| Property Price： | $4,420,000.00 |
| Down Payment： | $1,768,000.00 |
| Loan amount： | $2,652,000.00 |
| Monthly Payment： | $11,731.06 (2.375% 300-term) |
| Total repayment： | $3,519,317.51 |
| Total int. paid： | $867,317.51 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,210.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $44,200.00 |
| 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 #： | $66,300.00 | # 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 | $45,332.62 | $23,232.61 | $15,872.07 | $12,196.40 | $9,994.66 | $8,529.88 | $7,486.22 |
| 1.500 | $45,905.82 | $23,812.71 | $16,462.10 | $12,797.10 | $10,606.31 | $9,152.59 | $8,120.01 |
| 2.000 | $46,483.62 | $24,401.97 | $17,065.85 | $13,416.03 | $11,240.62 | $9,802.31 | $8,785.09 |
| 2.375 | $46,919.98 | $24,849.92 | $17,527.62 | $13,892.09 | $11,731.06 | $10,307.07 | $9,304.03 |
| 2.500 | $47,066.00 | $25,000.38 | $17,683.25 | $14,053.02 | $11,897.32 | $10,478.61 | $9,480.77 |
| 3.000 | $47,652.97 | $25,607.91 | $18,314.23 | $14,707.93 | $12,576.08 | $11,180.94 | $10,206.23 |
| 3.500 | $48,244.51 | $26,224.53 | $18,958.68 | $15,380.53 | $13,276.54 | $11,908.67 | $10,960.47 |
| 4.000 | $48,840.62 | $26,850.21 | $19,616.52 | $16,070.60 | $13,998.23 | $12,661.05 | $11,742.39 |
| 4.500 | $49,441.29 | $27,484.91 | $20,287.62 | $16,777.86 | $14,740.68 | $13,437.29 | $12,550.77 |
| 5.000 | $50,046.51 | $28,128.57 | $20,971.85 | $17,502.03 | $15,503.33 | $14,236.51 | $13,384.32 |
| 5.500 | $50,656.28 | $28,781.17 | $21,669.05 | $18,242.77 | $16,285.60 | $15,057.76 | $14,241.67 |
| 6.000 | $51,270.59 | $29,442.64 | $22,379.08 | $18,999.75 | $17,086.87 | $15,900.08 | $15,121.43 |
| 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. |