| Property Price： | $7,450,000.00 |
| Down Payment： | $2,980,000.00 |
| Loan amount： | $4,470,000.00 |
| Monthly Payment： | $20,335.72 (2.625% 300-term) |
| Total repayment： | $6,100,717.11 |
| Total int. paid： | $1,630,717.11 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,725.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $74,500.00 |
| 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 #： | $223,500.00 | # 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 | $76,409.05 | $39,159.04 | $26,752.70 | $20,557.28 | $16,846.20 | $14,377.29 | $12,618.17 |
| 1.500 | $77,375.20 | $40,136.80 | $27,747.21 | $21,569.78 | $17,877.15 | $15,426.87 | $13,686.44 |
| 2.000 | $78,349.09 | $41,130.01 | $28,764.84 | $22,612.99 | $18,946.29 | $16,521.99 | $14,807.45 |
| 2.500 | $79,330.71 | $42,138.65 | $29,805.48 | $23,686.66 | $20,053.17 | $17,661.90 | $15,980.04 |
| 2.625 | $79,577.32 | $42,393.21 | $30,069.22 | $23,959.81 | $20,335.72 | $17,953.78 | $16,281.08 |
| 3.000 | $80,320.05 | $43,162.65 | $30,869.00 | $24,790.51 | $21,197.25 | $18,845.70 | $17,202.80 |
| 3.500 | $81,317.10 | $44,201.98 | $31,955.25 | $25,924.20 | $22,377.87 | $20,072.30 | $18,474.09 |
| 4.000 | $82,321.85 | $45,256.58 | $33,064.05 | $27,087.32 | $23,594.31 | $21,340.46 | $19,792.03 |
| 4.500 | $83,334.30 | $46,326.37 | $34,195.20 | $28,279.43 | $24,845.71 | $22,648.83 | $21,154.58 |
| 5.000 | $84,354.41 | $47,411.29 | $35,348.48 | $29,500.02 | $26,131.17 | $23,995.93 | $22,559.54 |
| 5.500 | $85,382.19 | $48,511.25 | $36,523.63 | $30,748.56 | $27,449.71 | $25,380.17 | $24,004.63 |
| 6.000 | $86,417.62 | $49,626.16 | $37,720.40 | $32,024.47 | $28,800.27 | $26,799.91 | $25,487.48 |
| 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. |