| Property Price： | $4,350,000.00 |
| Down Payment： | $1,740,000.00 |
| Loan amount： | $2,610,000.00 |
| Monthly Payment： | $11,545.27 (2.375% 300-term) |
| Total repayment： | $3,463,581.71 |
| Total int. paid： | $853,581.71 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,175.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $43,500.00 |
| 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 #： | $65,250.00 | # 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 | $44,614.68 | $22,864.68 | $15,620.71 | $12,003.24 | $9,836.37 | $8,394.79 | $7,367.66 |
| 1.500 | $45,178.81 | $23,435.58 | $16,201.39 | $12,594.44 | $10,438.34 | $9,007.64 | $7,991.41 |
| 2.000 | $45,747.45 | $24,015.51 | $16,795.58 | $13,203.56 | $11,062.60 | $9,647.07 | $8,645.96 |
| 2.375 | $46,176.90 | $24,456.37 | $17,250.04 | $13,672.08 | $11,545.27 | $10,143.83 | $9,156.68 |
| 2.500 | $46,320.61 | $24,604.44 | $17,403.20 | $13,830.47 | $11,708.90 | $10,312.66 | $9,330.63 |
| 3.000 | $46,898.28 | $25,202.35 | $18,024.18 | $14,475.00 | $12,376.92 | $11,003.87 | $10,044.59 |
| 3.500 | $47,480.45 | $25,809.21 | $18,658.43 | $15,136.95 | $13,066.28 | $11,720.07 | $10,786.89 |
| 4.000 | $48,067.12 | $26,424.98 | $19,305.85 | $15,816.09 | $13,776.54 | $12,460.54 | $11,556.42 |
| 4.500 | $48,658.28 | $27,049.62 | $19,966.32 | $16,512.15 | $14,507.23 | $13,224.49 | $12,352.00 |
| 5.000 | $49,253.92 | $27,683.10 | $20,639.71 | $17,224.84 | $15,257.80 | $14,011.04 | $13,172.35 |
| 5.500 | $49,854.03 | $28,325.36 | $21,325.88 | $17,953.86 | $16,027.68 | $14,819.29 | $14,016.12 |
| 6.000 | $50,458.61 | $28,976.35 | $22,024.66 | $18,698.85 | $16,816.27 | $15,648.27 | $14,881.95 |
| 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. |