| Property Price： | $7,820,000.00 |
| Down Payment： | $2,346,000.00 |
| Loan amount： | $5,474,000.00 |
| Monthly Payment： | $29,272.94 (4.125% 300-term) |
| Total repayment： | $8,781,880.81 |
| Total int. paid： | $3,307,880.81 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,910.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $78,200.00 |
| 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 #： | $234,600.00 | # 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 | $93,571.17 | $47,954.50 | $32,761.59 | $25,174.61 | $20,630.00 | $17,606.55 | $15,452.32 |
| 1.500 | $94,754.33 | $49,151.87 | $33,979.47 | $26,414.54 | $21,892.51 | $18,891.88 | $16,760.54 |
| 2.000 | $95,946.96 | $50,368.16 | $35,225.67 | $27,692.05 | $23,201.79 | $20,232.97 | $18,133.32 |
| 2.500 | $97,149.06 | $51,603.34 | $36,500.04 | $29,006.88 | $24,557.28 | $21,628.92 | $19,569.29 |
| 3.000 | $98,360.61 | $52,857.35 | $37,802.44 | $30,358.67 | $25,958.33 | $23,078.60 | $21,066.70 |
| 3.500 | $99,581.61 | $54,130.12 | $39,132.67 | $31,746.99 | $27,404.13 | $24,580.71 | $22,623.53 |
| 4.000 | $100,812.04 | $55,421.59 | $40,490.52 | $33,171.36 | $28,893.79 | $26,133.71 | $24,237.49 |
| 4.125 | $101,121.12 | $55,747.37 | $40,834.27 | $33,533.02 | $29,272.94 | $26,529.73 | $24,649.62 |
| 4.500 | $102,051.89 | $56,731.66 | $41,875.73 | $34,631.23 | $30,426.27 | $27,735.95 | $25,906.07 |
| 5.000 | $103,301.13 | $58,060.26 | $43,288.04 | $36,125.98 | $32,000.46 | $29,385.62 | $27,626.60 |
| 5.500 | $104,559.76 | $59,407.28 | $44,727.15 | $37,654.95 | $33,615.15 | $31,080.77 | $29,396.27 |
| 6.000 | $105,827.76 | $60,772.62 | $46,192.72 | $39,217.44 | $35,269.06 | $32,819.40 | $31,212.18 |
| 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. |