| Property Price： | $5,450,000.00 |
| Down Payment： | $1,635,000.00 |
| Loan amount： | $3,815,000.00 |
| Monthly Payment： | $20,401.22 (4.125% 300-term) |
| Total repayment： | $6,120,364.50 |
| Total int. paid： | $2,305,364.50 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,725.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $54,500.00 |
| 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 #： | $122,625.00 | # 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 | $65,212.65 | $33,420.97 | $22,832.57 | $17,544.97 | $14,377.68 | $12,270.55 | $10,769.20 |
| 1.500 | $66,037.22 | $34,255.46 | $23,681.35 | $18,409.11 | $15,257.57 | $13,166.34 | $11,680.94 |
| 2.000 | $66,868.40 | $35,103.13 | $24,549.86 | $19,299.45 | $16,170.04 | $14,100.98 | $12,637.67 |
| 2.500 | $67,706.18 | $35,963.97 | $25,438.01 | $20,215.80 | $17,114.73 | $15,073.86 | $13,638.44 |
| 3.000 | $68,550.55 | $36,837.92 | $26,345.69 | $21,157.90 | $18,091.16 | $16,084.19 | $14,682.03 |
| 3.500 | $69,401.51 | $37,724.96 | $27,272.77 | $22,125.46 | $19,098.79 | $17,131.05 | $15,767.04 |
| 4.000 | $70,259.03 | $38,625.02 | $28,219.09 | $23,118.15 | $20,136.98 | $18,213.39 | $16,891.86 |
| 4.125 | $70,474.44 | $38,852.06 | $28,458.66 | $23,370.20 | $20,401.22 | $18,489.39 | $17,179.08 |
| 4.500 | $71,123.12 | $39,538.05 | $29,184.49 | $24,135.57 | $21,205.01 | $19,330.04 | $18,054.74 |
| 5.000 | $71,993.76 | $40,463.99 | $30,168.78 | $25,177.31 | $22,302.11 | $20,479.74 | $19,253.83 |
| 5.500 | $72,870.93 | $41,402.78 | $31,171.73 | $26,242.90 | $23,427.44 | $21,661.15 | $20,487.17 |
| 6.000 | $73,754.64 | $42,354.32 | $32,193.14 | $27,331.84 | $24,580.10 | $22,872.85 | $21,752.74 |
| 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. |