| Property Price： | $6,550,000.00 |
| Down Payment： | $2,620,000.00 |
| Loan amount： | $3,930,000.00 |
| Monthly Payment： | $17,384.26 (2.375% 300-term) |
| Total repayment： | $5,215,278.21 |
| Total int. paid： | $1,285,278.21 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,275.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $65,500.00 |
| 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 #： | $190,000.00 | # 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 | $67,178.43 | $34,428.42 | $23,520.83 | $18,073.85 | $14,811.09 | $12,640.43 | $11,093.83 |
| 1.500 | $68,027.86 | $35,288.06 | $24,395.20 | $18,964.03 | $15,717.50 | $13,563.22 | $12,033.05 |
| 2.000 | $68,884.10 | $36,161.29 | $25,289.89 | $19,881.22 | $16,657.48 | $14,526.05 | $13,018.63 |
| 2.375 | $69,530.74 | $36,825.11 | $25,974.19 | $20,586.69 | $17,384.26 | $15,274.05 | $13,787.64 |
| 2.500 | $69,747.13 | $37,048.07 | $26,204.82 | $20,825.18 | $17,630.64 | $15,528.25 | $14,049.56 |
| 3.000 | $70,616.95 | $37,948.37 | $27,139.86 | $21,795.69 | $18,636.50 | $16,569.04 | $15,124.61 |
| 3.500 | $71,493.56 | $38,862.15 | $28,094.88 | $22,792.42 | $19,674.51 | $17,647.46 | $16,242.32 |
| 4.000 | $72,376.93 | $39,789.34 | $29,069.74 | $23,815.03 | $20,743.99 | $18,762.42 | $17,401.05 |
| 4.500 | $73,267.07 | $40,729.89 | $30,064.24 | $24,863.12 | $21,844.22 | $19,912.73 | $18,598.99 |
| 5.000 | $74,163.95 | $41,683.75 | $31,078.19 | $25,936.26 | $22,974.39 | $21,097.09 | $19,834.23 |
| 5.500 | $75,067.57 | $42,650.83 | $32,111.38 | $27,033.97 | $24,133.64 | $22,314.11 | $21,104.74 |
| 6.000 | $75,977.91 | $43,631.06 | $33,163.57 | $28,155.74 | $25,321.05 | $23,562.34 | $22,408.46 |
| 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. |