| Property Price： | $3,480,000.00 |
| Down Payment： | $1,044,000.00 |
| Loan amount： | $2,436,000.00 |
| Monthly Payment： | $12,195.19 (3.5% 300-term) |
| Total repayment： | $3,658,557.05 |
| Total int. paid： | $1,222,557.05 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,740.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $34,800.00 |
| 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 #： | $100.00 | # 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 | $41,640.37 | $21,340.36 | $14,579.33 | $11,203.03 | $9,180.61 | $7,835.14 | $6,876.48 |
| 1.500 | $42,166.89 | $21,873.21 | $15,121.30 | $11,754.81 | $9,742.45 | $8,407.13 | $7,458.65 |
| 2.000 | $42,697.62 | $22,414.48 | $15,675.87 | $12,323.32 | $10,325.09 | $9,003.93 | $8,069.56 |
| 2.500 | $43,232.57 | $22,964.15 | $16,242.99 | $12,908.43 | $10,928.30 | $9,625.15 | $8,708.58 |
| 3.000 | $43,771.73 | $23,522.20 | $16,822.57 | $13,510.00 | $11,551.79 | $10,270.27 | $9,374.95 |
| 3.500 | $44,315.09 | $24,088.60 | $17,414.54 | $14,127.82 | $12,195.19 | $10,938.73 | $10,067.76 |
| 4.000 | $44,862.65 | $24,663.32 | $18,018.80 | $14,761.68 | $12,858.11 | $11,629.84 | $10,785.99 |
| 4.500 | $45,414.39 | $25,246.32 | $18,635.24 | $15,411.34 | $13,540.08 | $12,342.85 | $11,528.53 |
| 5.000 | $45,970.33 | $25,837.56 | $19,263.73 | $16,076.52 | $14,240.61 | $13,076.97 | $12,294.19 |
| 5.500 | $46,530.43 | $26,437.00 | $19,904.15 | $16,756.93 | $14,959.17 | $13,831.34 | $13,081.72 |
| 6.000 | $47,094.70 | $27,044.59 | $20,556.35 | $17,452.26 | $15,695.18 | $14,605.05 | $13,889.82 |
| 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. |