| Property Price： | $9,180,000.00 |
| Down Payment： | $2,754,000.00 |
| Loan amount： | $6,426,000.00 |
| Monthly Payment： | $34,363.88 (4.125% 300-term) |
| Total repayment： | $10,309,164.43 |
| Total int. paid： | $3,883,164.43 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,590.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $91,800.00 |
| 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 #： | $288,000.00 | # 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 | $109,844.42 | $56,294.41 | $38,459.26 | $29,552.81 | $24,217.82 | $20,668.56 | $18,139.68 |
| 1.500 | $111,233.34 | $57,700.02 | $39,888.95 | $31,008.37 | $25,699.91 | $22,177.42 | $19,675.41 |
| 2.000 | $112,633.39 | $59,127.85 | $41,351.87 | $32,508.06 | $27,236.88 | $23,751.75 | $21,286.95 |
| 2.500 | $114,044.55 | $60,577.84 | $42,847.87 | $34,051.56 | $28,828.11 | $25,390.47 | $22,972.64 |
| 3.000 | $115,466.81 | $62,049.93 | $44,376.78 | $35,638.44 | $30,472.82 | $27,092.28 | $24,730.47 |
| 3.500 | $116,900.15 | $63,544.06 | $45,938.35 | $37,268.21 | $32,170.07 | $28,855.61 | $26,558.06 |
| 4.000 | $118,344.57 | $65,060.13 | $47,532.35 | $38,940.30 | $33,918.80 | $30,678.71 | $28,452.70 |
| 4.125 | $118,707.40 | $65,442.56 | $47,935.88 | $39,364.85 | $34,363.88 | $31,143.59 | $28,936.51 |
| 4.500 | $119,800.04 | $66,598.04 | $49,158.47 | $40,654.05 | $35,717.80 | $32,559.60 | $30,411.48 |
| 5.000 | $121,266.55 | $68,157.70 | $50,816.40 | $42,408.76 | $37,565.76 | $34,496.16 | $32,431.23 |
| 5.500 | $122,744.07 | $69,738.99 | $52,505.78 | $44,203.64 | $39,461.26 | $36,486.12 | $34,508.67 |
| 6.000 | $124,232.58 | $71,341.77 | $54,226.24 | $46,037.86 | $41,402.81 | $38,527.12 | $36,640.39 |
| 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. |