| Property Price： | $9,150,000.00 |
| Down Payment： | $3,660,000.00 |
| Loan amount： | $5,490,000.00 |
| Monthly Payment： | $24,976.09 (2.625% 300-term) |
| Total repayment： | $7,492,827.05 |
| Total int. paid： | $2,002,827.05 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,575.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $91,500.00 |
| 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 #： | $285,000.00 | # 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 | $93,844.67 | $48,094.66 | $32,857.35 | $25,248.20 | $20,690.30 | $17,658.01 | $15,497.48 |
| 1.500 | $95,031.29 | $49,295.53 | $34,078.79 | $26,491.74 | $21,956.50 | $18,947.10 | $16,809.53 |
| 2.000 | $96,227.40 | $50,515.39 | $35,328.63 | $27,773.00 | $23,269.60 | $20,292.11 | $18,186.33 |
| 2.500 | $97,433.02 | $51,754.18 | $36,606.73 | $29,091.67 | $24,629.06 | $21,692.14 | $19,626.49 |
| 2.625 | $97,735.90 | $52,066.83 | $36,930.65 | $29,427.14 | $24,976.09 | $22,050.61 | $19,996.23 |
| 3.000 | $98,648.11 | $53,011.85 | $37,912.93 | $30,447.41 | $26,034.20 | $23,146.06 | $21,128.28 |
| 3.500 | $99,872.68 | $54,288.34 | $39,247.05 | $31,839.79 | $27,484.23 | $24,652.55 | $22,689.66 |
| 4.000 | $101,106.71 | $55,583.58 | $40,608.87 | $33,268.32 | $28,978.24 | $26,210.10 | $24,308.33 |
| 4.500 | $102,350.18 | $56,897.49 | $41,998.13 | $34,732.45 | $30,515.20 | $27,817.02 | $25,981.79 |
| 5.000 | $103,603.07 | $58,229.97 | $43,414.57 | $36,231.57 | $32,093.99 | $29,471.51 | $27,707.35 |
| 5.500 | $104,865.38 | $59,580.93 | $44,857.88 | $37,765.01 | $33,713.40 | $31,171.62 | $29,482.19 |
| 6.000 | $106,137.08 | $60,950.26 | $46,327.74 | $39,332.07 | $35,372.15 | $32,915.32 | $31,303.41 |
| 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. |