| Property Price： | $5,300,000.00 |
| Down Payment： | $2,120,000.00 |
| Loan amount： | $3,180,000.00 |
| Monthly Payment： | $14,066.65 (2.375% 300-term) |
| Total repayment： | $4,219,996.11 |
| Total int. paid： | $1,039,996.11 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,650.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $53,000.00 |
| 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 #： | $119,250.00 | # 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 | $54,358.12 | $27,858.11 | $19,032.13 | $14,624.64 | $11,984.54 | $10,228.14 | $8,976.69 |
| 1.500 | $55,045.44 | $28,553.70 | $19,739.63 | $15,344.94 | $12,717.98 | $10,974.82 | $9,736.67 |
| 2.000 | $55,738.28 | $29,260.28 | $20,463.58 | $16,087.09 | $13,478.57 | $11,753.90 | $10,534.16 |
| 2.375 | $56,261.51 | $29,797.41 | $21,017.29 | $16,657.93 | $14,066.65 | $12,359.15 | $11,156.41 |
| 2.500 | $56,436.61 | $29,977.83 | $21,203.90 | $16,850.91 | $14,266.01 | $12,564.84 | $11,368.35 |
| 3.000 | $57,140.44 | $30,706.32 | $21,960.50 | $17,636.20 | $15,079.92 | $13,407.01 | $12,238.24 |
| 3.500 | $57,849.75 | $31,445.71 | $22,733.26 | $18,442.72 | $15,919.83 | $14,279.62 | $13,142.64 |
| 4.000 | $58,564.54 | $32,195.95 | $23,522.08 | $19,270.17 | $16,785.21 | $15,181.81 | $14,080.24 |
| 4.500 | $59,284.80 | $32,957.01 | $24,326.79 | $20,118.25 | $17,675.47 | $16,112.59 | $15,049.56 |
| 5.000 | $60,010.52 | $33,728.83 | $25,147.24 | $20,986.59 | $18,589.96 | $17,070.93 | $16,049.07 |
| 5.500 | $60,741.70 | $34,511.36 | $25,983.25 | $21,874.82 | $19,527.98 | $18,055.69 | $17,077.12 |
| 6.000 | $61,478.31 | $35,304.52 | $26,834.65 | $22,782.51 | $20,488.78 | $19,065.71 | $18,132.03 |
| 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. |