| Property Price： | $8,200,000.00 |
| Down Payment： | $2,460,000.00 |
| Loan amount： | $5,740,000.00 |
| Monthly Payment： | $30,695.41 (4.125% 300-term) |
| Total repayment： | $9,208,621.82 |
| Total int. paid： | $3,468,621.82 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,100.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $82,000.00 |
| 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 #： | $246,000.00 | # 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 | $98,118.11 | $50,284.77 | $34,353.59 | $26,397.93 | $21,632.48 | $18,462.11 | $16,203.20 |
| 1.500 | $99,358.76 | $51,540.32 | $35,630.65 | $27,698.11 | $22,956.35 | $19,809.90 | $17,574.99 |
| 2.000 | $100,609.34 | $52,815.72 | $36,937.40 | $29,037.70 | $24,329.24 | $21,216.16 | $19,014.48 |
| 2.500 | $101,869.86 | $54,110.92 | $38,273.70 | $30,416.43 | $25,750.60 | $22,679.94 | $20,520.23 |
| 3.000 | $103,140.28 | $55,425.87 | $39,639.39 | $31,833.90 | $27,219.73 | $24,200.07 | $22,090.40 |
| 3.500 | $104,420.62 | $56,760.49 | $41,034.26 | $33,289.69 | $28,735.79 | $25,775.17 | $23,722.88 |
| 4.000 | $105,710.84 | $58,114.71 | $42,458.09 | $34,783.27 | $30,297.83 | $27,403.64 | $25,415.27 |
| 4.125 | $106,034.94 | $58,456.32 | $42,818.54 | $35,162.51 | $30,695.41 | $27,818.89 | $25,847.42 |
| 4.500 | $107,010.93 | $59,488.45 | $43,910.61 | $36,314.07 | $31,904.78 | $29,083.74 | $27,164.94 |
| 5.000 | $108,320.88 | $60,881.61 | $45,391.55 | $37,881.46 | $33,555.47 | $30,813.56 | $28,969.07 |
| 5.500 | $109,640.67 | $62,294.08 | $46,900.59 | $39,484.73 | $35,248.62 | $32,591.09 | $30,824.73 |
| 6.000 | $110,970.28 | $63,725.77 | $48,437.38 | $41,123.14 | $36,982.90 | $34,414.20 | $32,728.89 |
| 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. |