| Property Price： | $7,800,000.00 |
| Down Payment： | $2,340,000.00 |
| Loan amount： | $5,460,000.00 |
| Monthly Payment： | $29,198.07 (4.125% 300-term) |
| Total repayment： | $8,759,420.76 |
| Total int. paid： | $3,299,420.76 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $78,000.00 |
| 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 #： | $234,000.00 | # 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 | $93,331.86 | $47,831.85 | $32,677.80 | $25,110.23 | $20,577.24 | $17,561.52 | $15,412.80 |
| 1.500 | $94,511.99 | $49,026.16 | $33,892.57 | $26,346.98 | $21,836.52 | $18,843.56 | $16,717.67 |
| 2.000 | $95,701.57 | $50,239.35 | $35,135.58 | $27,621.23 | $23,142.45 | $20,181.22 | $18,086.95 |
| 2.500 | $96,900.59 | $51,471.37 | $36,406.69 | $28,932.70 | $24,494.47 | $21,573.60 | $19,519.24 |
| 3.000 | $98,109.05 | $52,722.17 | $37,705.76 | $30,281.03 | $25,891.94 | $23,019.58 | $21,012.82 |
| 3.500 | $99,326.93 | $53,991.68 | $39,032.59 | $31,665.80 | $27,334.05 | $24,517.84 | $22,565.67 |
| 4.000 | $100,554.21 | $55,279.85 | $40,386.96 | $33,086.53 | $28,819.89 | $26,066.88 | $24,175.50 |
| 4.125 | $100,862.50 | $55,604.79 | $40,729.83 | $33,447.26 | $29,198.07 | $26,461.88 | $24,586.57 |
| 4.500 | $101,790.89 | $56,586.57 | $41,768.63 | $34,542.66 | $30,348.45 | $27,665.02 | $25,839.82 |
| 5.000 | $103,036.94 | $57,911.77 | $43,177.33 | $36,033.58 | $31,918.62 | $29,310.46 | $27,555.95 |
| 5.500 | $104,292.35 | $59,255.35 | $44,612.76 | $37,558.65 | $33,529.18 | $31,001.28 | $29,321.09 |
| 6.000 | $105,557.10 | $60,617.19 | $46,074.58 | $39,117.14 | $35,178.86 | $32,735.46 | $31,132.36 |
| 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. |