| Property Price： | $2,450,000.00 |
| Down Payment： | $980,000.00 |
| Loan amount： | $1,470,000.00 |
| Monthly Payment： | $6,687.59 (2.625% 300-term) |
| Total repayment： | $2,006,276.10 |
| Total int. paid： | $536,276.10 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,225.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $24,500.00 |
| 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 #： | $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 | $25,127.81 | $12,877.81 | $8,797.87 | $6,760.45 | $5,540.03 | $4,728.10 | $4,149.60 |
| 1.500 | $25,445.54 | $13,199.35 | $9,124.92 | $7,093.42 | $5,879.06 | $5,073.27 | $4,500.91 |
| 2.000 | $25,765.81 | $13,525.98 | $9,459.58 | $7,436.49 | $6,230.66 | $5,433.41 | $4,869.56 |
| 2.500 | $26,088.62 | $13,857.68 | $9,801.80 | $7,789.57 | $6,594.67 | $5,808.28 | $5,255.18 |
| 2.625 | $26,169.72 | $13,941.39 | $9,888.53 | $7,879.40 | $6,687.59 | $5,904.26 | $5,354.18 |
| 3.000 | $26,413.98 | $14,194.43 | $10,151.55 | $8,152.58 | $6,970.91 | $6,197.58 | $5,657.30 |
| 3.500 | $26,741.87 | $14,536.22 | $10,508.77 | $8,525.41 | $7,359.17 | $6,600.96 | $6,075.37 |
| 4.000 | $27,072.29 | $14,883.04 | $10,873.41 | $8,907.91 | $7,759.20 | $7,018.00 | $6,508.79 |
| 4.500 | $27,405.24 | $15,234.85 | $11,245.40 | $9,299.95 | $8,170.74 | $7,448.27 | $6,956.87 |
| 5.000 | $27,740.71 | $15,591.63 | $11,624.67 | $9,701.35 | $8,593.47 | $7,891.28 | $7,418.91 |
| 5.500 | $28,078.71 | $15,953.36 | $12,011.13 | $10,111.94 | $9,027.09 | $8,346.50 | $7,894.14 |
| 6.000 | $28,419.22 | $16,320.01 | $12,404.70 | $10,531.54 | $9,471.23 | $8,813.39 | $8,381.79 |
| 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. |