| Property Price： | $6,880,000.00 |
| Down Payment： | $2,752,000.00 |
| Loan amount： | $4,128,000.00 |
| Monthly Payment： | $18,779.84 (2.625% 300-term) |
| Total repayment： | $5,633,950.83 |
| Total int. paid： | $1,505,950.83 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,440.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $68,800.00 |
| 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 #： | $206,400.00 | # 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 | $70,562.99 | $36,162.98 | $24,705.85 | $18,984.44 | $15,557.29 | $13,277.28 | $11,652.75 |
| 1.500 | $71,455.22 | $37,065.93 | $25,624.27 | $19,919.47 | $16,509.37 | $14,246.56 | $12,639.29 |
| 2.000 | $72,354.59 | $37,983.15 | $26,564.04 | $20,882.86 | $17,496.71 | $15,257.89 | $13,674.53 |
| 2.500 | $73,261.11 | $38,914.62 | $27,525.06 | $21,874.39 | $18,518.90 | $16,310.59 | $14,757.40 |
| 2.625 | $73,488.85 | $39,149.70 | $27,768.62 | $22,126.64 | $18,779.84 | $16,580.13 | $15,035.42 |
| 3.000 | $74,174.76 | $39,860.28 | $28,507.21 | $22,893.79 | $19,575.44 | $17,403.81 | $15,886.62 |
| 3.500 | $75,095.52 | $40,820.09 | $29,510.35 | $23,940.74 | $20,665.74 | $18,536.56 | $17,060.64 |
| 4.000 | $76,023.40 | $41,793.99 | $30,534.32 | $25,014.87 | $21,789.10 | $19,707.70 | $18,277.74 |
| 4.500 | $76,958.38 | $42,781.94 | $31,578.92 | $26,115.77 | $22,944.76 | $20,915.97 | $19,536.04 |
| 5.000 | $77,900.45 | $43,783.84 | $32,643.96 | $27,242.97 | $24,131.88 | $22,160.00 | $20,833.51 |
| 5.500 | $78,849.60 | $44,799.65 | $33,729.21 | $28,395.99 | $25,349.53 | $23,438.33 | $22,168.03 |
| 6.000 | $79,805.80 | $45,829.26 | $34,834.41 | $29,574.27 | $26,596.76 | $24,749.45 | $23,537.43 |
| 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. |