| Property Price： | $6,850,000.00 |
| Down Payment： | $2,055,000.00 |
| Loan amount： | $4,795,000.00 |
| Monthly Payment： | $25,641.89 (4.125% 300-term) |
| Total repayment： | $7,692,568.23 |
| Total int. paid： | $2,897,568.23 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,425.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $68,500.00 |
| 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 #： | $205,500.00 | # 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 | $81,964.52 | $42,006.18 | $28,697.81 | $22,051.93 | $18,071.03 | $15,422.62 | $13,535.60 |
| 1.500 | $83,000.91 | $43,055.02 | $29,764.63 | $23,138.05 | $19,176.95 | $16,548.51 | $14,681.54 |
| 2.000 | $84,045.61 | $44,120.45 | $30,856.24 | $24,257.11 | $20,323.82 | $17,723.25 | $15,884.05 |
| 2.500 | $85,098.60 | $45,202.42 | $31,972.54 | $25,408.84 | $21,511.17 | $18,946.05 | $17,141.90 |
| 3.000 | $86,159.87 | $46,300.88 | $33,113.39 | $26,592.95 | $22,738.43 | $20,215.91 | $18,453.57 |
| 3.500 | $87,229.42 | $47,415.77 | $34,278.62 | $27,809.07 | $24,004.90 | $21,531.69 | $19,817.29 |
| 4.000 | $88,307.22 | $48,547.04 | $35,468.04 | $29,056.76 | $25,309.78 | $22,892.06 | $21,231.05 |
| 4.125 | $88,577.96 | $48,832.41 | $35,769.15 | $29,373.56 | $25,641.89 | $23,238.95 | $21,592.06 |
| 4.500 | $89,393.28 | $49,694.62 | $36,681.43 | $30,335.54 | $26,652.17 | $24,295.56 | $22,692.66 |
| 5.000 | $90,487.57 | $50,858.41 | $37,918.55 | $31,644.88 | $28,031.09 | $25,740.60 | $24,199.77 |
| 5.500 | $91,590.07 | $52,038.35 | $39,179.15 | $32,984.20 | $29,445.50 | $27,225.48 | $25,749.93 |
| 6.000 | $92,700.78 | $53,234.33 | $40,462.93 | $34,352.87 | $30,894.25 | $28,748.45 | $27,340.60 |
| 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. |