| Property Price： | $6,940,000.00 |
| Down Payment： | $2,776,000.00 |
| Loan amount： | $4,164,000.00 |
| Monthly Payment： | $18,943.61 (2.625% 300-term) |
| Total repayment： | $5,683,084.12 |
| Total int. paid： | $1,519,084.12 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,470.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $69,400.00 |
| 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 #： | $208,200.00 | # 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 | $71,178.36 | $36,478.36 | $24,921.31 | $19,150.00 | $15,692.97 | $13,393.07 | $11,754.38 |
| 1.500 | $72,078.37 | $37,389.18 | $25,847.74 | $20,093.19 | $16,653.35 | $14,370.81 | $12,749.52 |
| 2.000 | $72,985.59 | $38,314.40 | $26,795.70 | $21,064.98 | $17,649.29 | $15,390.95 | $13,793.78 |
| 2.500 | $73,900.01 | $39,253.99 | $27,765.10 | $22,065.16 | $18,680.40 | $16,452.83 | $14,886.10 |
| 2.625 | $74,129.74 | $39,491.12 | $28,010.79 | $22,319.60 | $18,943.61 | $16,724.73 | $15,166.54 |
| 3.000 | $74,821.63 | $40,207.89 | $28,755.82 | $23,093.44 | $19,746.16 | $17,555.59 | $16,025.16 |
| 3.500 | $75,750.43 | $41,176.08 | $29,767.71 | $24,149.52 | $20,845.97 | $18,698.22 | $17,209.42 |
| 4.000 | $76,686.40 | $42,158.48 | $30,800.61 | $25,233.02 | $21,979.13 | $19,879.57 | $18,437.14 |
| 4.500 | $77,629.53 | $43,155.03 | $31,854.32 | $26,343.52 | $23,144.86 | $21,098.38 | $19,706.41 |
| 5.000 | $78,579.82 | $44,165.68 | $32,928.65 | $27,480.56 | $24,342.33 | $22,353.25 | $21,015.19 |
| 5.500 | $79,537.24 | $45,190.34 | $34,023.36 | $28,643.63 | $25,570.60 | $23,642.73 | $22,361.36 |
| 6.000 | $80,501.79 | $46,228.94 | $35,138.20 | $29,832.19 | $26,828.71 | $24,965.28 | $23,742.70 |
| 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. |