| Property Price： | $3,100,000.00 |
| Down Payment： | $1,240,000.00 |
| Loan amount： | $1,860,000.00 |
| Monthly Payment： | $8,461.84 (2.625% 300-term) |
| Total repayment： | $2,538,553.43 |
| Total int. paid： | $678,553.43 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,550.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $31,000.00 |
| 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 #： | $10,100.00 | # 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 | $31,794.37 | $16,294.37 | $11,132.00 | $8,554.03 | $7,009.83 | $5,982.50 | $5,250.51 |
| 1.500 | $32,196.39 | $16,701.22 | $11,545.82 | $8,975.34 | $7,438.82 | $6,419.24 | $5,695.03 |
| 2.000 | $32,601.63 | $17,114.50 | $11,969.26 | $9,409.43 | $7,883.69 | $6,874.92 | $6,161.49 |
| 2.500 | $33,010.09 | $17,534.20 | $12,402.28 | $9,856.19 | $8,344.27 | $7,349.25 | $6,649.41 |
| 2.625 | $33,112.71 | $17,640.13 | $12,512.02 | $9,969.85 | $8,461.84 | $7,470.70 | $6,774.68 |
| 3.000 | $33,421.76 | $17,960.30 | $12,844.82 | $10,315.52 | $8,820.33 | $7,841.84 | $7,158.21 |
| 3.500 | $33,836.65 | $18,392.77 | $13,296.82 | $10,787.25 | $9,311.60 | $8,352.23 | $7,687.21 |
| 4.000 | $34,254.73 | $18,831.60 | $13,758.20 | $11,271.23 | $9,817.77 | $8,879.92 | $8,235.61 |
| 4.500 | $34,676.02 | $19,276.74 | $14,228.88 | $11,767.28 | $10,338.48 | $9,424.35 | $8,802.58 |
| 5.000 | $35,100.49 | $19,728.19 | $14,708.76 | $12,275.18 | $10,873.37 | $9,984.88 | $9,387.19 |
| 5.500 | $35,528.16 | $20,185.89 | $15,197.75 | $12,794.70 | $11,422.03 | $10,560.88 | $9,988.50 |
| 6.000 | $35,959.01 | $20,649.81 | $15,695.74 | $13,325.62 | $11,984.01 | $11,151.64 | $10,605.53 |
| 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. |