| Property Price： | $3,580,000.00 |
| Down Payment： | $1,432,000.00 |
| Loan amount： | $2,148,000.00 |
| Monthly Payment： | $9,772.07 (2.625% 300-term) |
| Total repayment： | $2,931,619.76 |
| Total int. paid： | $783,619.76 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,790.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $35,800.00 |
| 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 #： | $53,700.00 | # 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 | $36,717.37 | $18,817.37 | $12,855.66 | $9,878.53 | $8,095.22 | $6,908.82 | $6,063.50 |
| 1.500 | $37,181.64 | $19,287.21 | $13,333.56 | $10,365.08 | $8,590.63 | $7,413.18 | $6,576.84 |
| 2.000 | $37,649.63 | $19,764.49 | $13,822.57 | $10,866.37 | $9,104.39 | $7,939.43 | $7,115.52 |
| 2.500 | $38,121.33 | $20,249.17 | $14,322.63 | $11,382.31 | $9,636.29 | $8,487.20 | $7,679.00 |
| 2.625 | $38,239.84 | $20,371.50 | $14,449.37 | $11,513.57 | $9,772.07 | $8,627.45 | $7,823.66 |
| 3.000 | $38,596.75 | $20,741.25 | $14,833.69 | $11,912.76 | $10,186.06 | $9,056.05 | $8,266.58 |
| 3.500 | $39,075.87 | $21,240.68 | $15,355.68 | $12,457.53 | $10,753.39 | $9,645.48 | $8,877.48 |
| 4.000 | $39,558.69 | $21,747.46 | $15,888.50 | $13,016.46 | $11,337.94 | $10,254.88 | $9,510.80 |
| 4.500 | $40,045.21 | $22,261.53 | $16,432.06 | $13,589.31 | $11,939.28 | $10,883.60 | $10,165.55 |
| 5.000 | $40,535.41 | $22,782.87 | $16,986.25 | $14,175.85 | $12,556.99 | $11,530.93 | $10,840.69 |
| 5.500 | $41,029.30 | $23,311.44 | $17,550.95 | $14,775.82 | $13,190.60 | $12,196.11 | $11,535.11 |
| 6.000 | $41,526.86 | $23,847.20 | $18,126.04 | $15,388.94 | $13,839.59 | $12,878.35 | $12,247.67 |
| 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. |