| Property Price： | $4,010,000.00 |
| Down Payment： | $1,604,000.00 |
| Loan amount： | $2,406,000.00 |
| Monthly Payment： | $10,642.88 (2.375% 300-term) |
| Total repayment： | $3,192,864.98 |
| Total int. paid： | $786,864.98 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,005.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $40,100.00 |
| 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 #： | $60,150.00 | # 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 | $41,127.56 | $21,077.55 | $14,399.78 | $11,065.06 | $9,067.55 | $7,738.65 | $6,791.79 |
| 1.500 | $41,647.59 | $21,603.83 | $14,935.08 | $11,610.04 | $9,622.47 | $8,303.59 | $7,366.80 |
| 2.000 | $42,171.79 | $22,138.44 | $15,482.82 | $12,171.55 | $10,197.94 | $8,893.04 | $7,970.18 |
| 2.375 | $42,567.67 | $22,544.84 | $15,901.76 | $12,603.46 | $10,642.88 | $9,350.98 | $8,440.98 |
| 2.500 | $42,700.15 | $22,681.34 | $16,042.95 | $12,749.46 | $10,793.72 | $9,506.61 | $8,601.33 |
| 3.000 | $43,232.67 | $23,232.52 | $16,615.39 | $13,343.62 | $11,409.52 | $10,143.79 | $9,259.50 |
| 3.500 | $43,769.34 | $23,791.94 | $17,200.07 | $13,953.83 | $12,045.00 | $10,804.02 | $9,943.77 |
| 4.000 | $44,310.15 | $24,359.58 | $17,796.89 | $14,579.89 | $12,699.75 | $11,486.61 | $10,653.16 |
| 4.500 | $44,855.10 | $24,935.40 | $18,405.74 | $15,221.54 | $13,373.33 | $12,190.85 | $11,386.56 |
| 5.000 | $45,404.19 | $25,519.36 | $19,026.49 | $15,878.54 | $14,065.24 | $12,915.93 | $12,142.79 |
| 5.500 | $45,957.40 | $26,111.42 | $19,659.03 | $16,550.57 | $14,774.95 | $13,661.00 | $12,920.61 |
| 6.000 | $46,514.72 | $26,711.53 | $20,303.20 | $17,237.33 | $15,501.89 | $14,425.19 | $13,718.76 |
| 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. |