| Property Price： | $8,550,000.00 |
| Down Payment： | $2,565,000.00 |
| Loan amount： | $5,985,000.00 |
| Monthly Payment： | $32,005.58 (4.125% 300-term) |
| Total repayment： | $9,601,672.75 |
| Total int. paid： | $3,616,672.75 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,275.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $85,500.00 |
| 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 #： | $256,500.00 | # 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 | $102,306.08 | $52,431.07 | $35,819.90 | $27,524.67 | $22,555.82 | $19,250.13 | $16,894.80 |
| 1.500 | $103,599.68 | $53,740.21 | $37,151.47 | $28,880.34 | $23,936.19 | $20,655.44 | $18,325.14 |
| 2.000 | $104,903.64 | $55,070.05 | $38,514.00 | $30,277.12 | $25,367.68 | $22,121.73 | $19,826.08 |
| 2.500 | $106,217.96 | $56,420.54 | $39,907.33 | $31,714.69 | $26,849.71 | $23,647.99 | $21,396.09 |
| 3.000 | $107,542.61 | $57,791.61 | $41,331.31 | $33,192.67 | $28,381.55 | $25,233.00 | $23,033.28 |
| 3.500 | $108,877.59 | $59,183.19 | $42,785.72 | $34,710.59 | $29,962.32 | $26,875.32 | $24,735.44 |
| 4.000 | $110,222.88 | $60,595.22 | $44,270.32 | $36,267.92 | $31,591.03 | $28,573.31 | $26,500.07 |
| 4.125 | $110,560.82 | $60,951.40 | $44,646.16 | $36,663.34 | $32,005.58 | $29,006.29 | $26,950.67 |
| 4.500 | $111,578.47 | $62,027.59 | $45,784.85 | $37,864.07 | $33,266.57 | $30,325.12 | $28,324.42 |
| 5.000 | $112,944.33 | $63,480.21 | $47,329.00 | $39,498.35 | $34,987.71 | $32,128.77 | $30,205.56 |
| 5.500 | $114,320.46 | $64,952.98 | $48,902.44 | $41,170.06 | $36,753.14 | $33,982.17 | $32,140.42 |
| 6.000 | $115,706.82 | $66,445.77 | $50,504.83 | $42,878.40 | $38,561.44 | $35,883.10 | $34,125.85 |
| 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. |