| Property Price： | $4,250,000.00 |
| Down Payment： | $1,275,000.00 |
| Loan amount： | $2,975,000.00 |
| Monthly Payment： | $15,909.20 (4.125% 300-term) |
| Total repayment： | $4,772,761.31 |
| Total int. paid： | $1,797,761.31 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,125.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $42,500.00 |
| 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 #： | $63,750.00 | # 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 | $50,853.90 | $26,062.23 | $17,805.21 | $13,681.86 | $11,211.96 | $9,568.78 | $8,398.00 |
| 1.500 | $51,496.92 | $26,712.97 | $18,467.10 | $14,355.73 | $11,898.11 | $10,267.33 | $9,108.99 |
| 2.000 | $52,145.09 | $27,374.00 | $19,144.38 | $15,050.03 | $12,609.67 | $10,996.18 | $9,855.07 |
| 2.500 | $52,798.40 | $28,045.30 | $19,836.98 | $15,764.61 | $13,346.35 | $11,754.85 | $10,635.48 |
| 3.000 | $53,456.85 | $28,726.82 | $20,544.80 | $16,499.28 | $14,107.79 | $12,542.72 | $11,449.29 |
| 3.500 | $54,120.44 | $29,418.55 | $21,267.76 | $17,253.80 | $14,893.55 | $13,359.08 | $12,295.40 |
| 4.000 | $54,789.15 | $30,120.43 | $22,005.72 | $18,027.91 | $15,703.15 | $14,203.11 | $13,172.55 |
| 4.125 | $54,957.13 | $30,297.48 | $22,192.54 | $18,224.47 | $15,909.20 | $14,418.33 | $13,396.53 |
| 4.500 | $55,462.98 | $30,832.43 | $22,758.55 | $18,821.32 | $16,536.02 | $15,073.89 | $14,079.39 |
| 5.000 | $56,141.92 | $31,554.49 | $23,526.11 | $19,633.68 | $17,391.55 | $15,970.44 | $15,014.46 |
| 5.500 | $56,825.96 | $32,286.57 | $24,308.23 | $20,464.65 | $18,269.10 | $16,891.72 | $15,976.23 |
| 6.000 | $57,515.08 | $33,028.60 | $25,104.74 | $21,313.82 | $19,167.97 | $17,836.63 | $16,963.14 |
| 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. |