| Property Price： | $8,580,000.00 |
| Down Payment： | $2,574,000.00 |
| Loan amount： | $6,006,000.00 |
| Monthly Payment： | $32,117.88 (4.125% 300-term) |
| Total repayment： | $9,635,362.83 |
| Total int. paid： | $3,629,362.83 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,290.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $85,800.00 |
| 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 #： | $257,400.00 | # 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 | $102,665.05 | $52,615.04 | $35,945.58 | $27,621.25 | $22,634.96 | $19,317.67 | $16,954.08 |
| 1.500 | $103,963.19 | $53,928.77 | $37,281.83 | $28,981.68 | $24,020.18 | $20,727.92 | $18,389.44 |
| 2.000 | $105,271.73 | $55,263.28 | $38,649.13 | $30,383.35 | $25,456.69 | $22,199.35 | $19,895.64 |
| 2.500 | $106,590.65 | $56,618.50 | $40,047.36 | $31,825.97 | $26,943.92 | $23,730.96 | $21,471.16 |
| 3.000 | $107,919.96 | $57,994.38 | $41,476.33 | $33,309.13 | $28,481.13 | $25,321.54 | $23,114.10 |
| 3.500 | $109,259.62 | $59,390.85 | $42,935.85 | $34,832.38 | $30,067.45 | $26,969.62 | $24,822.24 |
| 4.000 | $110,609.63 | $60,807.83 | $44,425.66 | $36,395.18 | $31,701.88 | $28,673.56 | $26,593.05 |
| 4.125 | $110,948.75 | $61,165.27 | $44,802.81 | $36,791.99 | $32,117.88 | $29,108.06 | $27,045.23 |
| 4.500 | $111,969.97 | $62,245.23 | $45,945.50 | $37,996.92 | $33,383.30 | $30,431.52 | $28,423.80 |
| 5.000 | $113,340.63 | $63,702.95 | $47,495.07 | $39,636.94 | $35,110.48 | $32,241.51 | $30,311.54 |
| 5.500 | $114,721.58 | $65,180.88 | $49,074.03 | $41,314.51 | $36,882.09 | $34,101.41 | $32,253.20 |
| 6.000 | $116,112.81 | $66,678.91 | $50,682.04 | $43,028.85 | $38,696.74 | $36,009.00 | $34,245.59 |
| 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. |