| Property Price： | $4,280,000.00 |
| Down Payment： | $1,712,000.00 |
| Loan amount： | $2,568,000.00 |
| Monthly Payment： | $11,682.81 (2.625% 300-term) |
| Total repayment： | $3,504,841.51 |
| Total int. paid： | $936,841.51 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,140.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $42,800.00 |
| 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 #： | $64,200.00 | # 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 | $43,896.74 | $22,496.74 | $15,369.34 | $11,810.09 | $9,678.08 | $8,259.70 | $7,249.10 |
| 1.500 | $44,451.79 | $23,058.46 | $15,940.68 | $12,391.77 | $10,270.36 | $8,862.69 | $7,862.82 |
| 2.000 | $45,011.29 | $23,629.05 | $16,525.30 | $12,991.08 | $10,884.58 | $9,491.83 | $8,506.83 |
| 2.500 | $45,575.22 | $24,208.51 | $17,123.15 | $13,607.91 | $11,520.48 | $10,146.70 | $9,180.48 |
| 2.625 | $45,716.90 | $24,354.76 | $17,274.67 | $13,764.83 | $11,682.81 | $10,314.39 | $9,353.43 |
| 3.000 | $46,143.60 | $24,796.80 | $17,734.14 | $14,242.07 | $12,177.75 | $10,826.79 | $9,882.95 |
| 3.500 | $46,716.40 | $25,393.89 | $18,358.18 | $14,893.37 | $12,856.01 | $11,531.47 | $10,613.30 |
| 4.000 | $47,293.63 | $25,999.75 | $18,995.19 | $15,561.57 | $13,554.85 | $12,260.02 | $11,370.46 |
| 4.500 | $47,875.27 | $26,614.34 | $19,645.03 | $16,246.44 | $14,273.78 | $13,011.68 | $12,153.23 |
| 5.000 | $48,461.33 | $27,237.62 | $20,307.58 | $16,947.66 | $15,012.27 | $13,785.58 | $12,960.38 |
| 5.500 | $49,051.78 | $27,869.55 | $20,982.70 | $17,664.95 | $15,769.77 | $14,580.82 | $13,790.58 |
| 6.000 | $49,646.63 | $28,510.06 | $21,670.24 | $18,397.95 | $16,545.66 | $15,396.46 | $14,642.47 |
| 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. |