| Property Price： | $7,300,000.00 |
| Down Payment： | $2,190,000.00 |
| Loan amount： | $5,110,000.00 |
| Monthly Payment： | $27,326.40 (4.125% 300-term) |
| Total repayment： | $8,197,919.43 |
| Total int. paid： | $3,087,919.43 |
| 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 | $87,349.05 | $44,765.71 | $30,583.07 | $23,500.60 | $19,258.18 | $16,435.78 | $14,424.80 |
| 1.500 | $88,453.53 | $45,883.46 | $31,719.97 | $24,658.07 | $20,436.75 | $17,635.64 | $15,646.02 |
| 2.000 | $89,566.85 | $47,018.87 | $32,883.29 | $25,850.64 | $21,658.96 | $18,887.56 | $16,927.53 |
| 2.500 | $90,689.02 | $48,171.92 | $34,072.93 | $27,078.04 | $22,924.32 | $20,190.68 | $18,268.01 |
| 3.000 | $91,820.01 | $49,342.54 | $35,288.72 | $28,339.94 | $24,232.20 | $21,543.97 | $19,665.84 |
| 3.500 | $92,959.82 | $50,530.68 | $36,530.50 | $29,635.94 | $25,581.86 | $22,946.18 | $21,119.15 |
| 4.000 | $94,108.43 | $51,736.27 | $37,798.05 | $30,965.59 | $26,972.46 | $24,395.92 | $22,625.79 |
| 4.125 | $94,396.95 | $52,040.38 | $38,118.94 | $31,303.21 | $27,326.40 | $24,765.60 | $23,010.51 |
| 4.500 | $95,265.83 | $52,959.23 | $39,091.16 | $32,328.38 | $28,403.04 | $25,891.62 | $24,183.42 |
| 5.000 | $96,432.00 | $54,199.48 | $40,409.55 | $33,723.74 | $29,872.55 | $27,431.58 | $25,789.54 |
| 5.500 | $97,606.94 | $55,456.93 | $41,752.96 | $35,151.04 | $31,379.87 | $29,014.02 | $27,441.53 |
| 6.000 | $98,790.62 | $56,731.48 | $43,121.08 | $36,609.63 | $32,923.80 | $30,637.03 | $29,136.69 |
| 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. |