| Property Price： | $6,150,000.00 |
| Down Payment： | $1,845,000.00 |
| Loan amount： | $4,305,000.00 |
| Monthly Payment： | $23,021.55 (4.125% 300-term) |
| Total repayment： | $6,906,466.37 |
| Total int. paid： | $2,601,466.37 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,075.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $61,500.00 |
| 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 #： | $150,000.00 | # 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 | $73,588.58 | $37,713.57 | $25,765.19 | $19,798.45 | $16,224.36 | $13,846.58 | $12,152.40 |
| 1.500 | $74,519.07 | $38,655.24 | $26,722.99 | $20,773.58 | $17,217.26 | $14,857.43 | $13,181.24 |
| 2.000 | $75,457.01 | $39,611.79 | $27,703.05 | $21,778.28 | $18,246.93 | $15,912.12 | $14,260.86 |
| 2.500 | $76,402.39 | $40,583.19 | $28,705.28 | $22,812.32 | $19,312.95 | $17,009.95 | $15,390.17 |
| 3.000 | $77,355.21 | $41,569.40 | $29,729.54 | $23,875.43 | $20,414.80 | $18,150.05 | $16,567.80 |
| 3.500 | $78,315.46 | $42,570.37 | $30,775.69 | $24,967.27 | $21,551.84 | $19,331.37 | $17,792.16 |
| 4.000 | $79,283.13 | $43,586.03 | $31,843.57 | $26,087.45 | $22,723.38 | $20,552.73 | $19,061.45 |
| 4.125 | $79,526.20 | $43,842.24 | $32,113.90 | $26,371.88 | $23,021.55 | $20,864.17 | $19,385.57 |
| 4.500 | $80,258.20 | $44,616.33 | $32,932.96 | $27,235.56 | $23,928.59 | $21,812.80 | $20,373.70 |
| 5.000 | $81,240.66 | $45,661.20 | $34,043.67 | $28,411.09 | $25,166.60 | $23,110.17 | $21,726.80 |
| 5.500 | $82,230.50 | $46,720.56 | $35,175.44 | $29,613.55 | $26,436.47 | $24,443.32 | $23,118.55 |
| 6.000 | $83,227.71 | $47,794.33 | $36,328.04 | $30,842.36 | $27,737.18 | $25,810.65 | $24,546.67 |
| 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. |