| Property Price： | $7,080,000.00 |
| Down Payment： | $2,832,000.00 |
| Loan amount： | $4,248,000.00 |
| Monthly Payment： | $18,790.93 (2.375% 300-term) |
| Total repayment： | $5,637,277.83 |
| Total int. paid： | $1,389,277.83 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,540.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $70,800.00 |
| 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 #： | $212,400.00 | # 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 | $72,614.24 | $37,214.23 | $25,424.05 | $19,536.31 | $16,009.54 | $13,663.25 | $11,991.50 |
| 1.500 | $73,532.40 | $38,143.43 | $26,369.16 | $20,498.53 | $16,989.30 | $14,660.71 | $13,006.71 |
| 2.000 | $74,457.92 | $39,087.32 | $27,336.25 | $21,489.92 | $18,005.33 | $15,701.44 | $14,072.04 |
| 2.375 | $75,156.89 | $39,804.85 | $28,075.92 | $22,252.49 | $18,790.93 | $16,509.96 | $14,903.28 |
| 2.500 | $75,390.79 | $40,045.85 | $28,325.21 | $22,510.27 | $19,057.24 | $16,784.74 | $15,186.40 |
| 3.000 | $76,331.00 | $41,019.00 | $29,335.91 | $23,559.31 | $20,144.50 | $17,909.74 | $16,348.44 |
| 3.500 | $77,278.53 | $42,006.72 | $30,368.21 | $24,636.69 | $21,266.49 | $19,075.42 | $17,556.59 |
| 4.000 | $78,233.39 | $43,008.93 | $31,421.94 | $25,742.04 | $22,422.51 | $20,280.60 | $18,809.07 |
| 4.500 | $79,195.55 | $44,025.60 | $32,496.91 | $26,874.95 | $23,611.76 | $21,523.99 | $20,103.95 |
| 5.000 | $80,165.00 | $45,056.63 | $33,592.91 | $28,034.92 | $24,833.38 | $22,804.18 | $21,439.13 |
| 5.500 | $81,141.74 | $46,101.96 | $34,709.71 | $29,221.45 | $26,086.44 | $24,119.68 | $22,812.45 |
| 6.000 | $82,125.74 | $47,161.51 | $35,847.04 | $30,433.99 | $27,369.92 | $25,468.91 | $24,221.66 |
| 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. |