| Property Price： | $9,390,000.00 |
| Down Payment： | $3,756,000.00 |
| Loan amount： | $5,634,000.00 |
| Monthly Payment： | $24,921.86 (2.375% 300-term) |
| Total repayment： | $7,476,559.15 |
| Total int. paid： | $1,842,559.15 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,695.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $93,900.00 |
| 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 #： | $309,000.00 | # 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 | $96,306.17 | $49,356.16 | $33,719.18 | $25,910.45 | $21,232.99 | $18,121.17 | $15,903.98 |
| 1.500 | $97,523.91 | $50,588.53 | $34,972.66 | $27,186.61 | $22,532.41 | $19,444.07 | $17,250.43 |
| 2.000 | $98,751.40 | $51,840.38 | $36,255.28 | $28,501.47 | $23,879.95 | $20,824.36 | $18,663.34 |
| 2.375 | $99,678.41 | $52,792.02 | $37,236.29 | $29,512.83 | $24,921.86 | $21,896.69 | $19,765.79 |
| 2.500 | $99,988.64 | $53,111.66 | $37,566.90 | $29,854.73 | $25,275.07 | $22,261.11 | $20,141.28 |
| 3.000 | $101,235.60 | $54,402.32 | $38,907.37 | $31,246.03 | $26,717.07 | $23,753.17 | $21,682.46 |
| 3.500 | $102,492.29 | $55,712.30 | $40,276.48 | $32,674.93 | $28,205.13 | $25,299.18 | $23,284.79 |
| 4.000 | $103,758.69 | $57,041.51 | $41,674.02 | $34,140.93 | $29,738.33 | $26,897.58 | $24,945.93 |
| 4.500 | $105,034.77 | $58,389.88 | $43,099.72 | $35,643.47 | $31,315.60 | $28,546.65 | $26,663.28 |
| 5.000 | $106,320.53 | $59,757.31 | $44,553.31 | $37,181.91 | $32,935.80 | $30,244.53 | $28,434.10 |
| 5.500 | $107,615.95 | $61,143.71 | $46,034.48 | $38,755.57 | $34,597.69 | $31,989.23 | $30,255.50 |
| 6.000 | $108,921.00 | $62,548.95 | $47,542.89 | $40,363.73 | $36,299.94 | $33,778.68 | $32,124.49 |
| 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. |