| Property Price： | $4,380,000.00 |
| Down Payment： | $1,752,000.00 |
| Loan amount： | $2,628,000.00 |
| Monthly Payment： | $11,624.89 (2.375% 300-term) |
| Total repayment： | $3,487,468.49 |
| Total int. paid： | $859,468.49 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,190.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $43,800.00 |
| 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 #： | $65,700.00 | # 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 | $44,922.37 | $23,022.36 | $15,728.44 | $12,086.02 | $9,904.21 | $8,452.69 | $7,418.47 |
| 1.500 | $45,490.39 | $23,597.21 | $16,313.13 | $12,681.29 | $10,510.33 | $9,069.76 | $8,046.53 |
| 2.000 | $46,062.95 | $24,181.14 | $16,911.41 | $13,294.61 | $11,138.89 | $9,713.60 | $8,705.59 |
| 2.375 | $46,495.36 | $24,625.03 | $17,369.00 | $13,766.37 | $11,624.89 | $10,213.79 | $9,219.83 |
| 2.500 | $46,640.07 | $24,774.13 | $17,523.22 | $13,925.85 | $11,789.65 | $10,383.78 | $9,394.97 |
| 3.000 | $47,221.72 | $25,376.16 | $18,148.49 | $14,574.82 | $12,462.27 | $11,079.75 | $10,113.86 |
| 3.500 | $47,807.91 | $25,987.21 | $18,787.11 | $15,241.34 | $13,156.39 | $11,800.89 | $10,861.28 |
| 4.000 | $48,398.62 | $26,607.22 | $19,439.00 | $15,925.16 | $13,871.55 | $12,546.47 | $11,636.12 |
| 4.500 | $48,993.85 | $27,236.17 | $20,104.02 | $16,626.03 | $14,607.28 | $13,315.69 | $12,437.19 |
| 5.000 | $49,593.60 | $27,874.02 | $20,782.06 | $17,343.64 | $15,363.03 | $14,107.67 | $13,263.19 |
| 5.500 | $50,197.85 | $28,520.71 | $21,472.95 | $18,077.68 | $16,138.22 | $14,921.49 | $14,112.79 |
| 6.000 | $50,806.60 | $29,176.19 | $22,176.56 | $18,827.81 | $16,932.24 | $15,756.19 | $14,984.59 |
| 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. |