| Property Price： | $5,990,000.00 |
| Down Payment： | $1,797,000.00 |
| Loan amount： | $4,193,000.00 |
| Monthly Payment： | $22,422.62 (4.125% 300-term) |
| Total repayment： | $6,726,785.94 |
| Total int. paid： | $2,533,785.94 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,995.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $59,900.00 |
| 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 #： | $134,775.00 | # 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 | $71,674.08 | $36,732.41 | $25,094.87 | $19,283.37 | $15,802.26 | $13,486.35 | $11,836.24 |
| 1.500 | $72,580.36 | $37,649.58 | $26,027.75 | $20,233.13 | $16,769.33 | $14,470.89 | $12,838.31 |
| 2.000 | $73,493.90 | $38,581.24 | $26,982.32 | $21,211.69 | $17,772.21 | $15,498.14 | $13,889.85 |
| 2.500 | $74,414.69 | $39,527.37 | $27,958.47 | $22,218.83 | $18,810.50 | $16,567.42 | $14,989.77 |
| 3.000 | $75,342.72 | $40,487.92 | $28,956.09 | $23,254.28 | $19,883.68 | $17,677.86 | $16,136.77 |
| 3.500 | $76,277.99 | $41,462.84 | $29,975.02 | $24,317.71 | $20,991.15 | $18,828.44 | $17,329.28 |
| 4.000 | $77,220.48 | $42,452.09 | $31,015.11 | $25,408.76 | $22,132.20 | $20,018.02 | $18,565.54 |
| 4.125 | $77,457.23 | $42,701.63 | $31,278.42 | $25,685.78 | $22,422.62 | $20,321.36 | $18,881.23 |
| 4.500 | $78,170.18 | $43,455.58 | $32,076.17 | $26,526.99 | $23,306.06 | $21,245.32 | $19,843.65 |
| 5.000 | $79,127.08 | $44,473.27 | $33,157.98 | $27,671.94 | $24,511.86 | $22,508.93 | $21,161.55 |
| 5.500 | $80,091.17 | $45,505.07 | $34,260.31 | $28,843.11 | $25,748.69 | $23,807.39 | $22,517.09 |
| 6.000 | $81,062.44 | $46,550.90 | $35,382.92 | $30,039.95 | $27,015.56 | $25,139.15 | $23,908.05 |
| 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. |