| Property Price： | $6,480,000.00 |
| Down Payment： | $1,944,000.00 |
| Loan amount： | $4,536,000.00 |
| Monthly Payment： | $24,256.86 (4.125% 300-term) |
| Total repayment： | $7,277,057.25 |
| Total int. paid： | $2,741,057.25 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,240.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $64,800.00 |
| 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 #： | $183,000.00 | # 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 | $77,537.24 | $39,737.23 | $27,147.71 | $20,860.81 | $17,094.93 | $14,589.57 | $12,804.48 |
| 1.500 | $78,517.65 | $40,729.42 | $28,156.90 | $21,888.26 | $18,141.11 | $15,654.65 | $13,888.53 |
| 2.000 | $79,505.92 | $41,737.30 | $29,189.55 | $22,946.87 | $19,226.03 | $16,765.94 | $15,026.08 |
| 2.500 | $80,502.03 | $42,760.83 | $30,245.56 | $24,036.40 | $20,349.26 | $17,922.68 | $16,215.98 |
| 3.000 | $81,505.98 | $43,799.95 | $31,324.78 | $25,156.55 | $21,510.23 | $19,123.96 | $17,456.80 |
| 3.500 | $82,517.76 | $44,854.63 | $32,427.07 | $26,306.97 | $22,708.29 | $20,368.67 | $18,746.86 |
| 4.000 | $83,537.34 | $45,924.79 | $33,552.24 | $27,487.27 | $23,942.68 | $21,655.56 | $20,084.26 |
| 4.125 | $83,793.46 | $46,194.75 | $33,837.09 | $27,786.96 | $24,256.86 | $21,983.71 | $20,425.77 |
| 4.500 | $84,564.74 | $47,010.38 | $34,700.10 | $28,696.98 | $25,212.56 | $22,983.25 | $21,466.93 |
| 5.000 | $85,599.92 | $48,111.32 | $35,870.40 | $29,935.59 | $26,517.00 | $24,350.23 | $22,892.63 |
| 5.500 | $86,642.87 | $49,227.52 | $37,062.91 | $31,202.57 | $27,855.01 | $25,754.91 | $24,359.06 |
| 6.000 | $87,693.59 | $50,358.90 | $38,277.35 | $32,497.31 | $29,225.51 | $27,195.61 | $25,863.81 |
| 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. |