| Property Price： | $8,600,000.00 |
| Down Payment： | $3,440,000.00 |
| Loan amount： | $5,160,000.00 |
| Monthly Payment： | $25,145.52 (3.25% 300-term) |
| Total repayment： | $7,543,655.17 |
| Total int. paid： | $2,383,655.17 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $86,000.00 |
| 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 #： | $258,000.00 | # 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 | $88,203.74 | $45,203.73 | $30,882.32 | $23,730.55 | $19,446.62 | $16,596.60 | $14,565.94 |
| 1.500 | $89,319.02 | $46,332.41 | $32,030.34 | $24,899.34 | $20,636.71 | $17,808.20 | $15,799.12 |
| 2.000 | $90,443.24 | $47,478.94 | $33,205.05 | $26,103.58 | $21,870.88 | $19,072.36 | $17,093.16 |
| 2.500 | $91,576.39 | $48,643.27 | $34,406.32 | $27,342.99 | $23,148.62 | $20,388.24 | $18,446.75 |
| 3.000 | $92,718.44 | $49,825.34 | $35,634.01 | $28,617.24 | $24,469.30 | $21,754.77 | $19,858.27 |
| 3.250 | $93,292.81 | $50,423.02 | $36,257.71 | $29,267.30 | $25,145.52 | $22,456.65 | $20,585.16 |
| 3.500 | $93,869.40 | $51,025.11 | $36,887.94 | $29,925.92 | $25,832.18 | $23,170.71 | $21,325.80 |
| 4.000 | $95,029.25 | $52,242.49 | $38,167.90 | $31,268.58 | $27,236.38 | $24,634.63 | $22,847.18 |
| 4.500 | $96,197.98 | $53,477.42 | $39,473.65 | $32,644.71 | $28,680.96 | $26,144.96 | $24,420.05 |
| 5.000 | $97,375.57 | $54,729.81 | $40,804.95 | $34,053.72 | $30,164.85 | $27,700.00 | $26,041.88 |
| 5.500 | $98,562.00 | $55,999.56 | $42,161.51 | $35,494.99 | $31,686.91 | $29,297.91 | $27,710.04 |
| 6.000 | $99,757.26 | $57,286.58 | $43,543.01 | $36,967.84 | $33,245.95 | $30,936.81 | $29,421.79 |
| 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. |