| Property Price： | $9,700,000.00 |
| Down Payment： | $3,880,000.00 |
| Loan amount： | $5,820,000.00 |
| Monthly Payment： | $26,477.39 (2.625% 300-term) |
| Total repayment： | $7,943,215.56 |
| Total int. paid： | $2,123,215.56 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,850.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $97,000.00 |
| 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 #： | $340,000.00 | # 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 | $99,485.61 | $50,985.60 | $34,832.38 | $26,765.85 | $21,933.98 | $18,719.42 | $16,429.03 |
| 1.500 | $100,743.55 | $52,258.65 | $36,127.24 | $28,084.14 | $23,276.29 | $20,086.00 | $17,819.93 |
| 2.000 | $102,011.56 | $53,551.83 | $37,452.21 | $29,442.41 | $24,668.32 | $21,511.85 | $19,279.49 |
| 2.500 | $103,289.64 | $54,865.08 | $38,807.13 | $30,840.35 | $26,109.49 | $22,996.04 | $20,806.22 |
| 2.625 | $103,610.74 | $55,196.53 | $39,150.53 | $31,195.99 | $26,477.39 | $23,376.06 | $21,198.19 |
| 3.000 | $104,577.78 | $56,198.35 | $40,191.85 | $32,277.58 | $27,599.10 | $24,537.35 | $22,398.28 |
| 3.500 | $105,875.96 | $57,551.57 | $41,606.16 | $33,753.66 | $29,136.29 | $26,134.40 | $24,053.51 |
| 4.000 | $107,184.16 | $58,924.67 | $43,049.84 | $35,268.06 | $30,720.10 | $27,785.57 | $25,769.49 |
| 4.500 | $108,502.37 | $60,317.55 | $44,522.61 | $36,820.19 | $32,349.45 | $29,489.09 | $27,543.54 |
| 5.000 | $109,830.58 | $61,730.13 | $46,024.19 | $38,409.42 | $34,023.14 | $31,243.02 | $29,372.82 |
| 5.500 | $111,168.76 | $63,162.29 | $47,554.26 | $40,035.04 | $35,739.89 | $33,045.32 | $31,254.35 |
| 6.000 | $112,516.90 | $64,613.93 | $49,112.47 | $41,696.29 | $37,498.34 | $34,893.84 | $33,185.04 |
| 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. |