| Property Price： | $5,930,000.00 |
| Down Payment： | $2,372,000.00 |
| Loan amount： | $3,558,000.00 |
| Monthly Payment： | $15,738.73 (2.375% 300-term) |
| Total repayment： | $4,721,618.29 |
| Total int. paid： | $1,163,618.29 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,965.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $59,300.00 |
| 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 #： | $133,425.00 | # 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 | $60,819.55 | $31,169.55 | $21,294.43 | $16,363.04 | $13,409.12 | $11,443.93 | $10,043.73 |
| 1.500 | $61,588.58 | $31,947.82 | $22,086.04 | $17,168.97 | $14,229.73 | $12,279.38 | $10,894.04 |
| 2.000 | $62,363.77 | $32,738.39 | $22,896.04 | $17,999.33 | $15,080.74 | $13,151.06 | $11,786.33 |
| 2.375 | $62,949.20 | $33,339.37 | $23,515.57 | $18,638.03 | $15,738.73 | $13,828.26 | $12,482.55 |
| 2.500 | $63,145.11 | $33,541.23 | $23,724.36 | $18,853.94 | $15,961.78 | $14,058.40 | $12,719.68 |
| 3.000 | $63,932.60 | $34,356.31 | $24,570.89 | $19,732.58 | $16,872.44 | $15,000.67 | $13,692.97 |
| 3.500 | $64,726.23 | $35,183.59 | $25,435.52 | $20,634.97 | $17,812.19 | $15,977.01 | $14,704.88 |
| 4.000 | $65,525.99 | $36,023.02 | $26,318.10 | $21,560.78 | $18,780.43 | $16,986.44 | $15,753.93 |
| 4.500 | $66,331.86 | $36,874.55 | $27,218.46 | $22,509.66 | $19,776.52 | $18,027.86 | $16,838.47 |
| 5.000 | $67,143.85 | $37,738.11 | $28,136.44 | $23,481.23 | $20,799.71 | $19,100.11 | $17,956.79 |
| 5.500 | $67,961.94 | $38,613.65 | $29,071.83 | $24,475.03 | $21,849.23 | $20,201.93 | $19,107.04 |
| 6.000 | $68,786.11 | $39,501.09 | $30,024.43 | $25,490.62 | $22,924.24 | $21,332.01 | $20,287.35 |
| 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. |