| Property Price： | $5,700,000.00 |
| Down Payment： | $2,280,000.00 |
| Loan amount： | $3,420,000.00 |
| Monthly Payment： | $15,558.88 (2.625% 300-term) |
| Total repayment： | $4,667,662.75 |
| Total int. paid： | $1,247,662.75 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,850.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $57,000.00 |
| 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 #： | $128,250.00 | # 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 | $58,460.62 | $29,960.61 | $20,468.51 | $15,728.39 | $12,889.04 | $11,000.07 | $9,654.17 |
| 1.500 | $59,199.82 | $30,708.69 | $21,229.41 | $16,503.05 | $13,677.82 | $11,803.11 | $10,471.51 |
| 2.000 | $59,944.94 | $31,468.60 | $22,008.00 | $17,301.21 | $14,495.82 | $12,640.99 | $11,329.19 |
| 2.500 | $60,695.98 | $32,240.31 | $22,804.19 | $18,122.68 | $15,342.69 | $13,513.13 | $12,226.34 |
| 2.625 | $60,884.66 | $32,435.07 | $23,005.98 | $18,331.66 | $15,558.88 | $13,736.45 | $12,456.67 |
| 3.000 | $61,452.92 | $33,023.77 | $23,617.89 | $18,967.24 | $16,218.03 | $14,418.86 | $13,161.88 |
| 3.500 | $62,215.77 | $33,818.97 | $24,448.98 | $19,834.62 | $17,121.33 | $15,357.33 | $14,134.54 |
| 4.000 | $62,984.51 | $34,625.84 | $25,297.33 | $20,724.53 | $18,052.02 | $16,327.60 | $15,142.90 |
| 4.500 | $63,759.13 | $35,444.34 | $26,162.77 | $21,636.61 | $19,009.47 | $17,328.64 | $16,185.38 |
| 5.000 | $64,539.62 | $36,274.41 | $27,045.14 | $22,570.49 | $19,992.98 | $18,359.30 | $17,260.32 |
| 5.500 | $65,325.97 | $37,115.99 | $27,944.25 | $23,525.75 | $21,001.79 | $19,418.38 | $18,365.96 |
| 6.000 | $66,118.18 | $37,969.01 | $28,859.90 | $24,501.94 | $22,035.11 | $20,504.63 | $19,500.49 |
| 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. |