| Property Price： | $9,200,000.00 |
| Down Payment： | $2,760,000.00 |
| Loan amount： | $6,440,000.00 |
| Monthly Payment： | $34,438.75 (4.125% 300-term) |
| Total repayment： | $10,331,624.48 |
| Total int. paid： | $3,891,624.48 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $13,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $92,000.00 |
| 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 #： | $290,000.00 | # 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 | $110,083.73 | $56,417.05 | $38,543.05 | $29,617.19 | $24,270.59 | $20,713.59 | $18,179.20 |
| 1.500 | $111,475.68 | $57,825.73 | $39,975.85 | $31,075.92 | $25,755.90 | $22,225.74 | $19,718.28 |
| 2.000 | $112,878.77 | $59,256.66 | $41,441.96 | $32,578.89 | $27,296.22 | $23,803.49 | $21,333.32 |
| 2.500 | $114,293.01 | $60,709.82 | $42,941.23 | $34,125.75 | $28,890.92 | $25,445.79 | $23,022.69 |
| 3.000 | $115,718.37 | $62,185.12 | $44,473.46 | $35,716.09 | $30,539.21 | $27,151.30 | $24,784.35 |
| 3.500 | $117,154.84 | $63,682.50 | $46,038.44 | $37,349.41 | $32,240.16 | $28,918.48 | $26,615.92 |
| 4.000 | $118,602.40 | $65,201.87 | $47,635.90 | $39,025.13 | $33,992.69 | $30,745.55 | $28,514.69 |
| 4.125 | $118,966.02 | $65,585.14 | $48,040.31 | $39,450.62 | $34,438.75 | $31,211.44 | $28,999.55 |
| 4.500 | $120,061.04 | $66,743.14 | $49,265.57 | $40,742.62 | $35,795.61 | $32,630.53 | $30,477.73 |
| 5.000 | $121,530.74 | $68,306.19 | $50,927.11 | $42,501.15 | $37,647.60 | $34,571.31 | $32,501.89 |
| 5.500 | $123,011.48 | $69,890.92 | $52,620.17 | $44,299.94 | $39,547.23 | $36,565.61 | $34,583.85 |
| 6.000 | $124,503.24 | $71,497.20 | $54,344.38 | $46,138.16 | $41,493.01 | $38,611.05 | $36,720.22 |
| 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. |