| Property Price： | $3,250,000.00 |
| Down Payment： | $1,300,000.00 |
| Loan amount： | $1,950,000.00 |
| Monthly Payment： | $8,871.29 (2.625% 300-term) |
| Total repayment： | $2,661,386.66 |
| Total int. paid： | $711,386.66 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,625.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $32,500.00 |
| 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 #： | $25,100.00 | # 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 | $33,332.81 | $17,082.80 | $11,670.64 | $8,967.94 | $7,349.01 | $6,271.97 | $5,504.57 |
| 1.500 | $33,754.28 | $17,509.34 | $12,104.49 | $9,409.64 | $7,798.76 | $6,729.84 | $5,970.60 |
| 2.000 | $34,179.13 | $17,942.62 | $12,548.42 | $9,864.73 | $8,265.16 | $7,207.58 | $6,459.62 |
| 2.500 | $34,607.36 | $18,382.63 | $13,002.39 | $10,333.11 | $8,748.03 | $7,704.86 | $6,971.16 |
| 2.625 | $34,714.94 | $18,493.68 | $13,117.44 | $10,452.26 | $8,871.29 | $7,832.19 | $7,102.49 |
| 3.000 | $35,038.95 | $18,829.35 | $13,466.34 | $10,814.65 | $9,247.12 | $8,221.28 | $7,504.58 |
| 3.500 | $35,473.90 | $19,282.74 | $13,940.21 | $11,309.21 | $9,762.16 | $8,756.37 | $8,059.17 |
| 4.000 | $35,912.22 | $19,742.80 | $14,423.91 | $11,816.62 | $10,292.82 | $9,309.60 | $8,634.11 |
| 4.500 | $36,353.89 | $20,209.49 | $14,917.37 | $12,336.66 | $10,838.73 | $9,880.36 | $9,228.51 |
| 5.000 | $36,798.91 | $20,682.78 | $15,420.48 | $12,869.14 | $11,399.51 | $10,468.02 | $9,841.41 |
| 5.500 | $37,247.27 | $21,162.62 | $15,933.13 | $13,413.80 | $11,974.71 | $11,071.89 | $10,471.82 |
| 6.000 | $37,698.96 | $21,649.00 | $16,455.21 | $13,970.41 | $12,563.88 | $11,691.24 | $11,118.70 |
| 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. |