| Property Price： | $7,390,000.00 |
| Down Payment： | $2,217,000.00 |
| Loan amount： | $5,173,000.00 |
| Monthly Payment： | $27,663.30 (4.125% 300-term) |
| Total repayment： | $8,298,989.67 |
| Total int. paid： | $3,125,989.67 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,695.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $73,900.00 |
| 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 #： | $221,700.00 | # 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 | $88,425.96 | $45,317.61 | $30,960.12 | $23,790.33 | $19,495.61 | $16,638.41 | $14,602.64 |
| 1.500 | $89,544.05 | $46,449.14 | $32,111.04 | $24,962.07 | $20,688.71 | $17,853.07 | $15,838.92 |
| 2.000 | $90,671.10 | $47,598.56 | $33,288.71 | $26,169.34 | $21,925.98 | $19,120.42 | $17,136.22 |
| 2.500 | $91,807.10 | $48,765.82 | $34,493.01 | $27,411.88 | $23,206.94 | $20,439.60 | $18,493.23 |
| 3.000 | $92,952.04 | $49,950.87 | $35,723.79 | $28,689.33 | $24,530.95 | $21,809.58 | $19,908.30 |
| 3.500 | $94,105.90 | $51,153.66 | $36,980.87 | $30,001.32 | $25,897.26 | $23,229.08 | $21,379.52 |
| 4.000 | $95,268.67 | $52,374.11 | $38,264.06 | $31,347.36 | $27,305.00 | $24,696.69 | $22,904.74 |
| 4.125 | $95,560.75 | $52,681.97 | $38,588.90 | $31,689.14 | $27,663.30 | $25,070.93 | $23,294.20 |
| 4.500 | $96,440.34 | $53,612.15 | $39,573.10 | $32,726.95 | $28,753.21 | $26,210.83 | $24,481.57 |
| 5.000 | $97,620.89 | $54,867.69 | $40,907.75 | $34,139.51 | $30,240.84 | $27,769.78 | $26,107.49 |
| 5.500 | $98,810.31 | $56,140.64 | $42,267.73 | $35,584.41 | $31,766.75 | $29,371.73 | $27,779.85 |
| 6.000 | $100,008.58 | $57,430.91 | $43,652.71 | $37,060.98 | $33,329.71 | $31,014.75 | $29,495.91 |
| 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. |