| Property Price： | $5,480,000.00 |
| Down Payment： | $2,192,000.00 |
| Loan amount： | $3,288,000.00 |
| Monthly Payment： | $14,958.36 (2.625% 300-term) |
| Total repayment： | $4,487,507.35 |
| Total int. paid： | $1,199,507.35 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,740.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $54,800.00 |
| 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 #： | $123,300.00 | # 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 | $56,204.24 | $28,804.24 | $19,678.50 | $15,121.32 | $12,391.57 | $10,575.51 | $9,281.55 |
| 1.500 | $56,914.91 | $29,523.45 | $20,410.03 | $15,866.09 | $13,149.91 | $11,347.55 | $10,067.34 |
| 2.000 | $57,631.28 | $30,254.02 | $21,158.57 | $16,633.44 | $13,936.33 | $12,153.09 | $10,891.92 |
| 2.500 | $58,353.32 | $30,995.94 | $21,924.03 | $17,423.21 | $14,750.52 | $12,991.58 | $11,754.44 |
| 2.625 | $58,534.73 | $31,183.19 | $22,118.03 | $17,624.13 | $14,958.36 | $13,206.27 | $11,975.89 |
| 3.000 | $59,081.05 | $31,749.17 | $22,706.32 | $18,235.17 | $15,592.07 | $13,862.34 | $12,653.87 |
| 3.500 | $59,814.46 | $32,513.67 | $23,505.34 | $19,069.08 | $16,460.50 | $14,764.59 | $13,589.00 |
| 4.000 | $60,553.52 | $33,289.40 | $24,320.94 | $19,924.63 | $17,355.28 | $15,697.41 | $14,558.43 |
| 4.500 | $61,298.25 | $34,076.31 | $25,152.98 | $20,801.51 | $18,275.77 | $16,659.81 | $15,560.68 |
| 5.000 | $62,048.62 | $34,874.34 | $26,001.29 | $21,699.34 | $19,221.32 | $17,650.69 | $16,594.13 |
| 5.500 | $62,804.62 | $35,683.44 | $26,865.70 | $22,617.73 | $20,191.20 | $18,668.90 | $17,657.10 |
| 6.000 | $63,566.25 | $36,503.54 | $27,746.01 | $23,556.25 | $21,184.63 | $19,713.22 | $18,747.84 |
| 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. |