| Property Price： | $2,990,000.00 |
| Down Payment： | $897,000.00 |
| Loan amount： | $2,093,000.00 |
| Monthly Payment： | $11,192.59 (4.125% 300-term) |
| Total repayment： | $3,357,777.96 |
| Total int. paid： | $1,264,777.96 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,495.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $29,900.00 |
| 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 #： | $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 | $35,777.21 | $18,335.54 | $12,526.49 | $9,625.59 | $7,887.94 | $6,731.92 | $5,908.24 |
| 1.500 | $36,229.60 | $18,793.36 | $12,992.15 | $10,099.68 | $8,370.67 | $7,223.37 | $6,408.44 |
| 2.000 | $36,685.60 | $19,258.42 | $13,468.64 | $10,588.14 | $8,871.27 | $7,736.14 | $6,933.33 |
| 2.500 | $37,145.23 | $19,730.69 | $13,955.90 | $11,090.87 | $9,389.55 | $8,269.88 | $7,482.37 |
| 3.000 | $37,608.47 | $20,210.16 | $14,453.87 | $11,607.73 | $9,925.24 | $8,824.17 | $8,054.91 |
| 3.500 | $38,075.32 | $20,696.81 | $14,962.49 | $12,138.56 | $10,478.05 | $9,398.51 | $8,650.17 |
| 4.000 | $38,545.78 | $21,190.61 | $15,481.67 | $12,683.17 | $11,047.63 | $9,992.30 | $9,267.28 |
| 4.125 | $38,663.96 | $21,315.17 | $15,613.10 | $12,821.45 | $11,192.59 | $10,143.72 | $9,424.85 |
| 4.500 | $39,019.84 | $21,691.52 | $16,011.31 | $13,241.35 | $11,633.57 | $10,604.92 | $9,905.26 |
| 5.000 | $39,497.49 | $22,199.51 | $16,551.31 | $13,812.87 | $12,235.47 | $11,235.68 | $10,563.11 |
| 5.500 | $39,978.73 | $22,714.55 | $17,101.56 | $14,397.48 | $12,852.85 | $11,883.82 | $11,239.75 |
| 6.000 | $40,463.55 | $23,236.59 | $17,661.92 | $14,994.90 | $13,485.23 | $12,548.59 | $11,934.07 |
| 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. |