| Property Price： | $7,900,000.00 |
| Down Payment： | $2,370,000.00 |
| Loan amount： | $5,530,000.00 |
| Monthly Payment： | $28,056.59 (3.625% 300-term) |
| Total repayment： | $8,416,977.79 |
| Total int. paid： | $2,886,977.79 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $79,000.00 |
| 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 #： | $237,000.00 | # 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 | $94,528.42 | $48,445.08 | $33,096.75 | $25,432.16 | $20,841.05 | $17,786.67 | $15,610.40 |
| 1.500 | $95,723.68 | $49,654.70 | $34,327.09 | $26,684.76 | $22,116.48 | $19,085.15 | $16,932.00 |
| 2.000 | $96,928.51 | $50,883.44 | $35,586.03 | $27,975.35 | $23,439.14 | $20,439.96 | $18,318.83 |
| 2.500 | $98,142.91 | $52,131.26 | $36,873.44 | $29,303.63 | $24,808.51 | $21,850.19 | $19,769.49 |
| 3.000 | $99,366.86 | $53,398.09 | $38,189.16 | $30,669.25 | $26,223.89 | $23,314.70 | $21,282.22 |
| 3.500 | $100,600.35 | $54,683.88 | $39,533.00 | $32,071.77 | $27,684.48 | $24,832.17 | $22,854.97 |
| 3.625 | $100,910.21 | $55,008.29 | $39,873.33 | $32,428.11 | $28,056.59 | $25,219.64 | $23,257.27 |
| 4.000 | $101,843.37 | $55,988.56 | $40,904.74 | $33,510.71 | $29,189.38 | $26,401.07 | $24,485.44 |
| 4.500 | $103,095.90 | $57,312.04 | $42,304.13 | $34,985.51 | $30,737.54 | $28,019.70 | $26,171.10 |
| 5.000 | $104,357.92 | $58,654.23 | $43,730.89 | $36,495.55 | $32,327.83 | $29,686.24 | $27,909.23 |
| 5.500 | $105,629.43 | $60,015.03 | $45,184.72 | $38,040.17 | $33,959.04 | $31,398.73 | $29,697.00 |
| 6.000 | $106,910.39 | $61,394.34 | $46,665.28 | $39,618.64 | $35,629.87 | $33,155.14 | $31,531.49 |
| 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. |