| Property Price： | $7,250,000.00 |
| Down Payment： | $2,900,000.00 |
| Loan amount： | $4,350,000.00 |
| Monthly Payment： | $19,242.12 (2.375% 300-term) |
| Total repayment： | $5,772,636.19 |
| Total int. paid： | $1,422,636.19 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,625.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $72,500.00 |
| 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 #： | $217,500.00 | # 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 | $74,357.80 | $38,107.79 | $26,034.51 | $20,005.40 | $16,393.95 | $13,991.32 | $12,279.43 |
| 1.500 | $75,298.01 | $39,059.30 | $27,002.32 | $20,990.73 | $17,397.23 | $15,012.73 | $13,319.02 |
| 2.000 | $76,245.76 | $40,025.85 | $27,992.63 | $22,005.93 | $18,437.66 | $16,078.45 | $14,409.93 |
| 2.375 | $76,961.50 | $40,760.61 | $28,750.06 | $22,786.80 | $19,242.12 | $16,906.39 | $15,261.13 |
| 2.500 | $77,201.02 | $41,007.41 | $29,005.33 | $23,050.78 | $19,514.83 | $17,187.76 | $15,551.04 |
| 3.000 | $78,163.80 | $42,003.92 | $30,040.30 | $24,125.00 | $20,628.19 | $18,339.78 | $16,740.98 |
| 3.500 | $79,134.09 | $43,015.35 | $31,097.39 | $25,228.25 | $21,777.13 | $19,533.44 | $17,978.14 |
| 4.000 | $80,111.87 | $44,041.64 | $32,176.42 | $26,360.14 | $22,960.90 | $20,767.57 | $19,260.70 |
| 4.500 | $81,097.13 | $45,082.71 | $33,277.21 | $27,520.25 | $24,178.71 | $22,040.81 | $20,586.67 |
| 5.000 | $82,089.87 | $46,138.50 | $34,399.52 | $28,708.07 | $25,429.67 | $23,351.74 | $21,953.91 |
| 5.500 | $83,090.06 | $47,208.93 | $35,543.13 | $29,923.10 | $26,712.81 | $24,698.82 | $23,360.21 |
| 6.000 | $84,097.69 | $48,293.92 | $36,707.77 | $31,164.75 | $28,027.11 | $26,080.45 | $24,803.25 |
| 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. |