| Property Price： | $4,180,000.00 |
| Down Payment： | $1,672,000.00 |
| Loan amount： | $2,508,000.00 |
| Monthly Payment： | $11,094.08 (2.375% 300-term) |
| Total repayment： | $3,328,223.35 |
| Total int. paid： | $820,223.35 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,090.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $41,800.00 |
| 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 #： | $62,700.00 | # 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 | $42,871.12 | $21,971.11 | $15,010.24 | $11,534.15 | $9,451.96 | $8,066.72 | $7,079.73 |
| 1.500 | $43,413.20 | $22,519.71 | $15,568.23 | $12,102.24 | $10,030.40 | $8,655.61 | $7,679.11 |
| 2.000 | $43,959.62 | $23,076.97 | $16,139.20 | $12,687.55 | $10,630.27 | $9,270.06 | $8,308.07 |
| 2.375 | $44,372.29 | $23,500.60 | $16,575.90 | $13,137.77 | $11,094.08 | $9,747.41 | $8,798.83 |
| 2.500 | $44,510.38 | $23,642.89 | $16,723.07 | $13,289.96 | $11,251.31 | $9,909.63 | $8,965.98 |
| 3.000 | $45,065.48 | $24,217.43 | $17,319.79 | $13,909.31 | $11,893.22 | $10,573.83 | $9,652.04 |
| 3.500 | $45,624.90 | $24,800.58 | $17,929.25 | $14,545.39 | $12,555.64 | $11,262.04 | $10,365.33 |
| 4.000 | $46,188.64 | $25,392.28 | $18,551.37 | $15,197.99 | $13,238.15 | $11,973.58 | $11,104.79 |
| 4.500 | $46,756.69 | $25,992.51 | $19,186.03 | $15,866.85 | $13,940.28 | $12,707.67 | $11,869.28 |
| 5.000 | $47,329.05 | $26,601.23 | $19,833.10 | $16,551.69 | $14,661.52 | $13,463.49 | $12,657.57 |
| 5.500 | $47,905.71 | $27,218.39 | $20,492.45 | $17,252.21 | $15,401.31 | $14,240.15 | $13,468.37 |
| 6.000 | $48,486.67 | $27,843.94 | $21,163.93 | $17,968.09 | $16,159.08 | $15,036.73 | $14,300.36 |
| 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. |