| Property Price： | $9,380,000.00 |
| Down Payment： | $2,814,000.00 |
| Loan amount： | $6,566,000.00 |
| Monthly Payment： | $35,112.55 (4.125% 300-term) |
| Total repayment： | $10,533,764.96 |
| Total int. paid： | $3,967,764.96 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,690.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $93,800.00 |
| 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 #： | $308,000.00 | # 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 | $112,237.55 | $57,520.87 | $39,297.15 | $30,196.66 | $24,745.45 | $21,118.85 | $18,534.88 |
| 1.500 | $113,656.72 | $58,957.10 | $40,757.99 | $31,683.93 | $26,259.82 | $22,660.59 | $20,104.07 |
| 2.000 | $115,087.27 | $60,416.03 | $42,252.78 | $33,216.30 | $27,830.28 | $24,269.21 | $21,750.71 |
| 2.500 | $116,529.18 | $61,897.62 | $43,781.38 | $34,793.42 | $29,456.17 | $25,943.64 | $23,473.14 |
| 3.000 | $117,982.42 | $63,401.78 | $45,343.59 | $36,414.88 | $31,136.71 | $27,682.52 | $25,269.26 |
| 3.500 | $119,447.00 | $64,928.46 | $46,939.19 | $38,080.16 | $32,870.94 | $29,484.27 | $27,136.66 |
| 4.000 | $120,922.88 | $66,477.56 | $48,567.91 | $39,788.67 | $34,657.77 | $31,347.09 | $29,072.59 |
| 4.125 | $121,293.62 | $66,868.32 | $48,980.23 | $40,222.48 | $35,112.55 | $31,822.10 | $29,566.93 |
| 4.500 | $122,410.06 | $68,048.98 | $50,229.46 | $41,539.76 | $36,495.96 | $33,268.96 | $31,074.04 |
| 5.000 | $123,908.52 | $69,642.62 | $51,923.51 | $43,332.69 | $38,384.18 | $35,247.71 | $33,137.79 |
| 5.500 | $125,418.23 | $71,258.35 | $53,649.70 | $45,166.68 | $40,320.98 | $37,281.03 | $35,260.49 |
| 6.000 | $126,939.17 | $72,896.06 | $55,407.64 | $47,040.86 | $42,304.83 | $39,366.49 | $37,438.66 |
| 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. |