| Property Price： | $4,600,000.00 |
| Down Payment： | $1,380,000.00 |
| Loan amount： | $3,220,000.00 |
| Monthly Payment： | $17,219.37 (4.125% 300-term) |
| Total repayment： | $5,165,812.24 |
| Total int. paid： | $1,945,812.24 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $46,000.00 |
| 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 #： | $77,500.00 | # 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 | $55,041.87 | $28,208.53 | $19,271.52 | $14,808.60 | $12,135.29 | $10,356.79 | $9,089.60 |
| 1.500 | $55,737.84 | $28,912.86 | $19,987.93 | $15,537.96 | $12,877.95 | $11,112.87 | $9,859.14 |
| 2.000 | $56,439.39 | $29,628.33 | $20,720.98 | $16,289.44 | $13,648.11 | $11,901.75 | $10,666.66 |
| 2.500 | $57,146.50 | $30,354.91 | $21,470.61 | $17,062.87 | $14,445.46 | $12,722.89 | $11,511.35 |
| 3.000 | $57,859.18 | $31,092.56 | $22,236.73 | $17,858.04 | $15,269.60 | $13,575.65 | $12,392.18 |
| 3.500 | $58,577.42 | $31,841.25 | $23,019.22 | $18,674.70 | $16,120.08 | $14,459.24 | $13,307.96 |
| 4.000 | $59,301.20 | $32,600.93 | $23,817.95 | $19,512.57 | $16,996.35 | $15,372.77 | $14,257.35 |
| 4.125 | $59,483.01 | $32,792.57 | $24,020.16 | $19,725.31 | $17,219.37 | $15,605.72 | $14,499.77 |
| 4.500 | $60,030.52 | $33,371.57 | $24,632.78 | $20,371.31 | $17,897.81 | $16,315.27 | $15,238.87 |
| 5.000 | $60,765.37 | $34,153.10 | $25,463.55 | $21,250.57 | $18,823.80 | $17,285.66 | $16,250.94 |
| 5.500 | $61,505.74 | $34,945.46 | $26,310.09 | $22,149.97 | $19,773.62 | $18,282.81 | $17,291.92 |
| 6.000 | $62,251.62 | $35,748.60 | $27,172.19 | $23,069.08 | $20,746.51 | $19,305.53 | $18,360.11 |
| 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. |