| Property Price： | $9,300,000.00 |
| Down Payment： | $3,720,000.00 |
| Loan amount： | $5,580,000.00 |
| Monthly Payment： | $24,683.00 (2.375% 300-term) |
| Total repayment： | $7,404,898.84 |
| Total int. paid： | $1,824,898.84 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,650.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $93,000.00 |
| 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 #： | $300,000.00 | # 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 | $95,383.11 | $48,883.10 | $33,395.99 | $25,662.10 | $21,029.48 | $17,947.49 | $15,751.54 |
| 1.500 | $96,589.18 | $50,103.66 | $34,637.46 | $26,926.03 | $22,316.45 | $19,257.71 | $17,085.09 |
| 2.000 | $97,804.90 | $51,343.51 | $35,907.79 | $28,228.29 | $23,651.07 | $20,624.77 | $18,484.46 |
| 2.375 | $98,723.03 | $52,286.03 | $36,879.39 | $29,229.96 | $24,683.00 | $21,686.82 | $19,576.34 |
| 2.500 | $99,030.28 | $52,602.61 | $37,206.84 | $29,568.58 | $25,032.81 | $22,047.75 | $19,948.23 |
| 3.000 | $100,265.29 | $53,880.90 | $38,534.46 | $30,946.55 | $26,460.99 | $23,525.51 | $21,474.64 |
| 3.500 | $101,509.94 | $55,178.31 | $39,890.45 | $32,361.75 | $27,934.80 | $25,056.69 | $23,061.62 |
| 4.000 | $102,764.19 | $56,494.79 | $41,274.59 | $33,813.70 | $29,453.30 | $26,639.77 | $24,706.83 |
| 4.500 | $104,028.05 | $57,830.23 | $42,686.63 | $35,301.84 | $31,015.45 | $28,273.04 | $26,407.73 |
| 5.000 | $105,301.48 | $59,184.56 | $44,126.28 | $36,825.53 | $32,620.12 | $29,954.65 | $28,161.57 |
| 5.500 | $106,584.48 | $60,557.66 | $45,593.26 | $38,384.11 | $34,266.08 | $31,682.63 | $29,965.51 |
| 6.000 | $107,877.03 | $61,949.44 | $47,087.21 | $39,976.85 | $35,952.02 | $33,454.92 | $31,816.59 |
| 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. |