| Property Price： | $4,750,000.00 |
| Down Payment： | $1,425,000.00 |
| Loan amount： | $3,325,000.00 |
| Monthly Payment： | $17,780.88 (4.125% 300-term) |
| Total repayment： | $5,334,262.64 |
| Total int. paid： | $2,009,262.64 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,375.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $47,500.00 |
| 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 #： | $92,500.00 | # 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 | $56,836.71 | $29,128.37 | $19,899.94 | $15,291.49 | $12,531.01 | $10,694.51 | $9,386.00 |
| 1.500 | $57,555.38 | $29,855.67 | $20,639.71 | $16,044.63 | $13,297.88 | $11,475.25 | $10,180.63 |
| 2.000 | $58,279.80 | $30,594.47 | $21,396.66 | $16,820.62 | $14,093.16 | $12,289.85 | $11,014.49 |
| 2.500 | $59,009.98 | $31,344.74 | $22,170.74 | $17,619.27 | $14,916.51 | $13,137.77 | $11,886.72 |
| 3.000 | $59,745.90 | $32,106.45 | $22,961.84 | $18,440.37 | $15,767.53 | $14,018.33 | $12,796.27 |
| 3.500 | $60,487.55 | $32,879.55 | $23,769.84 | $19,283.66 | $16,645.73 | $14,930.74 | $13,741.91 |
| 4.000 | $61,234.94 | $33,664.01 | $24,594.62 | $20,148.85 | $17,550.57 | $15,874.06 | $14,722.26 |
| 4.125 | $61,422.68 | $33,861.89 | $24,803.42 | $20,368.52 | $17,780.88 | $16,114.60 | $14,972.59 |
| 4.500 | $61,988.04 | $34,459.77 | $25,436.03 | $21,035.59 | $18,481.43 | $16,847.29 | $15,735.79 |
| 5.000 | $62,746.85 | $35,266.78 | $26,293.89 | $21,943.53 | $19,437.62 | $17,849.32 | $16,780.87 |
| 5.500 | $63,511.36 | $36,084.99 | $27,168.02 | $22,872.25 | $20,418.41 | $18,878.98 | $17,855.79 |
| 6.000 | $64,281.57 | $36,914.32 | $28,058.24 | $23,821.33 | $21,423.02 | $19,935.05 | $18,958.81 |
| 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. |