| Property Price： | $5,400,000.00 |
| Down Payment： | $2,160,000.00 |
| Loan amount： | $3,240,000.00 |
| Monthly Payment： | $14,739.99 (2.625% 300-term) |
| Total repayment： | $4,421,996.29 |
| Total int. paid： | $1,181,996.29 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,700.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $54,000.00 |
| 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 #： | $121,500.00 | # 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 | $55,383.74 | $28,383.74 | $19,391.22 | $14,900.58 | $12,210.67 | $10,421.12 | $9,146.06 |
| 1.500 | $56,084.04 | $29,092.45 | $20,112.07 | $15,634.47 | $12,957.94 | $11,181.89 | $9,920.38 |
| 2.000 | $56,789.94 | $29,812.36 | $20,849.68 | $16,390.62 | $13,732.88 | $11,975.67 | $10,732.91 |
| 2.500 | $57,501.45 | $30,543.45 | $21,603.97 | $17,168.85 | $14,535.18 | $12,801.92 | $11,582.84 |
| 2.625 | $57,680.20 | $30,727.96 | $21,795.14 | $17,366.84 | $14,739.99 | $13,013.48 | $11,801.05 |
| 3.000 | $58,218.56 | $31,285.68 | $22,374.85 | $17,968.96 | $15,364.45 | $13,659.97 | $12,469.15 |
| 3.500 | $58,941.25 | $32,039.02 | $23,162.19 | $18,790.69 | $16,220.20 | $14,549.05 | $13,390.62 |
| 4.000 | $59,669.53 | $32,803.42 | $23,965.89 | $19,633.76 | $17,101.91 | $15,468.26 | $14,345.90 |
| 4.500 | $60,403.38 | $33,578.84 | $24,785.78 | $20,497.84 | $18,008.97 | $16,416.60 | $15,333.52 |
| 5.000 | $61,142.80 | $34,365.23 | $25,621.71 | $21,382.57 | $18,940.72 | $17,393.02 | $16,351.88 |
| 5.500 | $61,887.77 | $35,162.51 | $26,473.50 | $22,287.55 | $19,896.43 | $18,396.36 | $17,399.33 |
| 6.000 | $62,638.28 | $35,970.64 | $27,340.96 | $23,212.37 | $20,875.37 | $19,425.44 | $18,474.15 |
| 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. |