| Property Price： | $3,550,000.00 |
| Down Payment： | $1,420,000.00 |
| Loan amount： | $2,130,000.00 |
| Monthly Payment： | $9,690.18 (2.625% 300-term) |
| Total repayment： | $2,907,053.12 |
| Total int. paid： | $777,053.12 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,775.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $35,500.00 |
| 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 #： | $53,250.00 | # 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 | $36,409.68 | $18,659.68 | $12,747.93 | $9,795.75 | $8,027.38 | $6,850.92 | $6,012.69 |
| 1.500 | $36,870.06 | $19,125.59 | $13,221.83 | $10,278.22 | $8,518.64 | $7,351.06 | $6,521.73 |
| 2.000 | $37,334.13 | $19,598.87 | $13,706.74 | $10,775.32 | $9,028.10 | $7,872.89 | $7,055.90 |
| 2.500 | $37,801.88 | $20,079.49 | $14,202.61 | $11,286.93 | $9,555.54 | $8,416.08 | $7,614.65 |
| 2.625 | $37,919.39 | $20,200.79 | $14,328.29 | $11,417.09 | $9,690.18 | $8,555.16 | $7,758.10 |
| 3.000 | $38,273.31 | $20,567.44 | $14,709.39 | $11,812.93 | $10,100.70 | $8,980.17 | $8,197.31 |
| 3.500 | $38,748.42 | $21,062.69 | $15,227.00 | $12,353.14 | $10,663.28 | $9,564.65 | $8,803.09 |
| 4.000 | $39,227.19 | $21,565.21 | $15,755.35 | $12,907.38 | $11,242.92 | $10,168.95 | $9,431.10 |
| 4.500 | $39,709.63 | $22,074.98 | $16,294.36 | $13,475.43 | $11,839.23 | $10,792.40 | $10,080.37 |
| 5.000 | $40,195.73 | $22,591.95 | $16,843.90 | $14,057.06 | $12,451.77 | $11,434.30 | $10,749.85 |
| 5.500 | $40,685.48 | $23,116.10 | $17,403.88 | $14,652.00 | $13,080.06 | $12,093.91 | $11,438.45 |
| 6.000 | $41,178.87 | $23,647.37 | $17,974.15 | $15,259.98 | $13,723.62 | $12,770.43 | $12,145.04 |
| 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. |