| Property Price： | $8,080,000.00 |
| Down Payment： | $2,424,000.00 |
| Loan amount： | $5,656,000.00 |
| Monthly Payment： | $30,246.21 (4.125% 300-term) |
| Total repayment： | $9,073,861.50 |
| Total int. paid： | $3,417,861.50 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,040.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $80,800.00 |
| 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 #： | $242,400.00 | # 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 | $96,682.24 | $49,548.89 | $33,850.85 | $26,011.62 | $21,315.91 | $18,191.93 | $15,966.08 |
| 1.500 | $97,904.73 | $50,786.07 | $35,109.23 | $27,292.77 | $22,620.40 | $19,520.00 | $17,317.79 |
| 2.000 | $99,137.01 | $52,042.81 | $36,396.85 | $28,612.76 | $23,973.20 | $20,905.68 | $18,736.22 |
| 2.500 | $100,379.08 | $53,319.06 | $37,713.60 | $29,971.31 | $25,373.76 | $22,348.04 | $20,219.93 |
| 3.000 | $101,630.91 | $54,614.76 | $39,059.30 | $31,368.04 | $26,821.39 | $23,845.92 | $21,767.13 |
| 3.500 | $102,892.51 | $55,929.85 | $40,433.76 | $32,802.52 | $28,315.27 | $25,397.97 | $23,375.72 |
| 4.000 | $104,163.85 | $57,264.25 | $41,836.75 | $34,274.25 | $29,854.45 | $27,002.61 | $25,043.34 |
| 4.125 | $104,483.20 | $57,600.86 | $42,191.93 | $34,647.93 | $30,246.21 | $27,411.79 | $25,469.17 |
| 4.500 | $105,444.92 | $58,617.88 | $43,268.02 | $35,782.65 | $31,437.88 | $28,658.12 | $26,767.40 |
| 5.000 | $106,735.70 | $59,990.66 | $44,727.29 | $37,327.10 | $33,064.41 | $30,362.63 | $28,545.13 |
| 5.500 | $108,036.17 | $61,382.46 | $46,214.24 | $38,906.91 | $34,732.79 | $32,114.15 | $30,373.64 |
| 6.000 | $109,346.33 | $62,793.20 | $47,728.54 | $40,521.34 | $36,441.69 | $33,910.58 | $32,249.93 |
| 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. |