| Property Price： | $5,980,000.00 |
| Down Payment： | $1,794,000.00 |
| Loan amount： | $4,186,000.00 |
| Monthly Payment： | $22,385.19 (4.125% 300-term) |
| Total repayment： | $6,715,555.91 |
| Total int. paid： | $2,529,555.91 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,990.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $59,800.00 |
| 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 #： | $134,550.00 | # 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 | $71,554.43 | $36,671.09 | $25,052.98 | $19,251.18 | $15,775.88 | $13,463.83 | $11,816.48 |
| 1.500 | $72,459.19 | $37,586.72 | $25,984.30 | $20,199.35 | $16,741.33 | $14,446.73 | $12,816.88 |
| 2.000 | $73,371.20 | $38,516.83 | $26,937.27 | $21,176.28 | $17,742.54 | $15,472.27 | $13,866.66 |
| 2.500 | $74,290.46 | $39,461.38 | $27,911.80 | $22,181.74 | $18,779.10 | $16,539.76 | $14,964.75 |
| 3.000 | $75,216.94 | $40,420.33 | $28,907.75 | $23,215.46 | $19,850.49 | $17,648.34 | $16,109.83 |
| 3.500 | $76,150.64 | $41,393.62 | $29,924.98 | $24,277.11 | $20,956.10 | $18,797.01 | $17,300.35 |
| 4.000 | $77,091.56 | $42,381.21 | $30,963.34 | $25,366.34 | $22,095.25 | $19,984.60 | $18,534.55 |
| 4.125 | $77,327.92 | $42,630.34 | $31,226.20 | $25,642.90 | $22,385.19 | $20,287.44 | $18,849.71 |
| 4.500 | $78,039.68 | $43,383.04 | $32,022.62 | $26,482.70 | $23,267.15 | $21,209.85 | $19,810.53 |
| 5.000 | $78,994.98 | $44,399.02 | $33,102.62 | $27,625.75 | $24,470.94 | $22,471.35 | $21,126.23 |
| 5.500 | $79,957.46 | $45,429.10 | $34,203.11 | $28,794.96 | $25,705.70 | $23,767.65 | $22,479.50 |
| 6.000 | $80,927.11 | $46,473.18 | $35,323.85 | $29,989.80 | $26,970.46 | $25,097.18 | $23,868.14 |
| 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. |