| Property Price： | $4,700,000.00 |
| Down Payment： | $1,410,000.00 |
| Loan amount： | $3,290,000.00 |
| Monthly Payment： | $17,593.71 (4.125% 300-term) |
| Total repayment： | $5,278,112.51 |
| Total int. paid： | $1,988,112.51 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,350.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $47,000.00 |
| 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 #： | $87,500.00 | # 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 | $56,238.43 | $28,821.76 | $19,690.47 | $15,130.52 | $12,399.10 | $10,581.94 | $9,287.20 |
| 1.500 | $56,949.53 | $29,541.40 | $20,422.45 | $15,875.74 | $13,157.91 | $11,354.45 | $10,073.47 |
| 2.000 | $57,666.33 | $30,272.43 | $21,171.44 | $16,643.56 | $13,944.81 | $12,160.48 | $10,898.55 |
| 2.500 | $58,388.82 | $31,014.80 | $21,937.36 | $17,433.81 | $14,759.49 | $12,999.48 | $11,761.59 |
| 3.000 | $59,116.99 | $31,768.49 | $22,720.14 | $18,246.26 | $15,601.55 | $13,870.77 | $12,661.57 |
| 3.500 | $59,850.84 | $32,533.45 | $23,519.64 | $19,080.67 | $16,470.52 | $14,773.57 | $13,597.26 |
| 4.000 | $60,590.36 | $33,309.65 | $24,335.73 | $19,936.75 | $17,365.83 | $15,706.96 | $14,567.29 |
| 4.125 | $60,776.12 | $33,505.45 | $24,542.33 | $20,154.12 | $17,593.71 | $15,944.98 | $14,814.99 |
| 4.500 | $61,335.53 | $34,097.04 | $25,168.28 | $20,814.16 | $18,286.89 | $16,669.95 | $15,570.15 |
| 5.000 | $62,086.36 | $34,895.55 | $26,017.11 | $21,712.54 | $19,233.01 | $17,661.43 | $16,604.22 |
| 5.500 | $62,842.82 | $35,705.15 | $26,882.05 | $22,631.49 | $20,203.48 | $18,680.26 | $17,667.84 |
| 6.000 | $63,604.92 | $36,525.75 | $27,762.89 | $23,570.58 | $21,197.52 | $19,725.21 | $18,759.24 |
| 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. |