| Property Price： | $8,000,000.00 |
| Down Payment： | $2,400,000.00 |
| Loan amount： | $5,600,000.00 |
| Monthly Payment： | $29,946.74 (4.125% 300-term) |
| Total repayment： | $8,984,021.29 |
| Total int. paid： | $3,384,021.29 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $80,000.00 |
| 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 #： | $240,000.00 | # 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 | $95,724.99 | $49,058.31 | $33,515.69 | $25,754.08 | $21,104.86 | $18,011.81 | $15,808.00 |
| 1.500 | $96,935.37 | $50,283.24 | $34,761.61 | $27,022.54 | $22,396.43 | $19,326.73 | $17,146.33 |
| 2.000 | $98,155.46 | $51,527.53 | $36,036.49 | $28,329.47 | $23,735.84 | $20,698.69 | $18,550.72 |
| 2.500 | $99,385.22 | $52,791.14 | $37,340.20 | $29,674.56 | $25,122.54 | $22,126.77 | $20,019.73 |
| 3.000 | $100,624.67 | $54,074.02 | $38,672.57 | $31,057.47 | $26,555.83 | $23,609.83 | $21,551.61 |
| 3.500 | $101,873.77 | $55,376.09 | $40,033.42 | $32,477.74 | $28,034.92 | $25,146.50 | $23,144.28 |
| 4.000 | $103,132.52 | $56,697.28 | $41,422.52 | $33,934.90 | $29,558.86 | $26,735.26 | $24,795.39 |
| 4.125 | $103,448.72 | $57,030.55 | $41,774.18 | $34,304.88 | $29,946.74 | $27,140.39 | $25,217.00 |
| 4.500 | $104,400.91 | $58,037.51 | $42,839.62 | $35,428.37 | $31,126.62 | $28,374.38 | $26,502.38 |
| 5.000 | $105,678.91 | $59,396.69 | $44,284.44 | $36,957.52 | $32,737.04 | $30,062.01 | $28,262.51 |
| 5.500 | $106,966.51 | $60,774.72 | $45,756.67 | $38,521.69 | $34,388.90 | $31,796.18 | $30,072.91 |
| 6.000 | $108,263.69 | $62,171.48 | $47,255.98 | $40,120.14 | $36,080.88 | $33,574.83 | $31,930.62 |
| 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. |