| Property Price： | $9,400,000.00 |
| Down Payment： | $2,820,000.00 |
| Loan amount： | $6,580,000.00 |
| Monthly Payment： | $32,941.03 (3.5% 300-term) |
| Total repayment： | $9,882,309.28 |
| Total int. paid： | $3,302,309.28 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,700.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $94,000.00 |
| 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 #： | $310,000.00 | # 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 | $112,476.86 | $57,643.51 | $39,380.94 | $30,261.05 | $24,798.21 | $21,163.88 | $18,574.40 |
| 1.500 | $113,899.06 | $59,082.81 | $40,844.89 | $31,751.49 | $26,315.81 | $22,708.91 | $20,146.94 |
| 2.000 | $115,332.66 | $60,544.85 | $42,342.87 | $33,287.12 | $27,889.62 | $24,320.96 | $21,797.09 |
| 2.500 | $116,777.64 | $62,029.60 | $43,874.73 | $34,867.61 | $29,518.98 | $25,998.96 | $23,523.19 |
| 3.000 | $118,233.98 | $63,536.97 | $45,440.27 | $36,492.52 | $31,203.10 | $27,741.55 | $25,323.14 |
| 3.500 | $119,701.68 | $65,066.90 | $47,039.27 | $38,161.35 | $32,941.03 | $29,547.14 | $27,194.52 |
| 4.000 | $121,180.72 | $66,619.30 | $48,671.47 | $39,873.51 | $34,731.66 | $31,413.93 | $29,134.58 |
| 4.500 | $122,671.07 | $68,194.07 | $50,336.56 | $41,628.33 | $36,573.78 | $33,339.89 | $31,140.29 |
| 5.000 | $124,172.72 | $69,791.11 | $52,034.22 | $43,425.09 | $38,466.02 | $35,322.86 | $33,208.45 |
| 5.500 | $125,685.65 | $71,410.29 | $53,764.09 | $45,262.98 | $40,406.96 | $37,360.52 | $35,335.67 |
| 6.000 | $127,209.83 | $73,051.49 | $55,525.78 | $47,141.16 | $42,395.03 | $39,450.42 | $37,518.48 |
| 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. |