| Property Price： | $6,180,000.00 |
| Down Payment： | $2,472,000.00 |
| Loan amount： | $3,708,000.00 |
| Monthly Payment： | $16,869.10 (2.625% 300-term) |
| Total repayment： | $5,060,729.09 |
| Total int. paid： | $1,352,729.09 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,090.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $61,800.00 |
| 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 #： | $153,000.00 | # 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 | $63,383.62 | $32,483.61 | $22,192.18 | $17,052.88 | $13,974.43 | $11,926.39 | $10,467.15 |
| 1.500 | $64,185.06 | $33,294.69 | $23,017.15 | $17,892.78 | $14,829.64 | $12,797.06 | $11,353.32 |
| 2.000 | $64,992.93 | $34,118.59 | $23,861.30 | $18,758.15 | $15,716.52 | $13,705.49 | $12,283.22 |
| 2.500 | $65,807.22 | $34,955.28 | $24,724.54 | $19,648.80 | $16,634.71 | $14,651.08 | $13,255.92 |
| 2.625 | $66,011.79 | $35,166.45 | $24,943.32 | $19,875.38 | $16,869.10 | $14,893.20 | $13,505.65 |
| 3.000 | $66,627.90 | $35,804.72 | $25,606.77 | $20,564.48 | $17,583.76 | $15,633.08 | $14,270.25 |
| 3.500 | $67,454.99 | $36,666.88 | $26,507.84 | $21,504.91 | $18,563.12 | $16,650.58 | $15,324.82 |
| 4.000 | $68,288.46 | $37,541.70 | $27,427.63 | $22,469.75 | $19,572.19 | $17,702.56 | $16,418.09 |
| 4.500 | $69,128.32 | $38,429.12 | $28,365.95 | $23,458.64 | $20,610.27 | $18,787.89 | $17,548.36 |
| 5.000 | $69,974.53 | $39,329.09 | $29,322.63 | $24,471.16 | $21,676.60 | $19,905.35 | $18,713.82 |
| 5.500 | $70,827.11 | $40,241.54 | $30,297.45 | $25,506.86 | $22,770.36 | $21,053.62 | $19,912.56 |
| 6.000 | $71,686.03 | $41,166.40 | $31,290.21 | $26,565.26 | $23,890.70 | $22,231.33 | $21,142.63 |
| 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. |