| Property Price： | $3,180,000.00 |
| Down Payment： | $1,272,000.00 |
| Loan amount： | $1,908,000.00 |
| Monthly Payment： | $8,680.21 (2.625% 300-term) |
| Total repayment： | $2,604,064.48 |
| Total int. paid： | $696,064.48 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,590.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $31,800.00 |
| 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 #： | $18,100.00 | # 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 | $32,614.87 | $16,714.87 | $11,419.28 | $8,774.78 | $7,190.73 | $6,136.88 | $5,386.01 |
| 1.500 | $33,027.27 | $17,132.22 | $11,843.78 | $9,206.97 | $7,630.79 | $6,584.89 | $5,842.00 |
| 2.000 | $33,442.97 | $17,556.17 | $12,278.15 | $9,652.25 | $8,087.14 | $7,052.34 | $6,320.49 |
| 2.500 | $33,861.97 | $17,986.70 | $12,722.34 | $10,110.55 | $8,559.61 | $7,538.91 | $6,821.01 |
| 2.625 | $33,967.23 | $18,095.36 | $12,834.91 | $10,227.14 | $8,680.21 | $7,663.49 | $6,949.51 |
| 3.000 | $34,284.26 | $18,423.79 | $13,176.30 | $10,581.72 | $9,047.95 | $8,044.20 | $7,342.94 |
| 3.500 | $34,709.85 | $18,867.42 | $13,639.96 | $11,065.63 | $9,551.90 | $8,567.77 | $7,885.59 |
| 4.000 | $35,138.72 | $19,317.57 | $14,113.25 | $11,562.10 | $10,071.13 | $9,109.08 | $8,448.14 |
| 4.500 | $35,570.88 | $19,774.21 | $14,596.07 | $12,070.95 | $10,605.28 | $9,667.56 | $9,029.74 |
| 5.000 | $36,006.31 | $20,237.30 | $15,088.34 | $12,591.96 | $11,153.98 | $10,242.56 | $9,629.44 |
| 5.500 | $36,445.02 | $20,706.81 | $15,589.95 | $13,124.89 | $11,716.79 | $10,833.41 | $10,246.27 |
| 6.000 | $36,886.99 | $21,182.71 | $16,100.79 | $13,669.50 | $12,293.27 | $11,439.42 | $10,879.22 |
| 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. |