| Property Price： | $2,750,000.00 |
| Down Payment： | $825,000.00 |
| Loan amount： | $1,925,000.00 |
| Monthly Payment： | $10,294.19 (4.125% 300-term) |
| Total repayment： | $3,088,257.32 |
| Total int. paid： | $1,163,257.32 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,375.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $27,500.00 |
| 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 #： | $100.00 | # 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 | $32,905.46 | $16,863.79 | $11,521.02 | $8,852.97 | $7,254.79 | $6,191.56 | $5,434.00 |
| 1.500 | $33,321.53 | $17,284.86 | $11,949.30 | $9,289.00 | $7,698.77 | $6,643.56 | $5,894.05 |
| 2.000 | $33,740.94 | $17,712.59 | $12,387.54 | $9,738.25 | $8,159.20 | $7,115.17 | $6,376.81 |
| 2.500 | $34,163.67 | $18,146.96 | $12,835.69 | $10,200.63 | $8,635.87 | $7,606.08 | $6,881.78 |
| 3.000 | $34,589.73 | $18,587.94 | $13,293.70 | $10,676.00 | $9,128.57 | $8,115.88 | $7,408.37 |
| 3.500 | $35,019.11 | $19,035.53 | $13,761.49 | $11,164.22 | $9,637.00 | $8,644.11 | $7,955.84 |
| 4.000 | $35,451.80 | $19,489.69 | $14,238.99 | $11,665.12 | $10,160.86 | $9,190.24 | $8,523.41 |
| 4.125 | $35,560.50 | $19,604.25 | $14,359.88 | $11,792.30 | $10,294.19 | $9,329.51 | $8,668.34 |
| 4.500 | $35,887.81 | $19,950.39 | $14,726.12 | $12,178.50 | $10,699.78 | $9,753.69 | $9,110.19 |
| 5.000 | $36,327.12 | $20,417.61 | $15,222.78 | $12,704.15 | $11,253.36 | $10,333.82 | $9,715.24 |
| 5.500 | $36,769.74 | $20,891.31 | $15,728.86 | $13,241.83 | $11,821.18 | $10,929.94 | $10,337.56 |
| 6.000 | $37,215.64 | $21,371.45 | $16,244.24 | $13,791.30 | $12,402.80 | $11,541.35 | $10,976.15 |
| 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. |