| Property Price： | $3,770,000.00 |
| Down Payment： | $1,508,000.00 |
| Loan amount： | $2,262,000.00 |
| Monthly Payment： | $10,290.70 (2.625% 300-term) |
| Total repayment： | $3,087,208.52 |
| Total int. paid： | $825,208.52 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,885.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $37,700.00 |
| 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 #： | $56,550.00 | # 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 | $38,666.06 | $19,816.05 | $13,537.95 | $10,402.81 | $8,524.85 | $7,275.49 | $6,385.30 |
| 1.500 | $39,154.97 | $20,310.84 | $14,041.21 | $10,915.18 | $9,046.56 | $7,806.62 | $6,925.89 |
| 2.000 | $39,647.79 | $20,813.44 | $14,556.17 | $11,443.08 | $9,587.59 | $8,360.79 | $7,493.16 |
| 2.500 | $40,144.53 | $21,323.85 | $15,082.77 | $11,986.40 | $10,147.71 | $8,937.63 | $8,086.54 |
| 2.625 | $40,269.33 | $21,452.67 | $15,216.24 | $12,124.63 | $10,290.70 | $9,085.34 | $8,238.88 |
| 3.000 | $40,645.18 | $21,842.04 | $15,620.96 | $12,545.00 | $10,726.66 | $9,536.68 | $8,705.31 |
| 3.500 | $41,149.73 | $22,367.98 | $16,170.64 | $13,118.69 | $11,324.11 | $10,157.39 | $9,348.63 |
| 4.000 | $41,658.17 | $22,901.65 | $16,731.74 | $13,707.28 | $11,939.67 | $10,799.13 | $10,015.56 |
| 4.500 | $42,170.51 | $23,443.01 | $17,304.15 | $14,310.53 | $12,572.93 | $11,461.22 | $10,705.07 |
| 5.000 | $42,686.73 | $23,992.02 | $17,887.75 | $14,928.20 | $13,223.43 | $12,142.91 | $11,416.04 |
| 5.500 | $43,206.83 | $24,548.64 | $18,482.43 | $15,560.01 | $13,890.66 | $12,843.39 | $12,147.31 |
| 6.000 | $43,730.80 | $25,112.84 | $19,088.04 | $16,205.67 | $14,574.10 | $13,561.83 | $12,897.69 |
| 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. |