| Property Price： | $6,180,000.00 |
| Down Payment： | $1,854,000.00 |
| Loan amount： | $4,326,000.00 |
| Monthly Payment： | $23,133.85 (4.125% 300-term) |
| Total repayment： | $6,940,156.45 |
| Total int. paid： | $2,614,156.45 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,090.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $61,800.00 |
| 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 #： | $153,000.00 | # 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 | $73,947.55 | $37,897.54 | $25,890.87 | $19,895.03 | $16,303.50 | $13,914.13 | $12,211.68 |
| 1.500 | $74,882.58 | $38,843.80 | $26,853.34 | $20,874.91 | $17,301.25 | $14,929.90 | $13,245.54 |
| 2.000 | $75,825.09 | $39,805.02 | $27,838.19 | $21,884.51 | $18,335.94 | $15,989.74 | $14,330.43 |
| 2.500 | $76,775.09 | $40,781.16 | $28,845.30 | $22,923.60 | $19,407.16 | $17,092.93 | $15,465.24 |
| 3.000 | $77,732.56 | $41,772.18 | $29,874.56 | $23,991.89 | $20,514.38 | $18,238.59 | $16,648.62 |
| 3.500 | $78,697.49 | $42,778.03 | $30,925.82 | $25,089.06 | $21,656.98 | $19,425.67 | $17,878.95 |
| 4.000 | $79,669.87 | $43,798.65 | $31,998.90 | $26,214.71 | $22,834.22 | $20,652.99 | $19,154.44 |
| 4.125 | $79,914.13 | $44,056.10 | $32,270.56 | $26,500.52 | $23,133.85 | $20,965.95 | $19,480.13 |
| 4.500 | $80,649.70 | $44,833.98 | $33,093.61 | $27,368.41 | $24,045.31 | $21,919.21 | $20,473.09 |
| 5.000 | $81,636.96 | $45,883.94 | $34,209.73 | $28,549.69 | $25,289.37 | $23,222.90 | $21,832.79 |
| 5.500 | $82,631.63 | $46,948.47 | $35,347.03 | $29,758.00 | $26,565.42 | $24,562.55 | $23,231.32 |
| 6.000 | $83,633.70 | $48,027.47 | $36,505.25 | $30,992.81 | $27,872.48 | $25,936.56 | $24,666.41 |
| 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. |