| Property Price： | $9,890,000.00 |
| Down Payment： | $3,956,000.00 |
| Loan amount： | $5,934,000.00 |
| Monthly Payment： | $26,248.91 (2.375% 300-term) |
| Total repayment： | $7,874,671.99 |
| Total int. paid： | $1,940,671.99 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,945.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $98,900.00 |
| 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 #： | $359,000.00 | # 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 | $101,434.30 | $51,984.29 | $35,514.66 | $27,290.13 | $22,363.61 | $19,086.09 | $16,750.83 |
| 1.500 | $102,716.88 | $53,282.28 | $36,834.89 | $28,634.24 | $23,732.22 | $20,479.43 | $18,168.98 |
| 2.000 | $104,009.73 | $54,600.78 | $38,185.81 | $30,019.12 | $25,151.52 | $21,933.22 | $19,657.13 |
| 2.375 | $104,986.10 | $55,603.10 | $39,219.05 | $31,084.34 | $26,248.91 | $23,062.65 | $20,818.28 |
| 2.500 | $105,312.84 | $55,939.76 | $39,567.27 | $31,444.44 | $26,620.92 | $23,446.47 | $21,213.77 |
| 3.000 | $106,626.21 | $57,299.15 | $40,979.11 | $32,909.82 | $28,139.70 | $25,017.98 | $22,837.01 |
| 3.500 | $107,949.81 | $58,678.87 | $42,421.13 | $34,414.81 | $29,707.00 | $26,646.31 | $24,524.67 |
| 4.000 | $109,283.64 | $60,078.86 | $43,893.08 | $35,958.87 | $31,321.84 | $28,329.82 | $26,274.25 |
| 4.500 | $110,627.68 | $61,499.03 | $45,394.70 | $37,541.41 | $32,983.10 | $30,066.71 | $28,083.05 |
| 5.000 | $111,981.90 | $62,939.28 | $46,925.69 | $39,161.77 | $34,689.57 | $31,855.00 | $29,948.17 |
| 5.500 | $113,346.30 | $64,399.49 | $48,485.73 | $40,819.23 | $36,439.95 | $33,692.60 | $31,866.55 |
| 6.000 | $114,720.84 | $65,879.57 | $50,074.46 | $42,513.02 | $38,232.85 | $35,577.33 | $33,835.06 |
| 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. |