| Property Price： | $4,980,000.00 |
| Down Payment： | $1,494,000.00 |
| Loan amount： | $3,486,000.00 |
| Monthly Payment： | $18,641.84 (4.125% 300-term) |
| Total repayment： | $5,592,553.25 |
| Total int. paid： | $2,106,553.25 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,490.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,800.00 |
| 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 #： | $112,050.00 | # 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 | $59,588.80 | $30,538.80 | $20,863.52 | $16,031.92 | $13,137.77 | $11,212.35 | $9,840.48 |
| 1.500 | $60,342.27 | $31,301.32 | $21,639.10 | $16,821.53 | $13,941.78 | $12,030.89 | $10,673.59 |
| 2.000 | $61,101.77 | $32,075.89 | $22,432.71 | $17,635.09 | $14,775.56 | $12,884.93 | $11,547.82 |
| 2.500 | $61,867.30 | $32,862.49 | $23,244.27 | $18,472.41 | $15,638.78 | $13,773.91 | $12,462.28 |
| 3.000 | $62,638.86 | $33,661.08 | $24,073.68 | $19,333.27 | $16,531.01 | $14,697.12 | $13,415.88 |
| 3.500 | $63,416.42 | $34,471.61 | $24,920.81 | $20,217.40 | $17,451.74 | $15,653.70 | $14,407.31 |
| 4.000 | $64,200.00 | $35,294.06 | $25,785.52 | $21,124.47 | $18,400.39 | $16,642.70 | $15,435.13 |
| 4.125 | $64,396.83 | $35,501.52 | $26,004.43 | $21,354.79 | $18,641.84 | $16,894.89 | $15,697.58 |
| 4.500 | $64,989.57 | $36,128.35 | $26,667.67 | $22,054.16 | $19,376.32 | $17,663.05 | $16,497.73 |
| 5.000 | $65,785.12 | $36,974.44 | $27,567.07 | $23,006.06 | $20,378.81 | $18,713.60 | $17,593.41 |
| 5.500 | $66,586.65 | $37,832.26 | $28,483.53 | $23,979.75 | $21,407.09 | $19,793.12 | $18,720.39 |
| 6.000 | $67,394.15 | $38,701.75 | $29,416.85 | $24,974.79 | $22,460.35 | $20,900.33 | $19,876.81 |
| 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. |