| Property Price： | $8,450,000.00 |
| Down Payment： | $3,380,000.00 |
| Loan amount： | $5,070,000.00 |
| Monthly Payment： | $22,427.02 (2.375% 300-term) |
| Total repayment： | $6,728,107.01 |
| Total int. paid： | $1,658,107.01 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,225.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $84,500.00 |
| 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 #： | $253,500.00 | # 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 | $86,665.30 | $44,415.29 | $30,343.67 | $23,316.64 | $19,107.43 | $16,307.12 | $14,311.88 |
| 1.500 | $87,761.13 | $45,524.29 | $31,471.67 | $24,465.05 | $20,276.77 | $17,497.59 | $15,523.55 |
| 2.000 | $88,865.74 | $46,650.82 | $32,625.89 | $25,648.29 | $21,489.41 | $18,739.71 | $16,795.02 |
| 2.375 | $89,699.96 | $47,507.20 | $33,508.69 | $26,558.41 | $22,427.02 | $19,704.69 | $17,787.11 |
| 2.500 | $89,979.12 | $47,794.84 | $33,806.21 | $26,866.08 | $22,744.87 | $20,032.63 | $18,125.01 |
| 3.000 | $91,101.26 | $48,956.30 | $35,012.49 | $28,118.10 | $24,042.51 | $21,375.32 | $19,511.90 |
| 3.500 | $92,232.15 | $50,135.13 | $36,244.54 | $29,403.96 | $25,381.62 | $22,766.57 | $20,953.84 |
| 4.000 | $93,371.77 | $51,331.29 | $37,502.18 | $30,723.20 | $26,761.33 | $24,204.96 | $22,448.68 |
| 4.500 | $94,520.11 | $52,544.67 | $38,785.16 | $32,075.32 | $28,180.71 | $25,688.95 | $23,994.12 |
| 5.000 | $95,677.15 | $53,775.22 | $40,093.24 | $33,459.76 | $29,638.72 | $27,216.86 | $25,587.67 |
| 5.500 | $96,842.89 | $55,022.82 | $41,426.13 | $34,875.89 | $31,134.24 | $28,786.90 | $27,226.73 |
| 6.000 | $98,017.30 | $56,287.39 | $42,783.54 | $36,323.05 | $32,666.08 | $30,397.21 | $28,908.62 |
| 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. |