| Property Price： | $8,880,000.00 |
| Down Payment： | $3,552,000.00 |
| Loan amount： | $5,328,000.00 |
| Monthly Payment： | $23,568.28 (2.375% 300-term) |
| Total repayment： | $7,070,484.05 |
| Total int. paid： | $1,742,484.05 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,440.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $88,800.00 |
| 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 #： | $266,400.00 | # 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 | $91,075.49 | $46,675.48 | $31,887.79 | $24,503.17 | $20,079.76 | $17,136.95 | $15,040.18 |
| 1.500 | $92,227.08 | $47,840.91 | $33,073.19 | $25,710.02 | $21,308.61 | $18,388.00 | $16,313.51 |
| 2.000 | $93,387.91 | $49,024.77 | $34,286.14 | $26,953.46 | $22,582.96 | $19,693.33 | $17,649.68 |
| 2.375 | $94,264.57 | $49,924.72 | $35,213.87 | $27,909.90 | $23,568.28 | $20,707.41 | $18,692.25 |
| 2.500 | $94,557.94 | $50,227.00 | $35,526.53 | $28,233.23 | $23,902.30 | $21,052.04 | $19,047.35 |
| 3.000 | $95,737.18 | $51,447.56 | $36,794.19 | $29,548.96 | $25,265.98 | $22,463.06 | $20,504.82 |
| 3.500 | $96,925.62 | $52,686.39 | $38,088.94 | $30,900.25 | $26,673.22 | $23,925.10 | $22,020.12 |
| 4.000 | $98,123.23 | $53,943.41 | $39,410.57 | $32,286.63 | $28,123.15 | $25,436.69 | $23,591.04 |
| 4.500 | $99,330.01 | $55,218.54 | $40,758.84 | $33,707.56 | $29,614.75 | $26,996.19 | $25,215.12 |
| 5.000 | $100,545.93 | $56,511.71 | $42,133.48 | $35,162.44 | $31,146.96 | $28,601.86 | $26,889.76 |
| 5.500 | $101,770.99 | $57,822.80 | $43,534.21 | $36,650.64 | $32,718.58 | $30,251.80 | $28,612.23 |
| 6.000 | $103,005.17 | $59,151.72 | $44,960.69 | $38,171.45 | $34,328.38 | $31,944.05 | $30,379.71 |
| 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. |