| Property Price： | $4,850,000.00 |
| Down Payment： | $1,940,000.00 |
| Loan amount： | $2,910,000.00 |
| Monthly Payment： | $13,238.69 (2.625% 300-term) |
| Total repayment： | $3,971,607.78 |
| Total int. paid： | $1,061,607.78 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,425.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $48,500.00 |
| 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 #： | $102,500.00 | # 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 | $49,742.81 | $25,492.80 | $17,416.19 | $13,382.92 | $10,966.99 | $9,359.71 | $8,214.51 |
| 1.500 | $50,371.77 | $26,129.33 | $18,063.62 | $14,042.07 | $11,638.15 | $10,043.00 | $8,909.97 |
| 2.000 | $51,005.78 | $26,775.92 | $18,726.10 | $14,721.21 | $12,334.16 | $10,755.93 | $9,639.75 |
| 2.500 | $51,644.82 | $27,432.54 | $19,403.57 | $15,420.17 | $13,054.75 | $11,498.02 | $10,403.11 |
| 2.625 | $51,805.37 | $27,598.26 | $19,575.26 | $15,597.99 | $13,238.69 | $11,688.03 | $10,599.10 |
| 3.000 | $52,288.89 | $28,099.18 | $20,095.93 | $16,138.79 | $13,799.55 | $12,268.68 | $11,199.14 |
| 3.500 | $52,937.98 | $28,775.79 | $20,803.08 | $16,876.83 | $14,568.15 | $13,067.20 | $12,026.76 |
| 4.000 | $53,592.08 | $29,462.34 | $21,524.92 | $17,634.03 | $15,360.05 | $13,892.79 | $12,884.74 |
| 4.500 | $54,251.19 | $30,158.78 | $22,261.30 | $18,410.10 | $16,174.73 | $14,744.54 | $13,771.77 |
| 5.000 | $54,915.29 | $30,865.06 | $23,012.09 | $19,204.71 | $17,011.57 | $15,621.51 | $14,686.41 |
| 5.500 | $55,584.38 | $31,581.15 | $23,777.13 | $20,017.52 | $17,869.95 | $16,522.66 | $15,627.17 |
| 6.000 | $56,258.45 | $32,306.97 | $24,556.23 | $20,848.14 | $18,749.17 | $17,446.92 | $16,592.52 |
| 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. |