| Property Price： | $5,680,000.00 |
| Down Payment： | $1,704,000.00 |
| Loan amount： | $3,976,000.00 |
| Monthly Payment： | $21,262.18 (4.125% 300-term) |
| Total repayment： | $6,378,655.12 |
| Total int. paid： | $2,402,655.12 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $56,800.00 |
| 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 #： | $127,800.00 | # 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 | $67,964.74 | $34,831.40 | $23,796.14 | $18,285.40 | $14,984.45 | $12,788.39 | $11,223.68 |
| 1.500 | $68,824.11 | $35,701.10 | $24,680.74 | $19,186.01 | $15,901.47 | $13,721.98 | $12,173.89 |
| 2.000 | $69,690.37 | $36,584.55 | $25,585.91 | $20,113.92 | $16,852.45 | $14,696.07 | $13,171.01 |
| 2.500 | $70,563.51 | $37,481.71 | $26,511.54 | $21,068.94 | $17,837.00 | $15,710.01 | $14,214.01 |
| 3.000 | $71,443.51 | $38,392.55 | $27,457.53 | $22,050.80 | $18,854.64 | $16,762.98 | $15,301.64 |
| 3.500 | $72,330.38 | $39,317.02 | $28,423.73 | $23,059.20 | $19,904.79 | $17,854.02 | $16,432.44 |
| 4.000 | $73,224.09 | $40,255.07 | $29,409.99 | $24,093.78 | $20,986.79 | $18,982.03 | $17,604.72 |
| 4.125 | $73,448.59 | $40,491.69 | $29,659.67 | $24,356.47 | $21,262.18 | $19,269.67 | $17,904.07 |
| 4.500 | $74,124.64 | $41,206.63 | $30,416.13 | $25,154.14 | $22,099.90 | $20,145.81 | $18,816.69 |
| 5.000 | $75,032.02 | $42,171.65 | $31,441.95 | $26,239.84 | $23,243.30 | $21,344.03 | $20,066.38 |
| 5.500 | $75,946.22 | $43,150.05 | $32,487.24 | $27,350.40 | $24,416.12 | $22,575.29 | $21,351.77 |
| 6.000 | $76,867.22 | $44,141.75 | $33,551.75 | $28,485.30 | $25,617.42 | $23,838.13 | $22,670.74 |
| 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. |