| Property Price： | $2,700,000.00 |
| Down Payment： | $810,000.00 |
| Loan amount： | $1,890,000.00 |
| Monthly Payment： | $10,107.02 (4.125% 300-term) |
| Total repayment： | $3,032,107.19 |
| Total int. paid： | $1,142,107.19 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,350.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $27,000.00 |
| 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 #： | $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 | $32,307.18 | $16,557.18 | $11,311.55 | $8,692.00 | $7,122.89 | $6,078.99 | $5,335.20 |
| 1.500 | $32,715.69 | $16,970.59 | $11,732.04 | $9,120.11 | $7,558.80 | $6,522.77 | $5,786.89 |
| 2.000 | $33,127.47 | $17,390.54 | $12,162.31 | $9,561.20 | $8,010.85 | $6,985.81 | $6,260.87 |
| 2.500 | $33,542.51 | $17,817.01 | $12,602.32 | $10,015.16 | $8,478.86 | $7,467.78 | $6,756.66 |
| 3.000 | $33,960.83 | $18,249.98 | $13,051.99 | $10,481.89 | $8,962.59 | $7,968.32 | $7,273.67 |
| 3.500 | $34,382.40 | $18,689.43 | $13,511.28 | $10,961.24 | $9,461.79 | $8,486.94 | $7,811.19 |
| 4.000 | $34,807.23 | $19,135.33 | $13,980.10 | $11,453.03 | $9,976.12 | $9,023.15 | $8,368.44 |
| 4.125 | $34,913.94 | $19,247.81 | $14,098.79 | $11,577.90 | $10,107.02 | $9,159.88 | $8,510.74 |
| 4.500 | $35,235.31 | $19,587.66 | $14,458.37 | $11,957.07 | $10,505.23 | $9,576.35 | $8,944.55 |
| 5.000 | $35,666.63 | $20,046.38 | $14,946.00 | $12,473.16 | $11,048.75 | $10,145.93 | $9,538.60 |
| 5.500 | $36,101.20 | $20,511.47 | $15,442.88 | $13,001.07 | $11,606.25 | $10,731.21 | $10,149.61 |
| 6.000 | $36,538.99 | $20,982.87 | $15,948.89 | $13,540.55 | $12,177.30 | $11,331.50 | $10,776.59 |
| 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. |