| Property Price： | $9,180,000.00 |
| Down Payment： | $3,672,000.00 |
| Loan amount： | $5,508,000.00 |
| Monthly Payment： | $24,364.51 (2.375% 300-term) |
| Total repayment： | $7,309,351.76 |
| Total int. paid： | $1,801,351.76 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,590.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $91,800.00 |
| 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 #： | $288,000.00 | # 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 | $94,152.36 | $48,252.35 | $32,965.08 | $25,330.98 | $20,758.13 | $17,715.90 | $15,548.30 |
| 1.500 | $95,342.86 | $49,457.16 | $34,190.53 | $26,578.60 | $22,028.49 | $19,009.22 | $16,864.64 |
| 2.000 | $96,542.90 | $50,681.01 | $35,444.46 | $27,864.05 | $23,345.90 | $20,358.64 | $18,245.95 |
| 2.375 | $97,449.18 | $51,611.37 | $36,403.53 | $28,852.80 | $24,364.51 | $21,406.99 | $19,323.75 |
| 2.500 | $97,752.47 | $51,923.86 | $36,726.75 | $29,187.05 | $24,709.81 | $21,763.26 | $19,690.84 |
| 3.000 | $98,971.55 | $53,185.66 | $38,037.24 | $30,547.24 | $26,119.56 | $23,221.95 | $21,197.55 |
| 3.500 | $100,200.13 | $54,466.34 | $39,375.73 | $31,944.18 | $27,574.35 | $24,733.38 | $22,764.05 |
| 4.000 | $101,438.20 | $55,765.82 | $40,742.01 | $33,377.40 | $29,073.25 | $26,296.03 | $24,388.03 |
| 4.500 | $102,685.75 | $57,084.04 | $42,135.83 | $34,846.33 | $30,615.25 | $27,908.23 | $26,066.98 |
| 5.000 | $103,942.75 | $58,420.89 | $43,556.91 | $36,350.36 | $32,199.22 | $29,568.13 | $27,798.20 |
| 5.500 | $105,209.20 | $59,776.27 | $45,004.96 | $37,888.83 | $33,823.94 | $31,273.82 | $29,578.86 |
| 6.000 | $106,485.07 | $61,150.09 | $46,479.63 | $39,461.02 | $35,488.12 | $33,023.24 | $31,406.05 |
| 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. |