| Property Price： | $9,280,000.00 |
| Down Payment： | $2,784,000.00 |
| Loan amount： | $6,496,000.00 |
| Monthly Payment： | $34,738.22 (4.125% 300-term) |
| Total repayment： | $10,421,464.70 |
| Total int. paid： | $3,925,464.70 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,640.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $92,800.00 |
| 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 #： | $298,000.00 | # 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 | $111,040.98 | $56,907.64 | $38,878.20 | $29,874.73 | $24,481.63 | $20,893.70 | $18,337.28 |
| 1.500 | $112,445.03 | $58,328.56 | $40,323.47 | $31,346.15 | $25,979.86 | $22,419.01 | $19,889.74 |
| 2.000 | $113,860.33 | $59,771.94 | $41,802.33 | $32,862.18 | $27,533.58 | $24,010.48 | $21,518.83 |
| 2.500 | $115,286.86 | $61,237.73 | $43,314.63 | $34,422.49 | $29,142.14 | $25,667.05 | $23,222.89 |
| 3.000 | $116,724.61 | $62,725.86 | $44,860.18 | $36,026.66 | $30,804.77 | $27,387.40 | $24,999.87 |
| 3.500 | $118,173.58 | $64,236.26 | $46,438.77 | $37,674.18 | $32,520.51 | $29,169.94 | $26,847.36 |
| 4.000 | $119,633.73 | $65,768.84 | $48,050.13 | $39,364.48 | $34,288.28 | $31,012.90 | $28,762.65 |
| 4.125 | $120,000.51 | $66,155.44 | $48,458.05 | $39,793.67 | $34,738.22 | $31,482.85 | $29,251.72 |
| 4.500 | $121,105.05 | $67,323.51 | $49,693.96 | $41,096.90 | $36,106.88 | $32,914.28 | $30,742.76 |
| 5.000 | $122,587.53 | $68,900.16 | $51,369.95 | $42,870.72 | $37,974.97 | $34,871.93 | $32,784.51 |
| 5.500 | $124,081.15 | $70,498.67 | $53,077.74 | $44,685.16 | $39,891.12 | $36,883.57 | $34,884.58 |
| 6.000 | $125,585.88 | $72,118.92 | $54,816.94 | $46,539.36 | $41,853.82 | $38,946.80 | $37,039.52 |
| 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. |