| Property Price： | $2,380,000.00 |
| Down Payment： | $714,000.00 |
| Loan amount： | $1,666,000.00 |
| Monthly Payment： | $8,909.15 (4.125% 300-term) |
| Total repayment： | $2,672,746.33 |
| Total int. paid： | $1,006,746.33 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,190.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $23,800.00 |
| 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 #： | $100.00 | # 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 | $28,478.18 | $14,594.85 | $9,970.92 | $7,661.84 | $6,278.70 | $5,358.51 | $4,702.88 |
| 1.500 | $28,838.27 | $14,959.26 | $10,341.58 | $8,039.21 | $6,662.94 | $5,749.70 | $5,101.03 |
| 2.000 | $29,201.25 | $15,329.44 | $10,720.85 | $8,428.02 | $7,061.41 | $6,157.86 | $5,518.84 |
| 2.500 | $29,567.10 | $15,705.37 | $11,108.71 | $8,828.18 | $7,473.95 | $6,582.71 | $5,955.87 |
| 3.000 | $29,935.84 | $16,087.02 | $11,505.09 | $9,239.60 | $7,900.36 | $7,023.92 | $6,411.60 |
| 3.500 | $30,307.45 | $16,474.39 | $11,909.94 | $9,662.13 | $8,340.39 | $7,481.08 | $6,885.42 |
| 4.000 | $30,681.93 | $16,867.44 | $12,323.20 | $10,095.63 | $8,793.76 | $7,953.74 | $7,376.63 |
| 4.125 | $30,775.99 | $16,966.59 | $12,427.82 | $10,205.70 | $8,909.15 | $8,074.26 | $7,502.06 |
| 4.500 | $31,059.27 | $17,266.16 | $12,744.79 | $10,539.94 | $9,260.17 | $8,441.38 | $7,884.46 |
| 5.000 | $31,439.48 | $17,670.51 | $13,174.62 | $10,994.86 | $9,739.27 | $8,943.45 | $8,408.10 |
| 5.500 | $31,822.54 | $18,080.48 | $13,612.61 | $11,460.20 | $10,230.70 | $9,459.36 | $8,946.69 |
| 6.000 | $32,208.45 | $18,496.02 | $14,058.65 | $11,935.74 | $10,734.06 | $9,988.51 | $9,499.36 |
| 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. |