| Property Price： | $5,830,000.00 |
| Down Payment： | $2,332,000.00 |
| Loan amount： | $3,498,000.00 |
| Monthly Payment： | $15,913.73 (2.625% 300-term) |
| Total repayment： | $4,774,118.22 |
| Total int. paid： | $1,276,118.22 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,915.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $58,300.00 |
| 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 #： | $131,175.00 | # 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 | $59,793.93 | $30,643.92 | $20,935.34 | $16,087.10 | $13,183.00 | $11,250.95 | $9,874.35 |
| 1.500 | $60,549.99 | $31,409.07 | $21,713.59 | $16,879.44 | $13,989.77 | $12,072.30 | $10,710.33 |
| 2.000 | $61,312.10 | $32,186.31 | $22,509.93 | $17,695.80 | $14,826.42 | $12,929.29 | $11,587.57 |
| 2.500 | $62,080.27 | $32,975.61 | $23,324.29 | $18,536.00 | $15,692.61 | $13,821.33 | $12,505.18 |
| 2.625 | $62,273.26 | $33,174.82 | $23,530.68 | $18,749.75 | $15,913.73 | $14,049.74 | $12,740.77 |
| 3.000 | $62,854.48 | $33,776.95 | $24,156.55 | $19,399.82 | $16,587.91 | $14,747.71 | $13,462.06 |
| 3.500 | $63,634.72 | $34,590.28 | $25,006.59 | $20,286.99 | $17,511.81 | $15,707.58 | $14,456.91 |
| 4.000 | $64,420.99 | $35,415.55 | $25,874.28 | $21,197.19 | $18,463.73 | $16,699.99 | $15,488.26 |
| 4.500 | $65,213.28 | $36,252.72 | $26,759.47 | $22,130.08 | $19,443.02 | $17,723.85 | $16,554.52 |
| 5.000 | $66,011.58 | $37,101.72 | $27,661.96 | $23,085.25 | $20,448.96 | $18,778.02 | $17,653.97 |
| 5.500 | $66,815.87 | $37,962.49 | $28,581.58 | $24,062.30 | $21,480.78 | $19,861.26 | $18,784.83 |
| 6.000 | $67,626.14 | $38,834.97 | $29,518.11 | $25,060.76 | $22,537.66 | $20,972.28 | $19,945.24 |
| 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. |