| Property Price： | $5,150,000.00 |
| Down Payment： | $1,545,000.00 |
| Loan amount： | $3,605,000.00 |
| Monthly Payment： | $19,278.21 (4.125% 300-term) |
| Total repayment： | $5,783,463.71 |
| Total int. paid： | $2,178,463.71 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,575.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $51,500.00 |
| 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 #： | $115,875.00 | # 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 | $61,622.96 | $31,581.29 | $21,575.73 | $16,579.19 | $13,586.25 | $11,595.10 | $10,176.40 |
| 1.500 | $62,402.15 | $32,369.84 | $22,377.79 | $17,395.76 | $14,417.70 | $12,441.58 | $11,037.95 |
| 2.000 | $63,187.57 | $33,170.85 | $23,198.49 | $18,237.09 | $15,279.95 | $13,324.78 | $11,942.02 |
| 2.500 | $63,979.24 | $33,984.30 | $24,037.75 | $19,103.00 | $16,172.63 | $14,244.11 | $12,887.70 |
| 3.000 | $64,777.13 | $34,810.15 | $24,895.47 | $19,993.24 | $17,095.32 | $15,198.83 | $13,873.85 |
| 3.500 | $65,581.24 | $35,648.36 | $25,771.52 | $20,907.55 | $18,047.48 | $16,188.06 | $14,899.13 |
| 4.000 | $66,391.56 | $36,498.87 | $26,665.75 | $21,845.59 | $19,028.52 | $17,210.82 | $15,962.03 |
| 4.125 | $66,595.11 | $36,713.42 | $26,892.13 | $22,083.77 | $19,278.21 | $17,471.62 | $16,233.44 |
| 4.500 | $67,208.08 | $37,361.65 | $27,578.01 | $22,807.01 | $20,037.76 | $18,266.01 | $17,060.91 |
| 5.000 | $68,030.80 | $38,236.62 | $28,508.11 | $23,791.40 | $21,074.47 | $19,352.42 | $18,193.99 |
| 5.500 | $68,859.69 | $39,123.72 | $29,455.86 | $24,798.34 | $22,137.85 | $20,468.79 | $19,359.44 |
| 6.000 | $69,694.75 | $40,022.89 | $30,421.04 | $25,827.34 | $23,227.07 | $21,613.80 | $20,555.34 |
| 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. |