| Property Price： | $3,680,000.00 |
| Down Payment： | $1,472,000.00 |
| Loan amount： | $2,208,000.00 |
| Monthly Payment： | $10,045.03 (2.625% 300-term) |
| Total repayment： | $3,013,508.58 |
| Total int. paid： | $805,508.58 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $36,800.00 |
| 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 #： | $55,200.00 | # 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 | $37,742.99 | $19,342.99 | $13,214.76 | $10,154.47 | $8,321.34 | $7,101.80 | $6,232.87 |
| 1.500 | $38,220.23 | $19,825.96 | $13,706.01 | $10,654.60 | $8,830.59 | $7,620.25 | $6,760.55 |
| 2.000 | $38,701.29 | $20,316.57 | $14,208.67 | $11,169.90 | $9,358.70 | $8,161.20 | $7,314.28 |
| 2.500 | $39,186.17 | $20,814.79 | $14,722.71 | $11,700.26 | $9,905.46 | $8,724.27 | $7,893.49 |
| 2.625 | $39,307.99 | $20,940.54 | $14,852.98 | $11,835.18 | $10,045.03 | $8,868.44 | $8,042.20 |
| 3.000 | $39,674.87 | $21,320.61 | $15,248.04 | $12,245.51 | $10,470.59 | $9,309.02 | $8,497.49 |
| 3.500 | $40,167.37 | $21,834.00 | $15,784.61 | $12,805.51 | $11,053.77 | $9,914.91 | $9,125.46 |
| 4.000 | $40,663.68 | $22,354.93 | $16,332.31 | $13,380.05 | $11,654.64 | $10,541.33 | $9,776.47 |
| 4.500 | $41,163.79 | $22,883.36 | $16,891.05 | $13,968.90 | $12,272.78 | $11,187.61 | $10,449.51 |
| 5.000 | $41,667.68 | $23,419.27 | $17,460.72 | $14,571.82 | $12,907.75 | $11,853.02 | $11,143.50 |
| 5.500 | $42,175.37 | $23,962.60 | $18,041.20 | $15,188.55 | $13,559.05 | $12,536.78 | $11,857.32 |
| 6.000 | $42,686.83 | $24,513.33 | $18,632.36 | $15,818.80 | $14,226.17 | $13,238.08 | $12,589.79 |
| 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. |