| Property Price： | $8,550,000.00 |
| Down Payment： | $3,420,000.00 |
| Loan amount： | $5,130,000.00 |
| Monthly Payment： | $23,338.31 (2.625% 300-term) |
| Total repayment： | $7,001,494.13 |
| Total int. paid： | $1,871,494.13 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,275.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $85,500.00 |
| 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 #： | $256,500.00 | # 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 | $87,690.92 | $44,940.91 | $30,702.77 | $23,592.58 | $19,333.56 | $16,500.11 | $14,481.26 |
| 1.500 | $88,799.73 | $46,063.04 | $31,844.12 | $24,754.58 | $20,516.73 | $17,704.67 | $15,707.26 |
| 2.000 | $89,917.41 | $47,202.90 | $33,012.00 | $25,951.82 | $21,743.73 | $18,961.48 | $16,993.78 |
| 2.500 | $91,043.97 | $48,360.46 | $34,206.29 | $27,184.02 | $23,014.04 | $20,269.70 | $18,339.50 |
| 2.625 | $91,326.99 | $48,652.61 | $34,508.97 | $27,497.50 | $23,338.31 | $20,604.67 | $18,685.00 |
| 3.000 | $92,179.38 | $49,535.66 | $35,426.84 | $28,450.86 | $24,327.04 | $21,628.29 | $19,742.81 |
| 3.500 | $93,323.65 | $50,728.45 | $36,673.47 | $29,751.93 | $25,681.99 | $23,035.99 | $21,201.81 |
| 4.000 | $94,476.76 | $51,938.76 | $37,945.99 | $31,086.79 | $27,078.03 | $24,491.40 | $22,714.34 |
| 4.500 | $95,638.69 | $53,166.50 | $39,244.16 | $32,454.91 | $28,514.21 | $25,992.96 | $24,278.07 |
| 5.000 | $96,809.43 | $54,411.61 | $40,567.71 | $33,855.73 | $29,989.47 | $27,538.95 | $25,890.48 |
| 5.500 | $97,988.96 | $55,673.98 | $41,916.38 | $35,288.62 | $31,502.69 | $29,127.58 | $27,548.94 |
| 6.000 | $99,177.27 | $56,953.52 | $43,289.86 | $36,752.91 | $33,052.66 | $30,756.94 | $29,250.73 |
| 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. |