| Property Price： | $5,780,000.00 |
| Down Payment： | $1,734,000.00 |
| Loan amount： | $4,046,000.00 |
| Monthly Payment： | $21,636.52 (4.125% 300-term) |
| Total repayment： | $6,490,955.38 |
| Total int. paid： | $2,444,955.38 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,890.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $57,800.00 |
| 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 #： | $130,050.00 | # 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 | $69,161.30 | $35,444.63 | $24,215.09 | $18,607.32 | $15,248.26 | $13,013.53 | $11,421.28 |
| 1.500 | $70,035.81 | $36,329.64 | $25,115.26 | $19,523.79 | $16,181.42 | $13,963.56 | $12,388.22 |
| 2.000 | $70,917.32 | $37,228.64 | $26,036.36 | $20,468.04 | $17,149.15 | $14,954.80 | $13,402.89 |
| 2.500 | $71,805.83 | $38,141.60 | $26,978.29 | $21,439.87 | $18,151.03 | $15,986.59 | $14,464.26 |
| 3.000 | $72,701.32 | $39,068.48 | $27,940.93 | $22,439.02 | $19,186.59 | $17,058.10 | $15,571.04 |
| 3.500 | $73,603.80 | $40,009.22 | $28,924.15 | $23,465.17 | $20,255.23 | $18,168.35 | $16,721.74 |
| 4.000 | $74,513.25 | $40,963.78 | $29,927.77 | $24,517.96 | $21,356.28 | $19,316.22 | $17,914.67 |
| 4.125 | $74,741.70 | $41,204.58 | $30,181.85 | $24,785.28 | $21,636.52 | $19,608.93 | $18,219.28 |
| 4.500 | $75,429.66 | $41,932.10 | $30,951.63 | $25,596.99 | $22,488.98 | $20,500.49 | $19,147.97 |
| 5.000 | $76,353.01 | $42,914.11 | $31,995.51 | $26,701.81 | $23,652.51 | $21,719.80 | $20,419.66 |
| 5.500 | $77,283.30 | $43,909.73 | $33,059.20 | $27,831.92 | $24,845.98 | $22,972.74 | $21,727.68 |
| 6.000 | $78,220.51 | $44,918.90 | $34,142.45 | $28,986.80 | $26,068.43 | $24,257.81 | $23,069.88 |
| 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. |