| Property Price： | $7,650,000.00 |
| Down Payment： | $2,295,000.00 |
| Loan amount： | $5,355,000.00 |
| Monthly Payment： | $28,636.57 (4.125% 300-term) |
| Total repayment： | $8,590,970.36 |
| Total int. paid： | $3,235,970.36 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,825.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $76,500.00 |
| 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 #： | $229,500.00 | # 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 | $91,537.02 | $46,912.01 | $32,049.38 | $24,627.34 | $20,181.52 | $17,223.80 | $15,116.40 |
| 1.500 | $92,694.45 | $48,083.35 | $33,240.79 | $25,840.31 | $21,416.59 | $18,481.19 | $16,396.18 |
| 2.000 | $93,861.16 | $49,273.20 | $34,459.89 | $27,090.05 | $22,697.40 | $19,793.12 | $17,739.12 |
| 2.500 | $95,037.12 | $50,481.53 | $35,706.56 | $28,376.30 | $24,023.43 | $21,158.72 | $19,143.87 |
| 3.000 | $96,222.34 | $51,708.28 | $36,980.65 | $29,698.70 | $25,394.02 | $22,576.90 | $20,608.73 |
| 3.500 | $97,416.79 | $52,953.38 | $38,281.96 | $31,056.84 | $26,808.39 | $24,046.34 | $22,131.71 |
| 4.000 | $98,620.48 | $54,216.77 | $39,610.29 | $32,450.25 | $28,265.66 | $25,565.59 | $23,710.59 |
| 4.125 | $98,922.84 | $54,535.47 | $39,946.56 | $32,804.05 | $28,636.57 | $25,952.99 | $24,113.76 |
| 4.500 | $99,833.37 | $55,498.37 | $40,965.39 | $33,878.37 | $29,764.83 | $27,133.00 | $25,342.90 |
| 5.000 | $101,055.46 | $56,798.08 | $42,347.00 | $35,340.63 | $31,304.80 | $28,746.80 | $27,026.02 |
| 5.500 | $102,286.72 | $58,115.82 | $43,754.82 | $36,836.37 | $32,884.39 | $30,405.10 | $28,757.22 |
| 6.000 | $103,527.15 | $59,451.48 | $45,188.53 | $38,364.88 | $34,502.34 | $32,105.93 | $30,533.66 |
| 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. |