| Property Price： | $8,280,000.00 |
| Down Payment： | $3,312,000.00 |
| Loan amount： | $4,968,000.00 |
| Monthly Payment： | $22,601.31 (2.625% 300-term) |
| Total repayment： | $6,780,394.31 |
| Total int. paid： | $1,812,394.31 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,140.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $82,800.00 |
| 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 #： | $248,400.00 | # 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 | $84,921.74 | $43,521.73 | $29,733.21 | $22,847.55 | $18,723.02 | $15,979.05 | $14,023.95 |
| 1.500 | $85,995.52 | $44,608.42 | $30,838.51 | $23,972.86 | $19,868.84 | $17,145.57 | $15,211.24 |
| 2.000 | $87,077.91 | $45,712.28 | $31,969.51 | $25,132.28 | $21,057.08 | $18,362.70 | $16,457.13 |
| 2.500 | $88,168.89 | $46,833.29 | $33,126.09 | $26,325.58 | $22,287.28 | $19,629.61 | $17,760.36 |
| 2.625 | $88,442.98 | $47,116.21 | $33,419.21 | $26,629.15 | $22,601.31 | $19,954.00 | $18,094.95 |
| 3.000 | $89,268.46 | $47,971.38 | $34,308.10 | $27,552.41 | $23,558.82 | $20,945.29 | $19,119.36 |
| 3.500 | $90,376.59 | $49,126.50 | $35,515.36 | $28,812.40 | $24,870.98 | $22,308.54 | $20,532.28 |
| 4.000 | $91,493.28 | $50,298.58 | $36,747.70 | $30,105.10 | $26,222.93 | $23,717.99 | $21,997.05 |
| 4.500 | $92,618.52 | $51,487.56 | $38,004.87 | $31,430.02 | $27,613.76 | $25,172.13 | $23,511.39 |
| 5.000 | $93,752.29 | $52,693.35 | $39,286.63 | $32,786.60 | $29,042.43 | $26,669.30 | $25,072.88 |
| 5.500 | $94,894.57 | $53,915.85 | $40,592.71 | $34,174.24 | $30,507.87 | $28,207.76 | $26,678.97 |
| 6.000 | $96,045.36 | $55,154.99 | $41,922.81 | $35,592.29 | $32,008.89 | $29,785.67 | $28,327.02 |
| 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. |