| Property Price： | $5,050,000.00 |
| Down Payment： | $1,515,000.00 |
| Loan amount： | $3,535,000.00 |
| Monthly Payment： | $17,697.04 (3.5% 300-term) |
| Total repayment： | $5,309,112.96 |
| Total int. paid： | $1,774,112.96 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,525.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $50,500.00 |
| 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 #： | $113,625.00 | # 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 | $60,426.40 | $30,968.06 | $21,156.78 | $16,257.26 | $13,322.44 | $11,369.96 | $9,978.80 |
| 1.500 | $61,190.45 | $31,741.30 | $21,943.27 | $17,057.98 | $14,137.75 | $12,200.00 | $10,823.62 |
| 2.000 | $61,960.63 | $32,526.76 | $22,748.03 | $17,882.98 | $14,983.25 | $13,066.05 | $11,710.14 |
| 2.500 | $62,736.92 | $33,324.41 | $23,571.00 | $18,732.07 | $15,858.60 | $13,967.52 | $12,637.46 |
| 3.000 | $63,519.32 | $34,134.22 | $24,412.06 | $19,605.03 | $16,763.37 | $14,903.70 | $13,604.45 |
| 3.500 | $64,307.82 | $34,956.15 | $25,271.10 | $20,501.58 | $17,697.04 | $15,873.73 | $14,609.82 |
| 4.000 | $65,102.41 | $35,790.16 | $26,147.97 | $21,421.40 | $18,659.03 | $16,876.63 | $15,652.09 |
| 4.500 | $65,903.07 | $36,636.18 | $27,042.51 | $22,364.16 | $19,648.68 | $17,911.33 | $16,729.63 |
| 5.000 | $66,709.81 | $37,494.16 | $27,954.55 | $23,329.44 | $20,665.26 | $18,976.64 | $17,840.71 |
| 5.500 | $67,522.61 | $38,364.04 | $28,883.90 | $24,316.82 | $21,707.99 | $20,071.34 | $18,983.53 |
| 6.000 | $68,341.45 | $39,245.75 | $29,830.34 | $25,325.84 | $22,776.05 | $21,194.11 | $20,156.21 |
| 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. |