| Property Price： | $4,880,000.00 |
| Down Payment： | $1,464,000.00 |
| Loan amount： | $3,416,000.00 |
| Monthly Payment： | $17,101.30 (3.5% 300-term) |
| Total repayment： | $5,130,390.35 |
| Total int. paid： | $1,714,390.35 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,440.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $48,800.00 |
| 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 #： | $105,500.00 | # 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 | $58,392.24 | $29,925.57 | $20,444.57 | $15,709.99 | $12,873.96 | $10,987.21 | $9,642.88 |
| 1.500 | $59,130.58 | $30,672.78 | $21,204.58 | $16,483.75 | $13,661.82 | $11,789.31 | $10,459.26 |
| 2.000 | $59,874.83 | $31,431.80 | $21,982.26 | $17,280.97 | $14,478.86 | $12,626.20 | $11,315.94 |
| 2.500 | $60,624.99 | $32,202.60 | $22,777.52 | $18,101.48 | $15,324.75 | $13,497.33 | $12,212.04 |
| 3.000 | $61,381.05 | $32,985.15 | $23,590.27 | $18,945.05 | $16,199.06 | $14,401.99 | $13,146.48 |
| 3.500 | $62,143.00 | $33,779.41 | $24,420.39 | $19,811.42 | $17,101.30 | $15,339.37 | $14,118.01 |
| 4.000 | $62,910.84 | $34,585.34 | $25,267.74 | $20,700.29 | $18,030.91 | $16,308.51 | $15,125.19 |
| 4.500 | $63,684.55 | $35,402.88 | $26,132.17 | $21,611.30 | $18,987.24 | $17,308.37 | $16,166.45 |
| 5.000 | $64,464.13 | $36,231.98 | $27,013.51 | $22,544.09 | $19,969.60 | $18,337.83 | $17,240.13 |
| 5.500 | $65,249.57 | $37,072.58 | $27,911.57 | $23,498.23 | $20,977.23 | $19,395.67 | $18,344.48 |
| 6.000 | $66,040.85 | $37,924.60 | $28,826.15 | $24,473.28 | $22,009.34 | $20,480.65 | $19,477.68 |
| 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. |