| Property Price： | $8,180,000.00 |
| Down Payment： | $2,454,000.00 |
| Loan amount： | $5,726,000.00 |
| Monthly Payment： | $30,620.54 (4.125% 300-term) |
| Total repayment： | $9,186,161.77 |
| Total int. paid： | $3,460,161.77 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,090.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $81,800.00 |
| 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 #： | $245,400.00 | # 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 | $97,878.80 | $50,162.12 | $34,269.80 | $26,333.55 | $21,579.72 | $18,417.08 | $16,163.68 |
| 1.500 | $99,116.42 | $51,414.61 | $35,543.75 | $27,630.55 | $22,900.35 | $19,761.58 | $17,532.12 |
| 2.000 | $100,363.95 | $52,686.90 | $36,847.31 | $28,966.88 | $24,269.90 | $21,164.41 | $18,968.11 |
| 2.500 | $101,621.39 | $53,978.95 | $38,180.35 | $30,342.24 | $25,687.79 | $22,624.62 | $20,470.18 |
| 3.000 | $102,888.72 | $55,290.68 | $39,542.70 | $31,756.26 | $27,153.34 | $24,141.05 | $22,036.52 |
| 3.500 | $104,165.93 | $56,622.05 | $40,934.17 | $33,208.49 | $28,665.71 | $25,712.30 | $23,665.02 |
| 4.000 | $105,453.01 | $57,972.97 | $42,354.53 | $34,698.43 | $30,223.94 | $27,336.80 | $25,353.28 |
| 4.125 | $105,776.31 | $58,313.74 | $42,714.10 | $35,076.74 | $30,620.54 | $27,751.04 | $25,784.38 |
| 4.500 | $106,749.93 | $59,343.35 | $43,803.52 | $36,225.50 | $31,826.97 | $29,012.80 | $27,098.68 |
| 5.000 | $108,056.68 | $60,733.11 | $45,280.84 | $37,789.07 | $33,473.63 | $30,738.41 | $28,898.42 |
| 5.500 | $109,373.25 | $62,142.15 | $46,786.20 | $39,388.43 | $35,162.65 | $32,511.60 | $30,749.55 |
| 6.000 | $110,699.62 | $63,570.34 | $48,319.24 | $41,022.84 | $36,892.70 | $34,330.26 | $32,649.06 |
| 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. |