| Property Price： | $5,260,000.00 |
| Down Payment： | $2,104,000.00 |
| Loan amount： | $3,156,000.00 |
| Monthly Payment： | $14,357.84 (2.625% 300-term) |
| Total repayment： | $4,307,351.94 |
| Total int. paid： | $1,151,351.94 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,630.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $52,600.00 |
| 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 #： | $118,350.00 | # 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 | $53,947.87 | $27,647.86 | $18,888.49 | $14,514.26 | $11,894.09 | $10,150.94 | $8,908.94 |
| 1.500 | $54,630.01 | $28,338.20 | $19,590.65 | $15,229.13 | $12,621.99 | $10,891.99 | $9,663.18 |
| 2.000 | $55,317.61 | $29,039.45 | $20,309.13 | $15,965.68 | $13,376.84 | $11,665.19 | $10,454.65 |
| 2.500 | $56,010.67 | $29,751.58 | $21,043.87 | $16,723.74 | $14,158.34 | $12,470.02 | $11,282.55 |
| 2.625 | $56,184.79 | $29,931.31 | $21,230.08 | $16,916.59 | $14,357.84 | $12,676.09 | $11,495.10 |
| 3.000 | $56,709.19 | $30,474.57 | $21,794.76 | $17,503.10 | $14,966.11 | $13,305.82 | $12,145.87 |
| 3.500 | $57,413.15 | $31,208.38 | $22,561.69 | $18,303.53 | $15,799.68 | $14,171.85 | $13,043.45 |
| 4.000 | $58,122.54 | $31,952.97 | $23,344.55 | $19,124.74 | $16,658.53 | $15,067.23 | $13,973.97 |
| 4.500 | $58,837.37 | $32,708.28 | $24,143.19 | $19,966.41 | $17,542.07 | $15,990.99 | $14,935.98 |
| 5.000 | $59,557.61 | $33,474.28 | $24,957.45 | $20,828.20 | $18,449.66 | $16,942.09 | $15,927.94 |
| 5.500 | $60,283.27 | $34,250.89 | $25,787.15 | $21,709.72 | $19,380.60 | $17,919.42 | $16,948.23 |
| 6.000 | $61,014.32 | $35,038.07 | $26,632.12 | $22,610.56 | $20,334.15 | $18,921.81 | $17,995.19 |
| 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. |