| Property Price： | $3,380,000.00 |
| Down Payment： | $1,014,000.00 |
| Loan amount： | $2,366,000.00 |
| Monthly Payment： | $12,652.50 (4.125% 300-term) |
| Total repayment： | $3,795,749.00 |
| Total int. paid： | $1,429,749.00 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,690.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $33,800.00 |
| 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 #： | $38,100.00 | # 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 | $40,443.81 | $20,727.14 | $14,160.38 | $10,881.10 | $8,916.80 | $7,609.99 | $6,678.88 |
| 1.500 | $40,955.20 | $21,244.67 | $14,686.78 | $11,417.02 | $9,462.49 | $8,165.54 | $7,244.32 |
| 2.000 | $41,470.68 | $21,770.38 | $15,225.42 | $11,969.20 | $10,028.39 | $8,745.20 | $7,837.68 |
| 2.500 | $41,990.26 | $22,304.26 | $15,776.23 | $12,537.50 | $10,614.27 | $9,348.56 | $8,458.34 |
| 3.000 | $42,513.92 | $22,846.27 | $16,339.16 | $13,121.78 | $11,219.84 | $9,975.15 | $9,105.56 |
| 3.500 | $43,041.67 | $23,396.40 | $16,914.12 | $13,721.85 | $11,844.75 | $10,624.40 | $9,778.46 |
| 4.000 | $43,573.49 | $23,954.60 | $17,501.02 | $14,337.49 | $12,488.62 | $11,295.65 | $10,476.05 |
| 4.125 | $43,707.08 | $24,095.41 | $17,649.59 | $14,493.81 | $12,652.50 | $11,466.81 | $10,654.18 |
| 4.500 | $44,109.38 | $24,520.85 | $18,099.74 | $14,968.48 | $13,151.00 | $11,988.17 | $11,197.25 |
| 5.000 | $44,649.34 | $25,095.10 | $18,710.18 | $15,614.55 | $13,831.40 | $12,701.20 | $11,940.91 |
| 5.500 | $45,193.35 | $25,677.32 | $19,332.19 | $16,275.41 | $14,529.31 | $13,433.89 | $12,705.81 |
| 6.000 | $45,741.41 | $26,267.45 | $19,965.65 | $16,950.76 | $15,244.17 | $14,185.37 | $13,490.69 |
| 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. |