| Property Price： | $8,300,000.00 |
| Down Payment： | $2,490,000.00 |
| Loan amount： | $5,810,000.00 |
| Monthly Payment： | $31,069.74 (4.125% 300-term) |
| Total repayment： | $9,320,922.09 |
| Total int. paid： | $3,510,922.09 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $83,000.00 |
| 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 #： | $249,000.00 | # 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 | $99,314.67 | $50,897.99 | $34,772.53 | $26,719.86 | $21,896.29 | $18,687.26 | $16,400.80 |
| 1.500 | $100,570.45 | $52,168.86 | $36,065.17 | $28,035.89 | $23,236.30 | $20,051.48 | $17,789.32 |
| 2.000 | $101,836.29 | $53,459.82 | $37,387.86 | $29,391.82 | $24,625.94 | $21,474.89 | $19,246.37 |
| 2.500 | $103,112.17 | $54,770.81 | $38,740.45 | $30,787.36 | $26,064.63 | $22,956.52 | $20,770.47 |
| 3.000 | $104,398.09 | $56,101.79 | $40,122.79 | $32,222.12 | $27,551.68 | $24,495.19 | $22,359.80 |
| 3.500 | $105,694.04 | $57,452.69 | $41,534.68 | $33,695.66 | $29,086.23 | $26,089.50 | $24,012.19 |
| 4.000 | $106,999.99 | $58,823.43 | $42,975.87 | $35,207.46 | $30,667.32 | $27,737.83 | $25,725.21 |
| 4.125 | $107,328.04 | $59,169.20 | $43,340.72 | $35,591.32 | $31,069.74 | $28,158.15 | $26,162.64 |
| 4.500 | $108,315.94 | $60,213.92 | $44,446.11 | $36,756.93 | $32,293.87 | $29,438.42 | $27,496.22 |
| 5.000 | $109,641.87 | $61,624.06 | $45,945.11 | $38,343.43 | $33,964.68 | $31,189.34 | $29,322.35 |
| 5.500 | $110,977.75 | $63,053.77 | $47,472.55 | $39,966.25 | $35,678.48 | $32,988.54 | $31,200.65 |
| 6.000 | $112,323.58 | $64,502.91 | $49,028.08 | $41,624.64 | $37,433.91 | $34,833.89 | $33,128.02 |
| 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. |