| Property Price： | $7,480,000.00 |
| Down Payment： | $2,244,000.00 |
| Loan amount： | $5,236,000.00 |
| Monthly Payment： | $28,000.20 (4.125% 300-term) |
| Total repayment： | $8,400,059.91 |
| Total int. paid： | $3,164,059.91 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,740.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $74,800.00 |
| 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 #： | $224,400.00 | # 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 | $89,502.86 | $45,869.52 | $31,337.17 | $24,080.07 | $19,733.04 | $16,841.05 | $14,780.48 |
| 1.500 | $90,634.57 | $47,014.83 | $32,502.10 | $25,266.08 | $20,940.67 | $18,070.49 | $16,031.82 |
| 2.000 | $91,775.35 | $48,178.24 | $33,694.12 | $26,488.05 | $22,193.01 | $19,353.28 | $17,344.92 |
| 2.500 | $92,925.19 | $49,359.72 | $34,913.08 | $27,745.72 | $23,489.57 | $20,688.53 | $18,718.45 |
| 3.000 | $94,084.06 | $50,559.21 | $36,158.85 | $29,038.73 | $24,829.70 | $22,075.19 | $20,150.76 |
| 3.500 | $95,251.98 | $51,776.64 | $37,431.25 | $30,366.69 | $26,212.65 | $23,511.98 | $21,639.90 |
| 4.000 | $96,428.91 | $53,011.95 | $38,730.06 | $31,729.13 | $27,637.54 | $24,997.46 | $23,183.69 |
| 4.125 | $96,724.55 | $53,323.57 | $39,058.86 | $32,075.07 | $28,000.20 | $25,376.26 | $23,577.89 |
| 4.500 | $97,614.85 | $54,265.07 | $40,055.05 | $33,125.52 | $29,103.39 | $26,530.04 | $24,779.72 |
| 5.000 | $98,809.78 | $55,535.90 | $41,405.95 | $34,555.28 | $30,609.13 | $28,107.98 | $26,425.45 |
| 5.500 | $100,013.69 | $56,824.36 | $42,782.49 | $36,017.78 | $32,153.62 | $29,729.43 | $28,118.17 |
| 6.000 | $101,226.55 | $58,130.33 | $44,184.34 | $37,512.33 | $33,735.62 | $31,392.47 | $29,855.13 |
| 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. |