| Property Price： | $5,300,000.00 |
| Down Payment： | $1,590,000.00 |
| Loan amount： | $3,710,000.00 |
| Monthly Payment： | $18,822.78 (3.625% 300-term) |
| Total repayment： | $5,646,833.20 |
| Total int. paid： | $1,936,833.20 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,650.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $53,000.00 |
| 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 #： | $119,250.00 | # 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 | $63,417.80 | $32,501.13 | $22,204.15 | $17,062.08 | $13,981.97 | $11,932.83 | $10,472.80 |
| 1.500 | $64,219.68 | $33,312.65 | $23,029.57 | $17,902.43 | $14,837.64 | $12,803.96 | $11,359.44 |
| 2.000 | $65,027.99 | $34,136.99 | $23,874.17 | $18,768.27 | $15,725.00 | $13,712.88 | $12,289.85 |
| 2.500 | $65,842.71 | $34,974.13 | $24,737.88 | $19,659.40 | $16,643.68 | $14,658.99 | $13,263.07 |
| 3.000 | $66,663.84 | $35,824.04 | $25,620.58 | $20,575.57 | $17,593.24 | $15,641.51 | $14,277.94 |
| 3.500 | $67,491.37 | $36,686.66 | $26,522.14 | $21,516.51 | $18,573.13 | $16,659.56 | $15,333.08 |
| 3.625 | $67,699.26 | $36,904.29 | $26,750.46 | $21,755.57 | $18,822.78 | $16,919.50 | $15,602.98 |
| 4.000 | $68,325.30 | $37,561.95 | $27,442.42 | $22,481.87 | $19,582.75 | $17,712.11 | $16,426.94 |
| 4.500 | $69,165.60 | $38,449.85 | $28,381.25 | $23,471.29 | $20,621.38 | $18,798.02 | $17,557.82 |
| 5.000 | $70,012.28 | $39,350.31 | $29,338.44 | $24,484.36 | $21,688.29 | $19,916.08 | $18,723.91 |
| 5.500 | $70,865.31 | $40,263.25 | $30,313.80 | $25,520.62 | $22,782.65 | $21,064.97 | $19,923.30 |
| 6.000 | $71,724.69 | $41,188.61 | $31,307.09 | $26,579.59 | $23,903.58 | $22,243.32 | $21,154.04 |
| 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. |