| Property Price： | $9,480,000.00 |
| Down Payment： | $2,844,000.00 |
| Loan amount： | $6,636,000.00 |
| Monthly Payment： | $35,486.88 (4.125% 300-term) |
| Total repayment： | $10,646,065.23 |
| Total int. paid： | $4,010,065.23 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,740.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $94,800.00 |
| 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 #： | $318,000.00 | # 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 | $113,434.11 | $58,134.09 | $39,716.10 | $30,518.59 | $25,009.26 | $21,344.00 | $18,732.48 |
| 1.500 | $114,868.42 | $59,585.64 | $41,192.51 | $32,021.71 | $26,539.77 | $22,902.18 | $20,318.40 |
| 2.000 | $116,314.22 | $61,060.13 | $42,703.24 | $33,570.42 | $28,126.97 | $24,527.95 | $21,982.60 |
| 2.500 | $117,771.49 | $62,557.51 | $44,248.13 | $35,164.36 | $29,770.21 | $26,220.22 | $23,723.38 |
| 3.000 | $119,240.23 | $64,077.71 | $45,827.00 | $36,803.10 | $31,468.66 | $27,977.64 | $25,538.66 |
| 3.500 | $120,720.42 | $65,620.66 | $47,439.61 | $38,486.13 | $33,221.38 | $29,798.61 | $27,425.97 |
| 4.000 | $122,212.04 | $67,186.27 | $49,085.69 | $40,212.85 | $35,027.25 | $31,681.28 | $29,382.53 |
| 4.125 | $122,586.73 | $67,581.21 | $49,502.41 | $40,651.29 | $35,486.88 | $32,161.36 | $29,882.14 |
| 4.500 | $123,715.08 | $68,774.45 | $50,764.95 | $41,982.61 | $36,885.04 | $33,623.64 | $31,405.32 |
| 5.000 | $125,229.51 | $70,385.08 | $52,477.07 | $43,794.66 | $38,793.40 | $35,623.48 | $33,491.07 |
| 5.500 | $126,755.31 | $72,018.04 | $54,221.66 | $45,648.20 | $40,750.85 | $37,678.48 | $35,636.40 |
| 6.000 | $128,292.47 | $73,673.21 | $55,998.34 | $47,542.37 | $42,755.84 | $39,786.17 | $37,837.79 |
| 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. |