| Property Price： | $8,710,000.00 |
| Down Payment： | $3,484,000.00 |
| Loan amount： | $5,226,000.00 |
| Monthly Payment： | $23,117.09 (2.375% 300-term) |
| Total repayment： | $6,935,125.69 |
| Total int. paid： | $1,709,125.69 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,355.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $87,100.00 |
| 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 #： | $261,300.00 | # 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 | $89,331.92 | $45,781.91 | $31,277.32 | $24,034.08 | $19,695.35 | $16,808.88 | $14,752.25 |
| 1.500 | $90,461.47 | $46,925.04 | $32,440.03 | $25,217.82 | $20,900.67 | $18,035.98 | $16,001.20 |
| 2.000 | $91,600.07 | $48,086.23 | $33,629.76 | $26,437.46 | $22,150.63 | $19,316.31 | $17,311.79 |
| 2.375 | $92,459.96 | $48,968.96 | $34,539.73 | $27,375.59 | $23,117.09 | $20,310.99 | $18,334.40 |
| 2.500 | $92,747.71 | $49,265.45 | $34,846.40 | $27,692.73 | $23,444.71 | $20,649.02 | $18,682.70 |
| 3.000 | $93,904.38 | $50,462.65 | $36,089.80 | $28,983.27 | $24,782.28 | $22,033.03 | $20,112.27 |
| 3.500 | $95,070.06 | $51,677.75 | $37,359.76 | $30,308.69 | $26,162.59 | $23,467.08 | $21,598.57 |
| 4.000 | $96,244.74 | $52,910.71 | $38,656.09 | $31,668.53 | $27,584.75 | $24,949.72 | $23,139.41 |
| 4.500 | $97,428.42 | $54,161.43 | $39,978.55 | $33,062.26 | $29,047.81 | $26,479.37 | $24,732.40 |
| 5.000 | $98,621.07 | $55,429.84 | $41,326.87 | $34,489.29 | $30,550.68 | $28,054.30 | $26,374.98 |
| 5.500 | $99,822.67 | $56,715.83 | $42,700.78 | $35,948.99 | $32,092.21 | $29,672.65 | $28,064.47 |
| 6.000 | $101,033.22 | $58,019.31 | $44,099.96 | $37,440.69 | $33,671.19 | $31,332.51 | $29,798.11 |
| 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. |