| Property Price： | $5,100,000.00 |
| Down Payment： | $1,530,000.00 |
| Loan amount： | $3,570,000.00 |
| Monthly Payment： | $19,091.05 (4.125% 300-term) |
| Total repayment： | $5,727,313.57 |
| Total int. paid： | $2,157,313.57 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,550.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $51,000.00 |
| 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 #： | $114,750.00 | # 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 | $61,024.68 | $31,274.67 | $21,366.25 | $16,418.23 | $13,454.35 | $11,482.53 | $10,077.60 |
| 1.500 | $61,796.30 | $32,055.57 | $22,160.53 | $17,226.87 | $14,277.73 | $12,320.79 | $10,930.78 |
| 2.000 | $62,574.10 | $32,848.80 | $22,973.26 | $18,060.04 | $15,131.60 | $13,195.42 | $11,826.08 |
| 2.500 | $63,358.08 | $33,654.35 | $23,804.37 | $18,917.53 | $16,015.62 | $14,105.82 | $12,762.58 |
| 3.000 | $64,148.23 | $34,472.19 | $24,653.76 | $19,799.13 | $16,929.34 | $15,051.26 | $13,739.15 |
| 3.500 | $64,944.53 | $35,302.25 | $25,521.31 | $20,704.56 | $17,872.26 | $16,030.90 | $14,754.48 |
| 4.000 | $65,746.98 | $36,144.51 | $26,406.86 | $21,633.50 | $18,843.78 | $17,043.73 | $15,807.06 |
| 4.125 | $65,948.56 | $36,356.98 | $26,631.04 | $21,869.36 | $19,091.05 | $17,302.00 | $16,075.84 |
| 4.500 | $66,555.58 | $36,998.91 | $27,310.26 | $22,585.58 | $19,843.22 | $18,088.67 | $16,895.27 |
| 5.000 | $67,370.30 | $37,865.39 | $28,231.33 | $23,560.42 | $20,869.86 | $19,164.53 | $18,017.35 |
| 5.500 | $68,191.15 | $38,743.88 | $29,169.88 | $24,557.58 | $21,922.92 | $20,270.07 | $19,171.48 |
| 6.000 | $69,018.10 | $39,634.32 | $30,125.69 | $25,576.59 | $23,001.56 | $21,403.95 | $20,355.77 |
| 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. |