| Property Price： | $9,680,000.00 |
| Down Payment： | $2,904,000.00 |
| Loan amount： | $6,776,000.00 |
| Monthly Payment： | $36,235.55 (4.125% 300-term) |
| Total repayment： | $10,870,665.76 |
| Total int. paid： | $4,094,665.76 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $96,800.00 |
| 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 #： | $338,000.00 | # 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 | $115,827.23 | $59,360.55 | $40,553.99 | $31,162.44 | $25,536.88 | $21,794.29 | $19,127.68 |
| 1.500 | $117,291.80 | $60,842.72 | $42,061.55 | $32,697.28 | $27,099.69 | $23,385.35 | $20,747.06 |
| 2.000 | $118,768.10 | $62,348.32 | $43,604.15 | $34,278.65 | $28,720.37 | $25,045.42 | $22,446.37 |
| 2.500 | $120,256.12 | $63,877.29 | $45,181.64 | $35,906.22 | $30,398.27 | $26,773.39 | $24,223.88 |
| 3.000 | $121,755.85 | $65,429.56 | $46,793.81 | $37,579.53 | $32,132.56 | $28,567.89 | $26,077.45 |
| 3.500 | $123,267.26 | $67,005.06 | $48,440.44 | $39,298.07 | $33,922.25 | $30,427.27 | $28,004.57 |
| 4.000 | $124,790.35 | $68,603.71 | $50,121.25 | $41,061.23 | $35,766.22 | $32,349.66 | $30,002.42 |
| 4.125 | $125,172.95 | $69,006.97 | $50,546.76 | $41,508.91 | $36,235.55 | $32,839.87 | $30,512.57 |
| 4.500 | $126,325.10 | $70,225.39 | $51,835.95 | $42,868.32 | $37,663.21 | $34,333.00 | $32,067.88 |
| 5.000 | $127,871.48 | $71,869.99 | $53,584.18 | $44,718.60 | $39,611.82 | $36,375.03 | $34,197.64 |
| 5.500 | $129,429.47 | $73,537.41 | $55,365.57 | $46,611.24 | $41,610.57 | $38,473.38 | $36,388.22 |
| 6.000 | $130,999.06 | $75,227.49 | $57,179.74 | $48,545.37 | $43,657.86 | $40,625.54 | $38,636.05 |
| 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. |