| Property Price： | $8,990,000.00 |
| Down Payment： | $2,697,000.00 |
| Loan amount： | $6,293,000.00 |
| Monthly Payment： | $33,652.65 (4.125% 300-term) |
| Total repayment： | $10,095,793.93 |
| Total int. paid： | $3,802,793.93 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,495.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $89,900.00 |
| 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 #： | $269,700.00 | # 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 | $107,570.95 | $55,129.27 | $37,663.26 | $28,941.15 | $23,716.58 | $20,240.78 | $17,764.24 |
| 1.500 | $108,931.13 | $56,505.79 | $39,063.36 | $30,366.58 | $25,167.99 | $21,718.41 | $19,268.19 |
| 2.000 | $110,302.19 | $57,904.07 | $40,496.00 | $31,835.24 | $26,673.15 | $23,260.15 | $20,846.37 |
| 2.500 | $111,684.15 | $59,324.05 | $41,961.04 | $33,346.79 | $28,231.45 | $24,864.96 | $22,497.17 |
| 3.000 | $113,076.97 | $60,765.68 | $43,458.30 | $34,900.83 | $29,842.12 | $26,531.54 | $24,218.62 |
| 3.500 | $114,480.65 | $62,228.88 | $44,987.56 | $36,496.87 | $31,504.24 | $28,258.38 | $26,008.38 |
| 4.000 | $115,895.17 | $63,713.57 | $46,548.56 | $38,134.34 | $33,216.77 | $30,043.74 | $27,863.81 |
| 4.125 | $116,250.50 | $64,088.08 | $46,943.74 | $38,550.11 | $33,652.65 | $30,499.01 | $28,337.60 |
| 4.500 | $117,320.52 | $65,219.65 | $48,141.03 | $39,812.63 | $34,978.54 | $31,885.71 | $29,782.05 |
| 5.000 | $118,756.67 | $66,747.03 | $49,764.64 | $41,531.01 | $36,788.25 | $33,782.18 | $31,760.00 |
| 5.500 | $120,203.61 | $68,295.59 | $51,419.06 | $43,288.75 | $38,644.53 | $35,730.96 | $33,794.43 |
| 6.000 | $121,661.32 | $69,865.20 | $53,103.91 | $45,085.01 | $40,545.89 | $37,729.71 | $35,882.04 |
| 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. |