| Property Price： | $8,600,000.00 |
| Down Payment： | $2,580,000.00 |
| Loan amount： | $6,020,000.00 |
| Monthly Payment： | $32,192.74 (4.125% 300-term) |
| Total repayment： | $9,657,822.89 |
| Total int. paid： | $3,637,822.89 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $86,000.00 |
| 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 #： | $258,000.00 | # 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 | $102,904.36 | $52,737.68 | $36,029.37 | $27,685.64 | $22,687.72 | $19,362.70 | $16,993.60 |
| 1.500 | $104,205.53 | $54,054.48 | $37,368.73 | $29,049.23 | $24,076.17 | $20,776.24 | $18,432.30 |
| 2.000 | $105,517.12 | $55,392.10 | $38,739.22 | $30,454.18 | $25,516.03 | $22,251.09 | $19,942.02 |
| 2.500 | $106,839.12 | $56,750.48 | $40,140.71 | $31,900.15 | $27,006.73 | $23,786.28 | $21,521.21 |
| 3.000 | $108,171.52 | $58,129.57 | $41,573.01 | $33,386.78 | $28,547.52 | $25,380.56 | $23,167.98 |
| 3.500 | $109,514.30 | $59,529.29 | $43,035.93 | $34,913.58 | $30,137.54 | $27,032.49 | $24,880.10 |
| 4.000 | $110,867.46 | $60,949.57 | $44,529.21 | $36,480.02 | $31,775.78 | $28,740.40 | $26,655.04 |
| 4.125 | $111,207.37 | $61,307.85 | $44,907.25 | $36,877.75 | $32,192.74 | $29,175.91 | $27,108.27 |
| 4.500 | $112,230.98 | $62,390.32 | $46,052.60 | $38,085.49 | $33,461.12 | $30,502.46 | $28,490.06 |
| 5.000 | $113,604.83 | $63,851.44 | $47,605.78 | $39,729.34 | $35,192.32 | $32,316.66 | $30,382.20 |
| 5.500 | $114,989.00 | $65,332.82 | $49,188.42 | $41,410.82 | $36,968.07 | $34,180.90 | $32,328.38 |
| 6.000 | $116,383.47 | $66,834.34 | $50,800.18 | $43,129.15 | $38,786.94 | $36,092.94 | $34,325.42 |
| 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. |