| Property Price： | $3,990,000.00 |
| Down Payment： | $1,197,000.00 |
| Loan amount： | $2,793,000.00 |
| Monthly Payment： | $14,935.94 (4.125% 300-term) |
| Total repayment： | $4,480,780.62 |
| Total int. paid： | $1,687,780.62 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,995.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $39,900.00 |
| 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 #： | $59,850.00 | # 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 | $47,742.84 | $24,467.83 | $16,715.95 | $12,844.85 | $10,526.05 | $8,983.39 | $7,884.24 |
| 1.500 | $48,346.52 | $25,078.77 | $17,337.35 | $13,477.49 | $11,170.22 | $9,639.21 | $8,551.73 |
| 2.000 | $48,955.03 | $25,699.36 | $17,973.20 | $14,129.32 | $11,838.25 | $10,323.47 | $9,252.17 |
| 2.500 | $49,568.38 | $26,329.58 | $18,623.42 | $14,800.19 | $12,529.87 | $11,035.73 | $9,984.84 |
| 3.000 | $50,186.55 | $26,969.42 | $19,287.95 | $15,489.91 | $13,244.72 | $11,775.40 | $10,748.87 |
| 3.500 | $50,809.54 | $27,618.82 | $19,966.67 | $16,198.27 | $13,982.42 | $12,541.82 | $11,543.21 |
| 4.000 | $51,437.35 | $28,277.77 | $20,659.48 | $16,925.03 | $14,742.48 | $13,334.21 | $12,366.70 |
| 4.125 | $51,595.05 | $28,443.99 | $20,834.87 | $17,109.56 | $14,935.94 | $13,536.27 | $12,576.98 |
| 4.500 | $52,069.95 | $28,946.21 | $21,366.26 | $17,669.90 | $15,524.40 | $14,151.72 | $13,218.06 |
| 5.000 | $52,707.36 | $29,624.10 | $22,086.87 | $18,432.56 | $16,327.60 | $14,993.43 | $14,095.93 |
| 5.500 | $53,349.55 | $30,311.39 | $22,821.14 | $19,212.69 | $17,151.46 | $15,858.35 | $14,998.86 |
| 6.000 | $53,996.51 | $31,008.03 | $23,568.92 | $20,009.92 | $17,995.34 | $16,745.45 | $15,925.40 |
| 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. |