| Property Price： | $2,650,000.00 |
| Down Payment： | $795,000.00 |
| Loan amount： | $1,855,000.00 |
| Monthly Payment： | $9,919.86 (4.125% 300-term) |
| Total repayment： | $2,975,957.05 |
| Total int. paid： | $1,120,957.05 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,325.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $26,500.00 |
| 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 #： | $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 | $31,708.90 | $16,250.56 | $11,102.07 | $8,531.04 | $6,990.98 | $5,966.41 | $5,236.40 |
| 1.500 | $32,109.84 | $16,656.32 | $11,514.78 | $8,951.22 | $7,418.82 | $6,401.98 | $5,679.72 |
| 2.000 | $32,513.99 | $17,068.50 | $11,937.09 | $9,384.14 | $7,862.50 | $6,856.44 | $6,144.92 |
| 2.500 | $32,921.36 | $17,487.07 | $12,368.94 | $9,829.70 | $8,321.84 | $7,329.49 | $6,631.54 |
| 3.000 | $33,331.92 | $17,912.02 | $12,810.29 | $10,287.79 | $8,796.62 | $7,820.75 | $7,138.97 |
| 3.500 | $33,745.69 | $18,343.33 | $13,261.07 | $10,758.25 | $9,286.57 | $8,329.78 | $7,666.54 |
| 4.000 | $34,162.65 | $18,780.97 | $13,721.21 | $11,240.94 | $9,791.37 | $8,856.05 | $8,213.47 |
| 4.125 | $34,267.39 | $18,891.37 | $13,837.70 | $11,363.49 | $9,919.86 | $8,990.25 | $8,353.13 |
| 4.500 | $34,582.80 | $19,224.92 | $14,190.63 | $11,735.65 | $10,310.69 | $9,399.01 | $8,778.91 |
| 5.000 | $35,006.14 | $19,675.15 | $14,669.22 | $12,242.18 | $10,844.15 | $9,958.04 | $9,361.96 |
| 5.500 | $35,432.66 | $20,131.62 | $15,156.90 | $12,760.31 | $11,391.32 | $10,532.49 | $9,961.65 |
| 6.000 | $35,862.35 | $20,594.30 | $15,653.54 | $13,289.80 | $11,951.79 | $11,121.66 | $10,577.02 |
| 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. |