| Property Price： | $8,980,000.00 |
| Down Payment： | $2,694,000.00 |
| Loan amount： | $6,286,000.00 |
| Monthly Payment： | $33,615.21 (4.125% 300-term) |
| Total repayment： | $10,084,563.90 |
| Total int. paid： | $3,798,563.90 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,490.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $89,800.00 |
| 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 #： | $269,400.00 | # 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 | $107,451.30 | $55,067.95 | $37,621.37 | $28,908.96 | $23,690.20 | $20,218.26 | $17,744.48 |
| 1.500 | $108,809.96 | $56,442.94 | $39,019.91 | $30,332.80 | $25,140.00 | $21,694.26 | $19,246.75 |
| 2.000 | $110,179.50 | $57,839.66 | $40,450.96 | $31,799.83 | $26,643.48 | $23,234.28 | $20,823.18 |
| 2.500 | $111,559.92 | $59,258.06 | $41,914.37 | $33,309.70 | $28,200.05 | $24,837.30 | $22,472.15 |
| 3.000 | $112,951.19 | $60,698.08 | $43,409.96 | $34,862.01 | $29,808.92 | $26,502.03 | $24,191.68 |
| 3.500 | $114,353.31 | $62,159.66 | $44,937.52 | $36,456.27 | $31,469.20 | $28,226.95 | $25,979.45 |
| 4.000 | $115,766.26 | $63,642.69 | $46,496.78 | $38,091.92 | $33,179.82 | $30,010.33 | $27,832.82 |
| 4.125 | $116,121.18 | $64,016.80 | $46,891.52 | $38,507.23 | $33,615.21 | $30,465.08 | $28,306.08 |
| 4.500 | $117,190.02 | $65,147.10 | $48,087.48 | $39,768.34 | $34,939.63 | $31,850.24 | $29,748.92 |
| 5.000 | $118,624.57 | $66,672.78 | $49,709.29 | $41,484.82 | $36,747.33 | $33,744.61 | $31,724.67 |
| 5.500 | $120,069.91 | $68,219.62 | $51,361.87 | $43,240.60 | $38,601.54 | $35,691.22 | $33,756.84 |
| 6.000 | $121,525.99 | $69,787.49 | $53,044.84 | $45,034.86 | $40,500.79 | $37,687.75 | $35,842.13 |
| 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. |