| Property Price： | $8,480,000.00 |
| Down Payment： | $3,392,000.00 |
| Loan amount： | $5,088,000.00 |
| Monthly Payment： | $23,147.24 (2.625% 300-term) |
| Total repayment： | $6,944,171.95 |
| Total int. paid： | $1,856,171.95 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,240.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $84,800.00 |
| 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 #： | $254,400.00 | # 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 | $86,972.99 | $44,572.98 | $30,451.40 | $23,399.42 | $19,175.27 | $16,365.02 | $14,362.70 |
| 1.500 | $88,072.71 | $45,685.92 | $31,583.40 | $24,551.91 | $20,348.76 | $17,559.72 | $15,578.66 |
| 2.000 | $89,181.24 | $46,816.45 | $32,741.72 | $25,739.34 | $21,565.71 | $18,806.24 | $16,854.65 |
| 2.500 | $90,298.58 | $47,964.53 | $33,926.23 | $26,961.46 | $22,825.62 | $20,103.75 | $18,189.36 |
| 2.625 | $90,579.28 | $48,254.28 | $34,226.44 | $27,272.37 | $23,147.24 | $20,435.98 | $18,532.03 |
| 3.000 | $91,424.70 | $49,130.11 | $35,136.79 | $28,217.93 | $24,127.87 | $21,451.21 | $19,581.18 |
| 3.500 | $92,559.60 | $50,313.13 | $36,373.22 | $29,508.35 | $25,471.73 | $22,847.39 | $21,028.23 |
| 4.000 | $93,703.26 | $51,513.53 | $37,635.32 | $30,832.28 | $26,856.34 | $24,290.89 | $22,528.38 |
| 4.500 | $94,855.68 | $52,731.22 | $38,922.86 | $32,189.20 | $28,280.76 | $25,780.15 | $24,079.30 |
| 5.000 | $96,016.84 | $53,966.13 | $40,235.58 | $33,578.55 | $29,743.94 | $27,313.48 | $25,678.51 |
| 5.500 | $97,186.71 | $55,218.17 | $41,573.21 | $34,999.71 | $31,244.77 | $28,889.10 | $27,323.39 |
| 6.000 | $98,365.29 | $56,487.23 | $42,935.44 | $36,452.01 | $32,782.06 | $30,505.13 | $29,011.25 |
| 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. |