| Property Price： | $8,700,000.00 |
| Down Payment： | $2,610,000.00 |
| Loan amount： | $6,090,000.00 |
| Monthly Payment： | $30,897.77 (3.625% 300-term) |
| Total repayment： | $9,269,329.97 |
| Total int. paid： | $3,179,329.97 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,350.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $87,000.00 |
| 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 #： | $261,000.00 | # 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 | $104,100.92 | $53,350.91 | $36,448.32 | $28,007.56 | $22,951.53 | $19,587.85 | $17,191.20 |
| 1.500 | $105,417.22 | $54,683.02 | $37,803.25 | $29,387.02 | $24,356.12 | $21,017.82 | $18,646.63 |
| 2.000 | $106,744.06 | $56,036.19 | $39,189.68 | $30,808.30 | $25,812.73 | $22,509.83 | $20,173.90 |
| 2.500 | $108,081.43 | $57,410.37 | $40,607.46 | $32,271.09 | $27,320.76 | $24,062.86 | $21,771.46 |
| 3.000 | $109,429.33 | $58,805.49 | $42,056.42 | $33,774.99 | $28,879.47 | $25,675.69 | $23,437.38 |
| 3.500 | $110,787.73 | $60,221.49 | $43,536.35 | $35,319.55 | $30,487.98 | $27,346.82 | $25,169.40 |
| 3.625 | $111,128.97 | $60,578.75 | $43,911.14 | $35,711.97 | $30,897.77 | $27,773.52 | $25,612.44 |
| 4.000 | $112,156.62 | $61,658.29 | $45,046.99 | $36,904.20 | $32,145.26 | $29,074.59 | $26,964.98 |
| 4.500 | $113,535.99 | $63,115.79 | $46,588.09 | $38,528.35 | $33,850.20 | $30,857.14 | $28,821.34 |
| 5.000 | $114,925.81 | $64,593.90 | $48,159.33 | $40,191.30 | $35,601.53 | $32,692.44 | $30,735.48 |
| 5.500 | $116,326.08 | $66,092.50 | $49,760.38 | $41,892.34 | $37,397.93 | $34,578.35 | $32,704.29 |
| 6.000 | $117,736.76 | $67,611.49 | $51,390.88 | $43,630.65 | $39,237.96 | $36,512.63 | $34,724.55 |
| 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. |