| Property Price： | $8,480,000.00 |
| Down Payment： | $2,544,000.00 |
| Loan amount： | $5,936,000.00 |
| Monthly Payment： | $31,743.54 (4.125% 300-term) |
| Total repayment： | $9,523,062.57 |
| Total int. paid： | $3,587,062.57 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,240.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $84,800.00 |
| 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 #： | $254,400.00 | # 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 | $101,468.48 | $52,001.81 | $35,526.63 | $27,299.33 | $22,371.15 | $19,092.52 | $16,756.48 |
| 1.500 | $102,751.50 | $53,300.23 | $36,847.31 | $28,643.90 | $23,740.22 | $20,486.34 | $18,175.11 |
| 2.000 | $104,044.78 | $54,619.19 | $38,198.68 | $30,029.23 | $25,159.99 | $21,940.61 | $19,663.76 |
| 2.500 | $105,348.34 | $55,958.61 | $39,580.61 | $31,455.04 | $26,629.89 | $23,454.38 | $21,220.92 |
| 3.000 | $106,662.15 | $57,318.46 | $40,992.93 | $32,920.91 | $28,149.18 | $25,026.42 | $22,844.71 |
| 3.500 | $107,986.20 | $58,698.65 | $42,435.43 | $34,426.41 | $29,717.02 | $26,655.29 | $24,532.93 |
| 4.000 | $109,320.47 | $60,099.11 | $43,907.88 | $35,970.99 | $31,332.39 | $28,339.37 | $26,283.11 |
| 4.125 | $109,655.64 | $60,452.39 | $44,280.64 | $36,363.18 | $31,743.54 | $28,768.81 | $26,730.02 |
| 4.500 | $110,664.96 | $61,519.76 | $45,410.00 | $37,554.07 | $32,994.22 | $30,076.84 | $28,092.52 |
| 5.000 | $112,019.64 | $62,960.49 | $46,941.51 | $39,174.97 | $34,701.26 | $31,865.73 | $29,958.26 |
| 5.500 | $113,384.50 | $64,421.20 | $48,502.07 | $40,832.99 | $36,452.23 | $33,703.96 | $31,877.29 |
| 6.000 | $114,759.51 | $65,901.77 | $50,091.34 | $42,527.35 | $38,245.73 | $35,589.32 | $33,846.46 |
| 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. |