| Property Price： | $7,850,000.00 |
| Down Payment： | $2,355,000.00 |
| Loan amount： | $5,495,000.00 |
| Monthly Payment： | $29,385.24 (4.125% 300-term) |
| Total repayment： | $8,815,570.89 |
| Total int. paid： | $3,320,570.89 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,925.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $78,500.00 |
| 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 #： | $235,500.00 | # 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 | $93,930.14 | $48,138.46 | $32,887.27 | $25,271.19 | $20,709.14 | $17,674.09 | $15,511.60 |
| 1.500 | $95,117.83 | $49,340.43 | $34,109.83 | $26,515.87 | $21,976.50 | $18,964.36 | $16,824.83 |
| 2.000 | $96,315.04 | $50,561.39 | $35,360.80 | $27,798.29 | $23,290.80 | $20,310.59 | $18,202.89 |
| 2.500 | $97,521.75 | $51,801.31 | $36,640.07 | $29,118.16 | $24,651.49 | $21,711.89 | $19,644.36 |
| 3.000 | $98,737.96 | $53,060.13 | $37,947.46 | $30,475.14 | $26,057.91 | $23,167.14 | $21,147.52 |
| 3.500 | $99,963.64 | $54,337.78 | $39,282.80 | $31,868.79 | $27,509.27 | $24,675.01 | $22,710.32 |
| 4.000 | $101,198.79 | $55,634.20 | $40,645.85 | $33,298.62 | $29,004.63 | $26,233.97 | $24,330.47 |
| 4.125 | $101,509.05 | $55,961.23 | $40,990.92 | $33,661.67 | $29,385.24 | $26,631.50 | $24,744.18 |
| 4.500 | $102,443.39 | $56,949.31 | $42,036.38 | $34,764.08 | $30,542.99 | $27,842.36 | $26,005.46 |
| 5.000 | $103,697.43 | $58,283.00 | $43,454.11 | $36,264.57 | $32,123.22 | $29,498.35 | $27,732.59 |
| 5.500 | $104,960.89 | $59,635.19 | $44,898.74 | $37,799.41 | $33,744.11 | $31,200.01 | $29,509.04 |
| 6.000 | $106,233.74 | $61,005.77 | $46,369.93 | $39,367.89 | $35,404.36 | $32,945.30 | $31,331.92 |
| 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. |