| Property Price： | $7,400,000.00 |
| Down Payment： | $2,220,000.00 |
| Loan amount： | $5,180,000.00 |
| Monthly Payment： | $25,932.30 (3.5% 300-term) |
| Total repayment： | $7,779,690.28 |
| Total int. paid： | $2,599,690.28 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,700.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $74,000.00 |
| 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 #： | $222,000.00 | # 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 | $88,545.61 | $45,378.93 | $31,002.02 | $23,822.53 | $19,521.99 | $16,660.93 | $14,622.40 |
| 1.500 | $89,665.22 | $46,512.00 | $32,154.49 | $24,995.85 | $20,716.70 | $17,877.23 | $15,860.35 |
| 2.000 | $90,793.80 | $47,662.97 | $33,333.75 | $26,204.76 | $21,955.65 | $19,146.29 | $17,159.41 |
| 2.500 | $91,931.33 | $48,831.81 | $34,539.68 | $27,448.97 | $23,238.35 | $20,467.26 | $18,518.25 |
| 3.000 | $93,077.82 | $50,018.47 | $35,772.13 | $28,728.16 | $24,564.15 | $21,839.09 | $19,935.24 |
| 3.500 | $94,233.24 | $51,222.88 | $37,030.92 | $30,041.91 | $25,932.30 | $23,260.51 | $21,408.45 |
| 4.000 | $95,397.58 | $52,444.98 | $38,315.83 | $31,389.78 | $27,341.95 | $24,730.11 | $22,935.73 |
| 4.500 | $96,570.84 | $53,684.70 | $39,626.65 | $32,771.24 | $28,792.12 | $26,246.30 | $24,514.70 |
| 5.000 | $97,752.99 | $54,941.94 | $40,963.11 | $34,185.71 | $30,281.76 | $27,807.36 | $26,142.82 |
| 5.500 | $98,944.02 | $56,216.61 | $42,324.92 | $35,632.56 | $31,809.73 | $29,411.47 | $27,817.44 |
| 6.000 | $100,143.91 | $57,508.62 | $43,711.78 | $37,111.13 | $33,374.81 | $31,056.72 | $29,535.83 |
| 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. |