| Property Price： | $5,190,000.00 |
| Down Payment： | $1,557,000.00 |
| Loan amount： | $3,633,000.00 |
| Monthly Payment： | $19,427.95 (4.125% 300-term) |
| Total repayment： | $5,828,383.81 |
| Total int. paid： | $2,195,383.81 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,595.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $51,900.00 |
| 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 #： | $116,775.00 | # 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 | $62,101.58 | $31,826.58 | $21,743.31 | $16,707.96 | $13,691.78 | $11,685.16 | $10,255.44 |
| 1.500 | $62,886.82 | $32,621.25 | $22,551.59 | $17,530.87 | $14,529.69 | $12,538.22 | $11,123.68 |
| 2.000 | $63,678.35 | $33,428.49 | $23,378.67 | $18,378.74 | $15,398.63 | $13,428.28 | $12,034.78 |
| 2.500 | $64,476.16 | $34,248.26 | $24,224.45 | $19,251.37 | $16,298.25 | $14,354.74 | $12,987.80 |
| 3.000 | $65,280.25 | $35,080.52 | $25,088.83 | $20,148.53 | $17,228.10 | $15,316.87 | $13,981.61 |
| 3.500 | $66,090.61 | $35,925.24 | $25,971.68 | $21,069.94 | $18,187.65 | $16,313.79 | $15,014.85 |
| 4.000 | $66,907.22 | $36,782.36 | $26,872.86 | $22,015.27 | $19,176.31 | $17,344.50 | $16,086.01 |
| 4.125 | $67,112.36 | $36,998.57 | $27,101.00 | $22,255.29 | $19,427.95 | $17,607.32 | $16,359.53 |
| 4.500 | $67,730.09 | $37,651.83 | $27,792.21 | $22,984.15 | $20,193.39 | $18,407.88 | $17,193.42 |
| 5.000 | $68,559.19 | $38,533.60 | $28,729.53 | $23,976.19 | $21,238.16 | $19,502.73 | $18,335.30 |
| 5.500 | $69,394.52 | $39,427.60 | $29,684.64 | $24,990.95 | $22,309.80 | $20,627.77 | $19,509.80 |
| 6.000 | $70,236.07 | $40,333.75 | $30,657.32 | $26,027.94 | $23,407.47 | $21,781.67 | $20,714.99 |
| 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. |