| Property Price： | $6,660,000.00 |
| Down Payment： | $1,998,000.00 |
| Loan amount： | $4,662,000.00 |
| Monthly Payment： | $24,930.66 (4.125% 300-term) |
| Total repayment： | $7,479,197.72 |
| Total int. paid： | $2,817,197.72 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,330.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $66,600.00 |
| 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 #： | $199,800.00 | # 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 | $79,691.05 | $40,841.04 | $27,901.81 | $21,440.27 | $17,569.79 | $14,994.83 | $13,160.16 |
| 1.500 | $80,698.70 | $41,860.80 | $28,939.04 | $22,496.27 | $18,645.03 | $16,089.50 | $14,274.32 |
| 2.000 | $81,714.42 | $42,896.67 | $30,000.38 | $23,584.28 | $19,760.09 | $17,231.66 | $15,443.47 |
| 2.500 | $82,738.20 | $43,948.63 | $31,085.71 | $24,704.07 | $20,914.51 | $18,420.54 | $16,666.43 |
| 3.000 | $83,770.04 | $45,016.62 | $32,194.92 | $25,855.34 | $22,107.73 | $19,655.18 | $17,941.72 |
| 3.500 | $84,809.92 | $46,100.59 | $33,327.82 | $27,037.72 | $23,339.07 | $20,934.46 | $19,267.61 |
| 4.000 | $85,857.83 | $47,200.48 | $34,484.25 | $28,250.80 | $24,607.75 | $22,257.10 | $20,642.16 |
| 4.125 | $86,121.06 | $47,477.94 | $34,777.01 | $28,558.82 | $24,930.66 | $22,594.37 | $20,993.15 |
| 4.500 | $86,913.76 | $48,316.23 | $35,663.99 | $29,494.11 | $25,912.91 | $23,621.67 | $22,063.23 |
| 5.000 | $87,977.69 | $49,447.74 | $36,866.80 | $30,767.14 | $27,253.59 | $25,026.62 | $23,528.54 |
| 5.500 | $89,049.62 | $50,594.95 | $38,092.43 | $32,069.31 | $28,628.76 | $26,470.32 | $25,035.70 |
| 6.000 | $90,129.52 | $51,757.76 | $39,340.61 | $33,400.02 | $30,037.33 | $27,951.05 | $26,582.24 |
| 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. |