| Property Price： | $8,080,000.00 |
| Down Payment： | $3,232,000.00 |
| Loan amount： | $4,848,000.00 |
| Monthly Payment： | $21,445.01 (2.375% 300-term) |
| Total repayment： | $6,433,503.51 |
| Total int. paid： | $1,585,503.51 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,040.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $80,800.00 |
| 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 #： | $242,400.00 | # 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 | $82,870.49 | $42,470.48 | $29,015.01 | $22,295.68 | $18,270.78 | $15,593.08 | $13,685.21 |
| 1.500 | $83,918.34 | $43,530.92 | $30,093.62 | $23,393.80 | $19,388.91 | $16,731.43 | $14,843.82 |
| 2.000 | $84,974.58 | $44,608.12 | $31,197.30 | $24,525.22 | $20,548.46 | $17,919.15 | $16,059.62 |
| 2.375 | $85,772.27 | $45,427.00 | $32,041.45 | $25,395.49 | $21,445.01 | $18,841.88 | $17,008.26 |
| 2.500 | $86,039.21 | $45,702.05 | $32,325.94 | $25,689.69 | $21,748.94 | $19,155.46 | $17,331.37 |
| 3.000 | $87,112.21 | $46,812.65 | $33,479.40 | $26,886.89 | $22,989.76 | $20,439.36 | $18,657.54 |
| 3.500 | $88,193.58 | $47,939.87 | $34,657.51 | $28,116.45 | $24,270.23 | $21,769.69 | $20,036.33 |
| 4.000 | $89,283.30 | $49,083.64 | $35,860.07 | $29,377.93 | $25,589.53 | $23,145.09 | $21,465.72 |
| 4.500 | $90,381.36 | $50,243.90 | $37,086.87 | $30,670.84 | $26,946.76 | $24,564.10 | $22,943.49 |
| 5.000 | $91,487.74 | $51,420.56 | $38,337.68 | $31,994.65 | $28,340.93 | $26,025.11 | $24,467.26 |
| 5.500 | $92,602.43 | $52,613.54 | $39,612.21 | $33,348.78 | $29,770.96 | $27,526.41 | $26,034.55 |
| 6.000 | $93,725.42 | $53,822.74 | $40,910.18 | $34,732.58 | $31,235.73 | $29,066.21 | $27,642.80 |
| 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. |