| Property Price： | $3,750,000.00 |
| Down Payment： | $1,500,000.00 |
| Loan amount： | $2,250,000.00 |
| Monthly Payment： | $10,236.10 (2.625% 300-term) |
| Total repayment： | $3,070,830.76 |
| Total int. paid： | $820,830.76 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,875.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $37,500.00 |
| 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 #： | $56,250.00 | # 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 | $38,460.93 | $19,710.93 | $13,466.13 | $10,347.62 | $8,479.63 | $7,236.89 | $6,351.43 |
| 1.500 | $38,947.25 | $20,203.09 | $13,966.72 | $10,857.27 | $8,998.57 | $7,765.20 | $6,889.15 |
| 2.000 | $39,437.46 | $20,703.03 | $14,478.95 | $11,382.38 | $9,536.72 | $8,316.44 | $7,453.41 |
| 2.500 | $39,931.56 | $21,210.73 | $15,002.76 | $11,922.82 | $10,093.88 | $8,890.22 | $8,043.64 |
| 2.625 | $40,055.70 | $21,338.86 | $15,135.51 | $12,060.30 | $10,236.10 | $9,037.14 | $8,195.18 |
| 3.000 | $40,429.55 | $21,726.17 | $15,538.09 | $12,478.45 | $10,669.75 | $9,486.09 | $8,659.13 |
| 3.500 | $40,931.43 | $22,249.32 | $16,084.86 | $13,049.09 | $11,264.03 | $10,103.51 | $9,299.04 |
| 4.000 | $41,437.17 | $22,780.16 | $16,642.98 | $13,634.56 | $11,876.33 | $10,741.84 | $9,962.43 |
| 4.500 | $41,946.79 | $23,318.64 | $17,212.35 | $14,234.61 | $12,506.23 | $11,400.42 | $10,648.28 |
| 5.000 | $42,460.28 | $23,864.74 | $17,792.86 | $14,849.00 | $13,153.28 | $12,078.49 | $11,355.47 |
| 5.500 | $42,977.61 | $24,418.41 | $18,384.38 | $15,477.46 | $13,816.97 | $12,775.25 | $12,082.87 |
| 6.000 | $43,498.80 | $24,979.61 | $18,986.78 | $16,119.70 | $14,496.78 | $13,489.89 | $12,829.27 |
| 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. |