| Property Price： | $5,090,000.00 |
| Down Payment： | $2,036,000.00 |
| Loan amount： | $3,054,000.00 |
| Monthly Payment： | $13,893.80 (2.625% 300-term) |
| Total repayment： | $4,168,140.95 |
| Total int. paid： | $1,114,140.95 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,545.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $50,900.00 |
| 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 #： | $114,525.00 | # 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 | $52,204.30 | $26,754.30 | $18,278.02 | $14,045.17 | $11,509.68 | $9,822.87 | $8,621.01 |
| 1.500 | $52,864.40 | $27,422.32 | $18,957.49 | $14,736.94 | $12,214.06 | $10,539.97 | $9,350.87 |
| 2.000 | $53,529.78 | $28,100.91 | $19,652.76 | $15,449.68 | $12,944.51 | $11,288.18 | $10,116.76 |
| 2.500 | $54,200.44 | $28,790.03 | $20,363.74 | $16,183.23 | $13,700.76 | $12,066.99 | $10,917.90 |
| 2.625 | $54,368.93 | $28,963.95 | $20,543.94 | $16,369.85 | $13,893.80 | $12,266.41 | $11,123.59 |
| 3.000 | $54,876.38 | $29,489.65 | $21,090.36 | $16,937.41 | $14,482.41 | $12,875.79 | $11,753.32 |
| 3.500 | $55,557.59 | $30,199.74 | $21,832.51 | $17,711.97 | $15,289.04 | $13,713.82 | $12,621.90 |
| 4.000 | $56,244.06 | $30,920.27 | $22,590.07 | $18,506.64 | $16,120.14 | $14,580.26 | $13,522.34 |
| 4.500 | $56,935.78 | $31,651.17 | $23,362.90 | $19,321.11 | $16,975.12 | $15,474.17 | $14,453.26 |
| 5.000 | $57,632.75 | $32,392.41 | $24,150.84 | $20,155.05 | $17,853.38 | $16,394.53 | $15,413.16 |
| 5.500 | $58,334.95 | $33,143.93 | $24,953.73 | $21,008.08 | $18,754.23 | $17,340.28 | $16,400.48 |
| 6.000 | $59,042.38 | $33,905.66 | $25,771.39 | $21,879.80 | $19,676.96 | $18,310.27 | $17,413.59 |
| 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. |