| Property Price： | $4,080,000.00 |
| Down Payment： | $1,632,000.00 |
| Loan amount： | $2,448,000.00 |
| Monthly Payment： | $11,136.88 (2.625% 300-term) |
| Total repayment： | $3,341,063.86 |
| Total int. paid： | $893,063.86 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,040.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $40,800.00 |
| 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 #： | $61,200.00 | # 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 | $41,845.49 | $21,445.49 | $14,651.15 | $11,258.21 | $9,225.84 | $7,873.74 | $6,910.35 |
| 1.500 | $42,374.61 | $21,980.96 | $15,195.79 | $11,812.71 | $9,790.44 | $8,448.54 | $7,495.40 |
| 2.000 | $42,907.96 | $22,524.89 | $15,753.09 | $12,384.02 | $10,375.95 | $9,048.28 | $8,109.31 |
| 2.500 | $43,445.54 | $23,077.27 | $16,323.00 | $12,972.02 | $10,982.14 | $9,672.56 | $8,751.48 |
| 2.625 | $43,580.60 | $23,216.68 | $16,467.44 | $13,121.61 | $11,136.88 | $9,832.40 | $8,916.35 |
| 3.000 | $43,987.35 | $23,638.07 | $16,905.44 | $13,576.55 | $11,608.69 | $10,320.87 | $9,421.13 |
| 3.500 | $44,533.39 | $24,207.26 | $17,500.32 | $14,197.41 | $12,255.26 | $10,992.61 | $10,117.35 |
| 4.000 | $45,083.65 | $24,784.81 | $18,107.56 | $14,834.40 | $12,921.45 | $11,687.13 | $10,839.13 |
| 4.500 | $45,638.11 | $25,370.68 | $18,727.04 | $15,487.26 | $13,606.78 | $12,403.66 | $11,585.32 |
| 5.000 | $46,196.78 | $25,964.84 | $19,358.63 | $16,155.72 | $14,310.76 | $13,141.39 | $12,354.75 |
| 5.500 | $46,759.64 | $26,567.23 | $20,002.20 | $16,839.48 | $15,032.86 | $13,899.47 | $13,146.16 |
| 6.000 | $47,326.70 | $27,177.82 | $20,657.62 | $17,538.23 | $15,772.50 | $14,677.00 | $13,958.24 |
| 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. |