| Property Price： | $7,280,000.00 |
| Down Payment： | $2,184,000.00 |
| Loan amount： | $5,096,000.00 |
| Monthly Payment： | $27,251.53 (4.125% 300-term) |
| Total repayment： | $8,175,459.37 |
| Total int. paid： | $3,079,459.37 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,640.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $72,800.00 |
| 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 #： | $218,400.00 | # 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 | $87,109.74 | $44,643.06 | $30,499.28 | $23,436.21 | $19,205.42 | $16,390.75 | $14,385.28 |
| 1.500 | $88,211.19 | $45,757.75 | $31,633.06 | $24,590.51 | $20,380.76 | $17,587.33 | $15,603.16 |
| 2.000 | $89,321.47 | $46,890.06 | $32,793.20 | $25,779.81 | $21,599.62 | $18,835.81 | $16,881.15 |
| 2.500 | $90,440.55 | $48,039.94 | $33,979.58 | $27,003.85 | $22,861.51 | $20,135.36 | $18,217.96 |
| 3.000 | $91,568.45 | $49,207.36 | $35,192.04 | $28,262.29 | $24,165.81 | $21,484.94 | $19,611.97 |
| 3.500 | $92,705.13 | $50,392.24 | $36,430.41 | $29,554.75 | $25,511.78 | $22,883.32 | $21,061.29 |
| 4.000 | $93,850.60 | $51,594.52 | $37,694.50 | $30,880.76 | $26,898.57 | $24,329.08 | $22,563.80 |
| 4.125 | $94,138.33 | $51,897.80 | $38,014.51 | $31,217.44 | $27,251.53 | $24,697.75 | $22,947.47 |
| 4.500 | $95,004.83 | $52,814.13 | $38,984.06 | $32,239.81 | $28,325.22 | $25,820.68 | $24,117.16 |
| 5.000 | $96,167.81 | $54,050.99 | $40,298.84 | $33,631.34 | $29,790.71 | $27,356.43 | $25,718.88 |
| 5.500 | $97,339.52 | $55,304.99 | $41,638.57 | $35,054.74 | $31,293.90 | $28,934.53 | $27,366.35 |
| 6.000 | $98,519.96 | $56,576.05 | $43,002.94 | $36,509.33 | $32,833.60 | $30,553.09 | $29,056.87 |
| 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. |