| Property Price： | $5,850,000.00 |
| Down Payment： | $1,755,000.00 |
| Loan amount： | $4,095,000.00 |
| Monthly Payment： | $21,898.55 (4.125% 300-term) |
| Total repayment： | $6,569,565.57 |
| Total int. paid： | $2,474,565.57 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,925.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $58,500.00 |
| 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 #： | $131,625.00 | # 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 | $69,998.90 | $35,873.89 | $24,508.35 | $18,832.67 | $15,432.93 | $13,171.14 | $11,559.60 |
| 1.500 | $70,883.99 | $36,769.62 | $25,419.43 | $19,760.23 | $16,377.39 | $14,132.67 | $12,538.25 |
| 2.000 | $71,776.18 | $37,679.51 | $26,351.68 | $20,715.92 | $17,356.84 | $15,135.92 | $13,565.21 |
| 2.500 | $72,675.45 | $38,603.52 | $27,305.02 | $21,699.52 | $18,370.86 | $16,180.20 | $14,639.43 |
| 3.000 | $73,581.79 | $39,541.62 | $28,279.32 | $22,710.77 | $19,418.95 | $17,264.69 | $15,759.62 |
| 3.500 | $74,495.20 | $40,493.76 | $29,274.44 | $23,749.35 | $20,500.54 | $18,388.38 | $16,924.25 |
| 4.000 | $75,415.66 | $41,459.88 | $30,290.22 | $24,814.89 | $21,614.92 | $19,550.16 | $18,131.63 |
| 4.125 | $75,646.87 | $41,703.59 | $30,547.37 | $25,085.45 | $21,898.55 | $19,846.41 | $18,439.93 |
| 4.500 | $76,343.16 | $42,439.93 | $31,326.48 | $25,906.99 | $22,761.34 | $20,748.76 | $19,379.86 |
| 5.000 | $77,277.70 | $43,433.83 | $32,383.00 | $27,025.19 | $23,938.96 | $21,982.85 | $20,666.96 |
| 5.500 | $78,219.26 | $44,441.51 | $33,459.57 | $28,168.99 | $25,146.88 | $23,250.96 | $21,990.82 |
| 6.000 | $79,167.82 | $45,462.90 | $34,555.94 | $29,337.85 | $26,384.14 | $24,551.59 | $23,349.27 |
| 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. |