| Property Price： | $3,280,000.00 |
| Down Payment： | $1,312,000.00 |
| Loan amount： | $1,968,000.00 |
| Monthly Payment： | $8,953.18 (2.625% 300-term) |
| Total repayment： | $2,685,953.30 |
| Total int. paid： | $717,953.30 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,640.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $32,800.00 |
| 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 #： | $28,100.00 | # 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 | $33,640.49 | $17,240.49 | $11,778.37 | $9,050.72 | $7,416.85 | $6,329.87 | $5,555.38 |
| 1.500 | $34,065.86 | $17,670.97 | $12,216.22 | $9,496.49 | $7,870.75 | $6,791.97 | $6,025.71 |
| 2.000 | $34,494.63 | $18,108.25 | $12,664.25 | $9,955.78 | $8,341.45 | $7,274.11 | $6,519.25 |
| 2.500 | $34,926.81 | $18,552.32 | $13,122.41 | $10,428.49 | $8,828.78 | $7,775.98 | $7,035.51 |
| 2.625 | $35,035.38 | $18,664.39 | $13,238.53 | $10,548.75 | $8,953.18 | $7,904.48 | $7,168.05 |
| 3.000 | $35,362.38 | $19,003.15 | $13,590.65 | $10,914.48 | $9,332.48 | $8,297.17 | $7,573.85 |
| 3.500 | $35,801.35 | $19,460.74 | $14,068.89 | $11,413.61 | $9,852.27 | $8,837.20 | $8,133.56 |
| 4.000 | $36,243.72 | $19,925.04 | $14,557.06 | $11,925.69 | $10,387.83 | $9,395.53 | $8,713.81 |
| 4.500 | $36,689.46 | $20,396.04 | $15,055.07 | $12,450.54 | $10,938.78 | $9,971.57 | $9,313.69 |
| 5.000 | $37,138.59 | $20,873.69 | $15,562.82 | $12,987.93 | $11,504.73 | $10,564.65 | $9,932.25 |
| 5.500 | $37,591.09 | $21,357.97 | $16,080.20 | $13,537.62 | $12,085.24 | $11,174.09 | $10,568.48 |
| 6.000 | $38,046.95 | $21,848.83 | $16,607.10 | $14,099.36 | $12,679.85 | $11,799.15 | $11,221.33 |
| 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. |