| Property Price： | $7,450,000.00 |
| Down Payment： | $2,235,000.00 |
| Loan amount： | $5,215,000.00 |
| Monthly Payment： | $27,887.90 (4.125% 300-term) |
| Total repayment： | $8,366,369.83 |
| Total int. paid： | $3,151,369.83 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,725.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $74,500.00 |
| 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 #： | $223,500.00 | # 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 | $89,143.89 | $45,685.55 | $31,211.49 | $23,983.49 | $19,653.90 | $16,773.50 | $14,721.20 |
| 1.500 | $90,271.07 | $46,826.27 | $32,371.75 | $25,164.74 | $20,856.68 | $17,998.02 | $15,967.52 |
| 2.000 | $91,407.27 | $47,985.02 | $33,558.98 | $26,381.82 | $22,104.00 | $19,275.66 | $17,275.35 |
| 2.500 | $92,552.49 | $49,161.75 | $34,773.06 | $27,634.44 | $23,395.36 | $20,605.55 | $18,643.38 |
| 3.000 | $93,706.72 | $50,356.43 | $36,013.83 | $28,922.26 | $24,730.12 | $21,986.65 | $20,069.94 |
| 3.500 | $94,869.95 | $51,568.98 | $37,281.12 | $30,244.90 | $26,107.52 | $23,417.68 | $21,553.11 |
| 4.000 | $96,042.16 | $52,799.34 | $38,574.73 | $31,601.87 | $27,526.69 | $24,897.21 | $23,090.70 |
| 4.125 | $96,336.62 | $53,109.70 | $38,902.21 | $31,946.42 | $27,887.90 | $25,274.48 | $23,483.33 |
| 4.500 | $97,223.35 | $54,047.43 | $39,894.40 | $32,992.66 | $28,986.66 | $26,423.64 | $24,680.34 |
| 5.000 | $98,413.48 | $55,313.17 | $41,239.89 | $34,416.69 | $30,486.37 | $27,995.25 | $26,319.46 |
| 5.500 | $99,612.56 | $56,596.45 | $42,610.90 | $35,873.32 | $32,024.66 | $29,610.20 | $28,005.40 |
| 6.000 | $100,820.56 | $57,897.19 | $44,007.13 | $37,361.88 | $33,600.32 | $31,266.56 | $29,735.39 |
| 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. |