| Property Price： | $2,800,000.00 |
| Down Payment： | $1,120,000.00 |
| Loan amount： | $1,680,000.00 |
| Monthly Payment： | $7,431.44 (2.375% 300-term) |
| Total repayment： | $2,229,431.91 |
| Total int. paid： | $549,431.91 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $28,000.00 |
| 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 | $28,717.50 | $14,717.49 | $10,054.71 | $7,726.22 | $6,331.46 | $5,403.54 | $4,742.40 |
| 1.500 | $29,080.61 | $15,084.97 | $10,428.48 | $8,106.76 | $6,718.93 | $5,798.02 | $5,143.90 |
| 2.000 | $29,446.64 | $15,458.26 | $10,810.95 | $8,498.84 | $7,120.75 | $6,209.61 | $5,565.21 |
| 2.375 | $29,723.06 | $15,742.03 | $11,103.47 | $8,800.42 | $7,431.44 | $6,529.36 | $5,893.95 |
| 2.500 | $29,815.57 | $15,837.34 | $11,202.06 | $8,902.37 | $7,536.76 | $6,638.03 | $6,005.92 |
| 3.000 | $30,187.40 | $16,222.21 | $11,601.77 | $9,317.24 | $7,966.75 | $7,082.95 | $6,465.48 |
| 3.500 | $30,562.13 | $16,612.83 | $12,010.03 | $9,743.32 | $8,410.48 | $7,543.95 | $6,943.28 |
| 4.000 | $30,939.76 | $17,009.18 | $12,426.76 | $10,180.47 | $8,867.66 | $8,020.58 | $7,438.62 |
| 4.500 | $31,320.27 | $17,411.25 | $12,851.89 | $10,628.51 | $9,337.99 | $8,512.31 | $7,950.71 |
| 5.000 | $31,703.67 | $17,819.01 | $13,285.33 | $11,087.26 | $9,821.11 | $9,018.60 | $8,478.75 |
| 5.500 | $32,089.95 | $18,232.41 | $13,727.00 | $11,556.51 | $10,316.67 | $9,538.86 | $9,021.87 |
| 6.000 | $32,479.11 | $18,651.44 | $14,176.79 | $12,036.04 | $10,824.26 | $10,072.45 | $9,579.19 |
| 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. |