| Property Price： | $5,650,000.00 |
| Down Payment： | $1,695,000.00 |
| Loan amount： | $3,955,000.00 |
| Monthly Payment： | $21,149.88 (4.125% 300-term) |
| Total repayment： | $6,344,965.04 |
| Total int. paid： | $2,389,965.04 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,825.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $56,500.00 |
| 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 #： | $127,125.00 | # 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 | $67,605.77 | $34,647.43 | $23,670.46 | $18,188.82 | $14,905.31 | $12,720.84 | $11,164.40 |
| 1.500 | $68,460.61 | $35,512.54 | $24,550.39 | $19,084.67 | $15,817.48 | $13,649.50 | $12,109.59 |
| 2.000 | $69,322.29 | $36,391.32 | $25,450.77 | $20,007.69 | $16,763.44 | $14,618.45 | $13,101.44 |
| 2.500 | $70,190.82 | $37,283.75 | $26,371.51 | $20,957.66 | $17,742.79 | $15,627.03 | $14,138.94 |
| 3.000 | $71,066.17 | $38,189.77 | $27,312.50 | $21,934.33 | $18,755.06 | $16,674.44 | $15,220.83 |
| 3.500 | $71,948.35 | $39,109.36 | $28,273.60 | $22,937.41 | $19,799.66 | $17,759.72 | $16,345.64 |
| 4.000 | $72,837.34 | $40,042.45 | $29,254.66 | $23,966.52 | $20,875.95 | $18,881.77 | $17,511.74 |
| 4.125 | $73,060.66 | $40,277.83 | $29,503.02 | $24,227.82 | $21,149.88 | $19,167.90 | $17,809.51 |
| 4.500 | $73,733.14 | $40,988.99 | $30,255.48 | $25,021.28 | $21,983.17 | $20,039.40 | $18,717.30 |
| 5.000 | $74,635.73 | $41,948.91 | $31,275.89 | $26,101.25 | $23,120.54 | $21,231.30 | $19,960.40 |
| 5.500 | $75,545.10 | $42,922.14 | $32,315.65 | $27,205.94 | $24,287.16 | $22,456.06 | $21,238.99 |
| 6.000 | $76,461.23 | $43,908.61 | $33,374.54 | $28,334.85 | $25,482.12 | $23,712.22 | $22,551.00 |
| 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. |