| Property Price： | $8,800,000.00 |
| Down Payment： | $2,640,000.00 |
| Loan amount： | $6,160,000.00 |
| Monthly Payment： | $30,838.41 (3.5% 300-term) |
| Total repayment： | $9,251,523.58 |
| Total int. paid： | $3,091,523.58 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $88,000.00 |
| 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 #： | $264,000.00 | # 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 | $105,297.48 | $53,964.14 | $36,867.26 | $28,329.49 | $23,215.34 | $19,812.99 | $17,388.80 |
| 1.500 | $106,628.91 | $55,311.56 | $38,237.77 | $29,724.80 | $24,636.08 | $21,259.40 | $18,860.96 |
| 2.000 | $107,971.00 | $56,680.29 | $39,640.14 | $31,162.41 | $26,109.43 | $22,768.56 | $20,405.79 |
| 2.500 | $109,323.75 | $58,070.26 | $41,074.22 | $32,642.02 | $27,634.79 | $24,339.45 | $22,021.71 |
| 3.000 | $110,687.13 | $59,481.42 | $42,539.83 | $34,163.21 | $29,211.42 | $25,970.81 | $23,706.77 |
| 3.500 | $112,061.15 | $60,913.69 | $44,036.76 | $35,725.52 | $30,838.41 | $27,661.15 | $25,458.70 |
| 4.000 | $113,445.78 | $62,367.01 | $45,564.78 | $37,328.39 | $32,514.75 | $29,408.78 | $27,274.92 |
| 4.500 | $114,841.00 | $63,841.26 | $47,123.59 | $38,971.20 | $34,239.28 | $31,211.82 | $29,152.61 |
| 5.000 | $116,246.80 | $65,336.36 | $48,712.89 | $40,653.27 | $36,010.75 | $33,068.21 | $31,088.76 |
| 5.500 | $117,663.16 | $66,852.19 | $50,332.34 | $42,373.86 | $37,827.79 | $34,975.80 | $33,080.20 |
| 6.000 | $119,090.06 | $68,388.63 | $51,981.58 | $44,132.15 | $39,688.97 | $36,932.31 | $35,123.69 |
| 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. |