| Property Price： | $5,580,000.00 |
| Down Payment： | $2,232,000.00 |
| Loan amount： | $3,348,000.00 |
| Monthly Payment： | $14,809.80 (2.375% 300-term) |
| Total repayment： | $4,442,939.30 |
| Total int. paid： | $1,094,939.30 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,790.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $55,800.00 |
| 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 #： | $125,550.00 | # 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 | $57,229.87 | $29,329.86 | $20,037.60 | $15,397.26 | $12,617.69 | $10,768.49 | $9,450.93 |
| 1.500 | $57,953.51 | $30,062.19 | $20,782.48 | $16,155.62 | $13,389.87 | $11,554.62 | $10,251.06 |
| 2.000 | $58,682.94 | $30,806.10 | $21,544.67 | $16,936.97 | $14,190.64 | $12,374.86 | $11,090.68 |
| 2.375 | $59,233.82 | $31,371.62 | $22,127.63 | $17,537.98 | $14,809.80 | $13,012.09 | $11,745.81 |
| 2.500 | $59,418.17 | $31,561.56 | $22,324.10 | $17,741.15 | $15,019.69 | $13,228.65 | $11,968.94 |
| 3.000 | $60,159.18 | $32,328.54 | $23,120.67 | $18,567.93 | $15,876.59 | $14,115.30 | $12,884.78 |
| 3.500 | $60,905.96 | $33,106.99 | $23,934.27 | $19,417.05 | $16,760.88 | $15,034.02 | $13,836.97 |
| 4.000 | $61,658.52 | $33,896.87 | $24,764.75 | $20,288.22 | $17,671.98 | $15,983.86 | $14,824.10 |
| 4.500 | $62,416.83 | $34,698.14 | $25,611.98 | $21,181.10 | $18,609.27 | $16,963.82 | $15,844.64 |
| 5.000 | $63,180.89 | $35,510.73 | $26,475.77 | $22,095.32 | $19,572.07 | $17,972.79 | $16,896.94 |
| 5.500 | $63,950.69 | $36,334.60 | $27,355.95 | $23,030.47 | $20,559.65 | $19,009.58 | $17,979.31 |
| 6.000 | $64,726.22 | $37,169.66 | $28,252.33 | $23,986.11 | $21,571.21 | $20,072.95 | $19,089.95 |
| 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. |