.16 |
| 6.000 | $40,328.22 | $23,158.88 | $17,602.85 | $14,944.75 | $13,440.13 | $12,506.62 | $11,894.16 |
| 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. |