| Property Price： | $4,100,000.00 |
| Down Payment： | $1,230,000.00 |
| Loan amount： | $2,870,000.00 |
| Monthly Payment： | $15,347.70 (4.125% 300-term) |
| Total repayment： | $4,604,310.91 |
| Total int. paid： | $1,734,310.91 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,050.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $41,000.00 |
| 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 #： | $61,500.00 | # 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 | $49,059.06 | $25,142.38 | $17,176.79 | $13,198.97 | $10,816.24 | $9,231.05 | $8,101.60 |
| 1.500 | $49,679.38 | $25,770.16 | $17,815.32 | $13,849.05 | $11,478.17 | $9,904.95 | $8,787.49 |
| 2.000 | $50,304.67 | $26,407.86 | $18,468.70 | $14,518.85 | $12,164.62 | $10,608.08 | $9,507.24 |
| 2.500 | $50,934.93 | $27,055.46 | $19,136.85 | $15,208.21 | $12,875.30 | $11,339.97 | $10,260.11 |
| 3.000 | $51,570.14 | $27,712.93 | $19,819.69 | $15,916.95 | $13,609.86 | $12,100.04 | $11,045.20 |
| 3.500 | $52,210.31 | $28,380.24 | $20,517.13 | $16,644.84 | $14,367.90 | $12,887.58 | $11,861.44 |
| 4.000 | $52,855.42 | $29,057.35 | $21,229.04 | $17,391.64 | $15,148.92 | $13,701.82 | $12,707.64 |
| 4.125 | $53,017.47 | $29,228.16 | $21,409.27 | $17,581.25 | $15,347.70 | $13,909.45 | $12,923.71 |
| 4.500 | $53,505.47 | $29,744.22 | $21,955.31 | $18,157.04 | $15,952.39 | $14,541.87 | $13,582.47 |
| 5.000 | $54,160.44 | $30,440.80 | $22,695.78 | $18,940.73 | $16,777.73 | $15,406.78 | $14,484.54 |
| 5.500 | $54,820.34 | $31,147.04 | $23,450.30 | $19,742.37 | $17,624.31 | $16,295.54 | $15,412.37 |
| 6.000 | $55,485.14 | $31,862.88 | $24,218.69 | $20,561.57 | $18,491.45 | $17,207.10 | $16,364.44 |
| 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. |