| Property Price： | $6,200,000.00 |
| Down Payment： | $1,860,000.00 |
| Loan amount： | $4,340,000.00 |
| Monthly Payment： | $21,727.06 (3.5% 300-term) |
| Total repayment： | $6,518,118.88 |
| Total int. paid： | $2,178,118.88 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,100.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $62,000.00 |
| 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 #： | $155,000.00 | # 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 | $74,186.86 | $38,020.19 | $25,974.66 | $19,959.41 | $16,356.26 | $13,959.16 | $12,251.20 |
| 1.500 | $75,124.91 | $38,969.51 | $26,940.25 | $20,942.47 | $17,357.24 | $14,978.22 | $13,288.40 |
| 2.000 | $76,070.48 | $39,933.84 | $27,928.28 | $21,955.34 | $18,395.28 | $16,041.49 | $14,376.80 |
| 2.500 | $77,023.55 | $40,913.14 | $28,938.65 | $22,997.79 | $19,469.97 | $17,148.25 | $15,515.29 |
| 3.000 | $77,984.12 | $41,907.36 | $29,971.24 | $24,069.54 | $20,580.77 | $18,297.62 | $16,702.50 |
| 3.500 | $78,952.17 | $42,916.47 | $31,025.90 | $25,170.25 | $21,727.06 | $19,488.54 | $17,936.81 |
| 4.000 | $79,927.71 | $43,940.39 | $32,102.46 | $26,299.55 | $22,908.12 | $20,719.82 | $19,216.42 |
| 4.500 | $80,910.70 | $44,979.07 | $33,200.71 | $27,456.98 | $24,123.13 | $21,990.14 | $20,539.34 |
| 5.000 | $81,901.15 | $46,032.43 | $34,320.44 | $28,642.08 | $25,371.21 | $23,298.06 | $21,903.45 |
| 5.500 | $82,899.04 | $47,100.40 | $35,461.42 | $29,854.31 | $26,651.40 | $24,642.04 | $23,306.51 |
| 6.000 | $83,904.36 | $48,182.90 | $36,623.39 | $31,093.11 | $27,962.68 | $26,020.49 | $24,746.23 |
| 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. |