| Property Price： | $4,160,000.00 |
| Down Payment： | $1,664,000.00 |
| Loan amount： | $2,496,000.00 |
| Monthly Payment： | $11,355.25 (2.625% 300-term) |
| Total repayment： | $3,406,574.92 |
| Total int. paid： | $910,574.92 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,080.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $41,600.00 |
| 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 #： | $62,400.00 | # 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 | $42,665.99 | $21,865.99 | $14,938.42 | $11,478.96 | $9,406.74 | $8,028.12 | $7,045.85 |
| 1.500 | $43,205.48 | $22,411.96 | $15,493.75 | $12,044.33 | $9,982.41 | $8,614.20 | $7,642.36 |
| 2.000 | $43,749.29 | $22,966.56 | $16,061.98 | $12,626.85 | $10,579.40 | $9,225.70 | $8,268.32 |
| 2.500 | $44,297.41 | $23,529.77 | $16,643.06 | $13,226.38 | $11,197.47 | $9,862.22 | $8,923.08 |
| 2.625 | $44,435.12 | $23,671.91 | $16,790.33 | $13,378.90 | $11,355.25 | $10,025.20 | $9,091.18 |
| 3.000 | $44,849.85 | $24,101.56 | $17,236.92 | $13,842.76 | $11,836.31 | $10,523.24 | $9,605.86 |
| 3.500 | $45,406.60 | $24,681.91 | $17,843.47 | $14,475.79 | $12,495.56 | $11,208.16 | $10,315.73 |
| 4.000 | $45,967.64 | $25,270.79 | $18,462.61 | $15,125.27 | $13,174.81 | $11,916.29 | $11,051.66 |
| 4.500 | $46,532.98 | $25,868.15 | $19,094.23 | $15,790.93 | $13,873.58 | $12,646.87 | $11,812.49 |
| 5.000 | $47,102.60 | $26,473.95 | $19,738.21 | $16,472.50 | $14,591.37 | $13,399.07 | $12,597.00 |
| 5.500 | $47,676.50 | $27,088.16 | $20,394.40 | $17,169.67 | $15,327.62 | $14,172.01 | $13,403.93 |
| 6.000 | $48,254.67 | $27,710.72 | $21,062.67 | $17,882.12 | $16,081.76 | $14,964.78 | $14,231.94 |
| 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. |