| Property Price： | $3,980,000.00 |
| Down Payment： | $1,592,000.00 |
| Loan amount： | $2,388,000.00 |
| Monthly Payment： | $10,563.26 (2.375% 300-term) |
| Total repayment： | $3,168,978.21 |
| Total int. paid： | $780,978.21 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,990.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $39,800.00 |
| 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 #： | $59,700.00 | # 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 | $40,819.87 | $20,919.86 | $14,292.05 | $10,982.28 | $8,999.71 | $7,680.75 | $6,740.98 |
| 1.500 | $41,336.01 | $21,442.21 | $14,823.34 | $11,523.18 | $9,550.48 | $8,241.47 | $7,311.68 |
| 2.000 | $41,856.29 | $21,972.81 | $15,366.99 | $12,080.49 | $10,121.64 | $8,826.51 | $7,910.55 |
| 2.375 | $42,249.21 | $22,376.17 | $15,782.79 | $12,509.17 | $10,563.26 | $9,281.03 | $8,377.83 |
| 2.500 | $42,380.70 | $22,511.65 | $15,922.93 | $12,654.08 | $10,712.97 | $9,435.49 | $8,536.99 |
| 3.000 | $42,909.23 | $23,058.71 | $16,491.09 | $13,243.79 | $11,324.17 | $10,067.90 | $9,190.22 |
| 3.500 | $43,441.89 | $23,613.95 | $17,071.40 | $13,849.44 | $11,954.89 | $10,723.19 | $9,869.38 |
| 4.000 | $43,978.65 | $24,177.34 | $17,663.75 | $14,470.81 | $12,604.74 | $11,400.68 | $10,573.46 |
| 4.500 | $44,519.53 | $24,748.85 | $18,268.04 | $15,107.67 | $13,273.28 | $12,099.65 | $11,301.37 |
| 5.000 | $45,064.51 | $25,328.45 | $18,884.15 | $15,759.74 | $13,960.01 | $12,819.30 | $12,051.94 |
| 5.500 | $45,613.58 | $25,916.08 | $19,511.95 | $16,426.75 | $14,664.41 | $13,558.80 | $12,823.95 |
| 6.000 | $46,166.73 | $26,511.70 | $20,151.30 | $17,108.37 | $15,385.92 | $14,317.27 | $13,616.13 |
| 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. |