| Property Price： | $3,500,000.00 |
| Down Payment： | $1,050,000.00 |
| Loan amount： | $2,450,000.00 |
| Monthly Payment： | $12,763.51 (3.875% 300-term) |
| Total repayment： | $3,829,051.70 |
| Total int. paid： | $1,379,051.70 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $35,000.00 |
| 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 #： | $50,100.00 | # 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 | $41,879.68 | $21,463.01 | $14,663.12 | $11,267.41 | $9,233.38 | $7,880.17 | $6,916.00 |
| 1.500 | $42,409.23 | $21,998.92 | $15,208.20 | $11,822.36 | $9,798.44 | $8,455.45 | $7,501.52 |
| 2.000 | $42,943.01 | $22,543.30 | $15,765.96 | $12,394.14 | $10,384.43 | $9,055.68 | $8,115.94 |
| 2.500 | $43,481.04 | $23,096.13 | $16,336.34 | $12,982.62 | $10,991.11 | $9,680.46 | $8,758.63 |
| 3.000 | $44,023.29 | $23,657.38 | $16,919.25 | $13,587.64 | $11,618.18 | $10,329.30 | $9,428.83 |
| 3.500 | $44,569.78 | $24,227.04 | $17,514.62 | $14,209.01 | $12,265.28 | $11,001.59 | $10,125.62 |
| 3.875 | $44,982.41 | $24,659.77 | $17,969.27 | $14,685.64 | $12,763.51 | $11,520.81 | $10,665.05 |
| 4.000 | $45,120.48 | $24,805.06 | $18,122.35 | $14,846.52 | $12,932.00 | $11,696.67 | $10,847.98 |
| 4.500 | $45,675.40 | $25,391.41 | $18,742.34 | $15,499.91 | $13,617.90 | $12,413.79 | $11,594.79 |
| 5.000 | $46,234.52 | $25,986.05 | $19,374.44 | $16,168.92 | $14,322.46 | $13,152.13 | $12,364.85 |
| 5.500 | $46,797.85 | $26,588.94 | $20,018.54 | $16,853.24 | $15,045.14 | $13,910.83 | $13,156.90 |
| 6.000 | $47,365.36 | $27,200.02 | $20,674.49 | $17,552.56 | $15,785.38 | $14,688.99 | $13,969.65 |
| 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. |