| Property Price： | $9,550,000.00 |
| Down Payment： | $3,820,000.00 |
| Loan amount： | $5,730,000.00 |
| Monthly Payment： | $27,923.22 (3.25% 300-term) |
| Total repayment： | $8,376,965.91 |
| Total int. paid： | $2,646,965.91 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,775.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $95,500.00 |
| 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 #： | $325,000.00 | # 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 | $97,947.17 | $50,197.16 | $34,293.74 | $26,351.94 | $21,594.79 | $18,429.94 | $16,174.97 |
| 1.500 | $99,185.66 | $51,450.53 | $35,568.58 | $27,649.85 | $22,916.35 | $19,775.39 | $17,544.37 |
| 2.000 | $100,434.07 | $52,723.71 | $36,873.05 | $28,987.12 | $24,286.85 | $21,179.20 | $18,981.36 |
| 2.500 | $101,692.38 | $54,016.65 | $38,207.02 | $30,363.44 | $25,705.74 | $22,640.43 | $20,484.48 |
| 3.000 | $102,960.60 | $55,329.31 | $39,570.33 | $31,778.44 | $27,172.31 | $24,157.91 | $22,051.92 |
| 3.250 | $103,598.41 | $55,993.00 | $40,262.92 | $32,500.32 | $27,923.22 | $24,937.32 | $22,859.10 |
| 3.500 | $104,238.70 | $56,661.60 | $40,962.77 | $33,231.69 | $28,685.73 | $25,730.26 | $23,681.55 |
| 4.000 | $105,526.67 | $58,013.46 | $42,384.12 | $34,722.67 | $30,245.05 | $27,355.90 | $25,370.99 |
| 4.500 | $106,824.50 | $59,384.81 | $43,834.12 | $36,250.81 | $31,849.20 | $29,033.07 | $27,117.61 |
| 5.000 | $108,132.17 | $60,775.54 | $45,312.47 | $37,815.46 | $33,497.01 | $30,759.88 | $28,918.60 |
| 5.500 | $109,449.66 | $62,185.56 | $46,818.88 | $39,415.94 | $35,187.21 | $32,534.31 | $30,771.03 |
| 6.000 | $110,776.95 | $63,614.75 | $48,353.00 | $41,051.50 | $36,918.47 | $34,354.25 | $32,671.87 |
| 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. |