| Property Price： | $3,700,000.00 |
| Down Payment： | $1,110,000.00 |
| Loan amount： | $2,590,000.00 |
| Monthly Payment： | $13,492.85 (3.875% 300-term) |
| Total repayment： | $4,047,854.66 |
| Total int. paid： | $1,457,854.66 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,850.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $37,000.00 |
| 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 #： | $55,500.00 | # 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 | $44,272.81 | $22,689.47 | $15,501.01 | $11,911.26 | $9,761.00 | $8,330.46 | $7,311.20 |
| 1.500 | $44,832.61 | $23,256.00 | $16,077.24 | $12,497.93 | $10,358.35 | $8,938.61 | $7,930.18 |
| 2.000 | $45,396.90 | $23,831.48 | $16,666.88 | $13,102.38 | $10,977.83 | $9,573.14 | $8,579.71 |
| 2.500 | $45,965.67 | $24,415.90 | $17,269.84 | $13,724.48 | $11,619.17 | $10,233.63 | $9,259.13 |
| 3.000 | $46,538.91 | $25,009.23 | $17,886.06 | $14,364.08 | $12,282.07 | $10,919.54 | $9,967.62 |
| 3.500 | $47,116.62 | $25,611.44 | $18,515.46 | $15,020.96 | $12,966.15 | $11,630.26 | $10,704.23 |
| 3.875 | $47,552.83 | $26,068.90 | $18,996.08 | $15,524.82 | $13,492.85 | $12,179.14 | $11,274.49 |
| 4.000 | $47,698.79 | $26,222.49 | $19,157.92 | $15,694.89 | $13,670.97 | $12,365.06 | $11,467.87 |
| 4.500 | $48,285.42 | $26,842.35 | $19,813.33 | $16,385.62 | $14,396.06 | $13,123.15 | $12,257.35 |
| 5.000 | $48,876.50 | $27,470.97 | $20,481.55 | $17,092.85 | $15,140.88 | $13,903.68 | $13,071.41 |
| 5.500 | $49,472.01 | $28,108.31 | $21,162.46 | $17,816.28 | $15,904.87 | $14,705.74 | $13,908.72 |
| 6.000 | $50,071.96 | $28,754.31 | $21,855.89 | $18,555.56 | $16,687.41 | $15,528.36 | $14,767.91 |
| 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. |