| Property Price： | $6,700,000.00 |
| Down Payment： | $2,680,000.00 |
| Loan amount： | $4,020,000.00 |
| Monthly Payment： | $17,782.37 (2.375% 300-term) |
| Total repayment： | $5,334,712.07 |
| Total int. paid： | $1,314,712.07 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,350.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $67,000.00 |
| 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 #： | $201,000.00 | # 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 | $68,716.86 | $35,216.86 | $24,059.48 | $18,487.75 | $15,150.27 | $12,929.91 | $11,347.89 |
| 1.500 | $69,585.75 | $36,096.18 | $24,953.87 | $19,398.33 | $16,077.44 | $13,873.83 | $12,308.61 |
| 2.000 | $70,461.60 | $36,989.41 | $25,869.05 | $20,336.51 | $17,038.94 | $14,858.70 | $13,316.76 |
| 2.375 | $71,123.04 | $37,668.43 | $26,569.02 | $21,058.14 | $17,782.37 | $15,623.84 | $14,103.39 |
| 2.500 | $71,344.39 | $37,896.50 | $26,804.93 | $21,302.10 | $18,034.39 | $15,883.86 | $14,371.31 |
| 3.000 | $72,234.14 | $38,817.42 | $27,761.38 | $22,294.82 | $19,063.29 | $16,948.48 | $15,470.98 |
| 3.500 | $73,130.81 | $39,752.12 | $28,738.28 | $23,314.38 | $20,125.07 | $18,051.60 | $16,614.28 |
| 4.000 | $74,034.42 | $40,700.55 | $29,735.45 | $24,360.41 | $21,219.04 | $19,192.09 | $17,799.54 |
| 4.500 | $74,944.94 | $41,662.64 | $30,752.73 | $25,432.50 | $22,344.47 | $20,368.75 | $19,024.92 |
| 5.000 | $75,862.36 | $42,638.34 | $31,789.90 | $26,530.22 | $23,500.52 | $21,580.23 | $20,288.44 |
| 5.500 | $76,786.67 | $43,627.56 | $32,846.75 | $27,653.07 | $24,686.32 | $22,825.12 | $21,588.05 |
| 6.000 | $77,717.86 | $44,630.24 | $33,923.04 | $28,800.53 | $25,900.92 | $24,101.93 | $22,921.63 |
| 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. |