| Property Price： | $3,880,000.00 |
| Down Payment： | $1,552,000.00 |
| Loan amount： | $2,328,000.00 |
| Monthly Payment： | $10,590.95 (2.625% 300-term) |
| Total repayment： | $3,177,286.22 |
| Total int. paid： | $849,286.22 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $38,800.00 |
| 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 #： | $58,200.00 | # 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 | $39,794.24 | $20,394.24 | $13,932.95 | $10,706.34 | $8,773.59 | $7,487.77 | $6,571.61 |
| 1.500 | $40,297.42 | $20,903.46 | $14,450.90 | $11,233.66 | $9,310.52 | $8,034.40 | $7,127.97 |
| 2.000 | $40,804.63 | $21,420.73 | $14,980.88 | $11,776.96 | $9,867.33 | $8,604.74 | $7,711.80 |
| 2.500 | $41,315.86 | $21,946.03 | $15,522.85 | $12,336.14 | $10,443.80 | $9,198.41 | $8,322.49 |
| 2.625 | $41,444.29 | $22,078.61 | $15,660.21 | $12,478.40 | $10,590.95 | $9,350.42 | $8,479.28 |
| 3.000 | $41,831.11 | $22,479.34 | $16,076.74 | $12,911.03 | $11,039.64 | $9,814.94 | $8,959.31 |
| 3.500 | $42,350.38 | $23,020.63 | $16,642.47 | $13,501.46 | $11,654.52 | $10,453.76 | $9,621.41 |
| 4.000 | $42,873.66 | $23,569.87 | $17,219.93 | $14,107.22 | $12,288.04 | $11,114.23 | $10,307.80 |
| 4.500 | $43,400.95 | $24,127.02 | $17,809.04 | $14,728.08 | $12,939.78 | $11,795.63 | $11,017.42 |
| 5.000 | $43,932.23 | $24,692.05 | $18,409.68 | $15,363.77 | $13,609.26 | $12,497.21 | $11,749.13 |
| 5.500 | $44,467.51 | $25,264.92 | $19,021.70 | $16,014.02 | $14,295.96 | $13,218.13 | $12,501.74 |
| 6.000 | $45,006.76 | $25,845.57 | $19,644.99 | $16,678.52 | $14,999.34 | $13,957.54 | $13,274.02 |
| 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. |