| Property Price： | $7,300,000.00 |
| Down Payment： | $2,920,000.00 |
| Loan amount： | $4,380,000.00 |
| Monthly Payment： | $19,374.82 (2.375% 300-term) |
| Total repayment： | $5,812,447.48 |
| Total int. paid： | $1,432,447.48 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,650.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $73,000.00 |
| 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 #： | $219,000.00 | # 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 | $74,870.61 | $38,370.61 | $26,214.06 | $20,143.37 | $16,507.01 | $14,087.81 | $12,364.11 |
| 1.500 | $75,817.31 | $39,328.68 | $27,188.54 | $21,135.49 | $17,517.21 | $15,116.27 | $13,410.88 |
| 2.000 | $76,771.59 | $40,301.89 | $28,185.68 | $22,157.69 | $18,564.82 | $16,189.33 | $14,509.31 |
| 2.375 | $77,492.27 | $41,041.72 | $28,948.34 | $22,943.95 | $19,374.82 | $17,022.99 | $15,366.38 |
| 2.500 | $77,733.44 | $41,290.22 | $29,205.37 | $23,209.75 | $19,649.41 | $17,306.30 | $15,658.29 |
| 3.000 | $78,702.87 | $42,293.61 | $30,247.48 | $24,291.37 | $20,770.46 | $18,466.26 | $16,856.44 |
| 3.500 | $79,679.84 | $43,312.01 | $31,311.86 | $25,402.24 | $21,927.31 | $19,668.16 | $18,102.13 |
| 4.000 | $80,664.37 | $44,345.37 | $32,398.33 | $26,541.94 | $23,119.25 | $20,910.79 | $19,393.53 |
| 4.500 | $81,656.42 | $45,393.62 | $33,506.71 | $27,710.04 | $24,345.46 | $22,192.82 | $20,728.64 |
| 5.000 | $82,656.00 | $46,456.70 | $34,636.76 | $28,906.06 | $25,605.04 | $23,512.79 | $22,105.32 |
| 5.500 | $83,663.09 | $47,534.51 | $35,788.26 | $30,129.46 | $26,897.03 | $24,869.16 | $23,521.31 |
| 6.000 | $84,677.67 | $48,626.98 | $36,960.93 | $31,379.68 | $28,220.40 | $26,260.31 | $24,974.31 |
| 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. |