| Property Price： | $4,920,000.00 |
| Down Payment： | $1,968,000.00 |
| Loan amount： | $2,952,000.00 |
| Monthly Payment： | $13,429.77 (2.625% 300-term) |
| Total repayment： | $4,028,929.95 |
| Total int. paid： | $1,076,929.95 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,460.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,200.00 |
| 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 #： | $109,500.00 | # 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 | $50,460.74 | $25,860.74 | $17,667.56 | $13,576.08 | $11,125.27 | $9,494.80 | $8,333.07 |
| 1.500 | $51,098.79 | $26,506.45 | $18,324.33 | $14,244.74 | $11,806.12 | $10,187.95 | $9,038.56 |
| 2.000 | $51,741.95 | $27,162.37 | $18,996.38 | $14,933.68 | $12,512.18 | $10,911.17 | $9,778.88 |
| 2.500 | $52,390.21 | $27,828.47 | $19,683.62 | $15,642.73 | $13,243.17 | $11,663.97 | $10,553.26 |
| 2.625 | $52,553.07 | $27,996.59 | $19,857.79 | $15,823.12 | $13,429.77 | $11,856.72 | $10,752.07 |
| 3.000 | $53,043.57 | $28,504.73 | $20,385.97 | $16,371.72 | $13,998.72 | $12,445.75 | $11,360.78 |
| 3.500 | $53,702.03 | $29,191.11 | $21,103.33 | $17,120.41 | $14,778.41 | $13,255.80 | $12,200.34 |
| 4.000 | $54,365.57 | $29,887.56 | $21,835.59 | $17,888.54 | $15,581.74 | $14,093.30 | $13,070.71 |
| 4.500 | $55,034.19 | $30,594.06 | $22,582.60 | $18,675.81 | $16,408.17 | $14,957.35 | $13,970.54 |
| 5.000 | $55,707.88 | $31,310.54 | $23,344.23 | $19,481.89 | $17,257.10 | $15,846.97 | $14,898.38 |
| 5.500 | $56,386.63 | $32,036.96 | $24,120.30 | $20,306.43 | $18,127.86 | $16,761.13 | $15,852.72 |
| 6.000 | $57,070.43 | $32,773.25 | $24,910.65 | $21,149.04 | $19,019.78 | $17,698.73 | $16,832.00 |
| 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. |