| Property Price： | $6,800,000.00 |
| Down Payment： | $2,040,000.00 |
| Loan amount： | $4,760,000.00 |
| Monthly Payment： | $23,829.68 (3.5% 300-term) |
| Total repayment： | $7,148,904.58 |
| Total int. paid： | $2,388,904.58 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $68,000.00 |
| 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 #： | $204,000.00 | # 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 | $81,366.24 | $41,699.56 | $28,488.34 | $21,890.97 | $17,939.13 | $15,310.04 | $13,436.80 |
| 1.500 | $82,395.07 | $42,740.75 | $29,547.37 | $22,969.16 | $19,036.97 | $16,427.72 | $14,574.38 |
| 2.000 | $83,432.14 | $43,798.40 | $30,631.01 | $24,080.05 | $20,175.47 | $17,593.89 | $15,768.11 |
| 2.500 | $84,477.44 | $44,872.47 | $31,739.17 | $25,223.38 | $21,354.16 | $18,807.75 | $17,016.77 |
| 3.000 | $85,530.97 | $45,962.91 | $32,871.69 | $26,398.85 | $22,572.46 | $20,068.35 | $18,318.87 |
| 3.500 | $86,592.71 | $47,069.67 | $34,028.41 | $27,606.08 | $23,829.68 | $21,374.53 | $19,672.63 |
| 4.000 | $87,662.64 | $48,192.69 | $35,209.15 | $28,844.66 | $25,125.03 | $22,724.97 | $21,076.08 |
| 4.500 | $88,740.77 | $49,331.88 | $36,413.68 | $30,114.11 | $26,457.63 | $24,118.22 | $22,527.02 |
| 5.000 | $89,827.07 | $50,487.19 | $37,641.78 | $31,413.89 | $27,826.49 | $25,552.71 | $24,023.13 |
| 5.500 | $90,921.53 | $51,658.51 | $38,893.17 | $32,743.44 | $29,230.56 | $27,026.76 | $25,561.97 |
| 6.000 | $92,024.14 | $52,845.76 | $40,167.59 | $34,102.12 | $30,668.75 | $28,538.60 | $27,141.03 |
| 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. |