| Property Price： | $10,280,000.00 |
| Down Payment： | $3,084,000.00 |
| Loan amount： | $7,196,000.00 |
| Monthly Payment： | $38,481.56 (4.125% 300-term) |
| Total repayment： | $11,544,467.36 |
| Total int. paid： | $4,348,467.36 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $14,140.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $102,800.00 |
| 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 #： | $385,500.00 | # 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 | $123,006.61 | $63,039.93 | $43,067.67 | $33,093.99 | $27,119.74 | $23,145.18 | $20,313.28 |
| 1.500 | $124,561.95 | $64,613.96 | $44,668.67 | $34,723.97 | $28,779.42 | $24,834.85 | $22,033.03 |
| 2.000 | $126,129.76 | $66,212.88 | $46,306.89 | $36,403.36 | $30,500.56 | $26,597.82 | $23,837.67 |
| 2.500 | $127,710.01 | $67,836.62 | $47,982.15 | $38,131.81 | $32,282.46 | $28,432.90 | $25,725.36 |
| 3.000 | $129,302.70 | $69,485.11 | $49,694.25 | $39,908.84 | $34,124.25 | $30,338.63 | $27,693.82 |
| 3.500 | $130,907.80 | $71,158.27 | $51,442.95 | $41,733.90 | $36,024.87 | $32,313.26 | $29,740.39 |
| 4.000 | $132,525.29 | $72,856.00 | $53,227.94 | $43,606.34 | $37,983.14 | $34,354.80 | $31,862.07 |
| 4.125 | $132,931.60 | $73,284.26 | $53,679.83 | $44,081.78 | $38,481.56 | $34,875.39 | $32,403.84 |
| 4.500 | $134,155.17 | $74,578.20 | $55,048.92 | $45,525.45 | $39,997.71 | $36,461.07 | $34,055.55 |
| 5.000 | $135,797.40 | $76,324.74 | $56,905.51 | $47,490.41 | $42,067.10 | $38,629.68 | $36,317.33 |
| 5.500 | $137,451.96 | $78,095.51 | $58,797.33 | $49,500.37 | $44,189.74 | $40,858.10 | $38,643.69 |
| 6.000 | $139,118.84 | $79,890.35 | $60,723.94 | $51,554.38 | $46,363.93 | $43,143.66 | $41,030.85 |
| 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. |