| Property Price： | $2,880,000.00 |
| Down Payment： | $864,000.00 |
| Loan amount： | $2,016,000.00 |
| Monthly Payment： | $10,228.23 (3.625% 300-term) |
| Total repayment： | $3,068,467.85 |
| Total int. paid： | $1,052,467.85 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,440.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $28,800.00 |
| 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 #： | $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 | $34,460.99 | $17,660.99 | $12,065.65 | $9,271.47 | $7,597.75 | $6,484.25 | $5,690.88 |
| 1.500 | $34,896.73 | $18,101.97 | $12,514.18 | $9,728.12 | $8,062.72 | $6,957.62 | $6,172.68 |
| 2.000 | $35,335.96 | $18,549.91 | $12,973.14 | $10,198.61 | $8,544.90 | $7,451.53 | $6,678.26 |
| 2.500 | $35,778.68 | $19,004.81 | $13,442.47 | $10,682.84 | $9,044.11 | $7,965.64 | $7,207.10 |
| 3.000 | $36,224.88 | $19,466.65 | $13,922.13 | $11,180.69 | $9,560.10 | $8,499.54 | $7,758.58 |
| 3.500 | $36,674.56 | $19,935.39 | $14,412.03 | $11,691.99 | $10,092.57 | $9,052.74 | $8,331.94 |
| 3.625 | $36,787.52 | $20,053.65 | $14,536.10 | $11,821.89 | $10,228.23 | $9,193.99 | $8,478.60 |
| 4.000 | $37,127.71 | $20,411.02 | $14,912.11 | $12,216.56 | $10,641.19 | $9,624.69 | $8,926.34 |
| 4.500 | $37,584.33 | $20,893.50 | $15,422.26 | $12,754.21 | $11,205.58 | $10,214.78 | $9,540.86 |
| 5.000 | $38,044.41 | $21,382.81 | $15,942.40 | $13,304.71 | $11,785.34 | $10,822.32 | $10,174.50 |
| 5.500 | $38,507.94 | $21,878.90 | $16,472.40 | $13,867.81 | $12,380.00 | $11,446.63 | $10,826.25 |
| 6.000 | $38,974.93 | $22,381.73 | $17,012.15 | $14,443.25 | $12,989.12 | $12,086.94 | $11,495.02 |
| 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. |