| Property Price： | $4,450,000.00 |
| Down Payment： | $1,780,000.00 |
| Loan amount： | $2,670,000.00 |
| Monthly Payment： | $11,810.68 (2.375% 300-term) |
| Total repayment： | $3,543,204.28 |
| Total int. paid： | $873,204.28 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,225.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $44,500.00 |
| 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 #： | $66,750.00 | # 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 | $45,640.31 | $23,390.30 | $15,979.80 | $12,279.18 | $10,062.49 | $8,587.78 | $7,537.03 |
| 1.500 | $46,217.40 | $23,974.33 | $16,573.84 | $12,883.96 | $10,678.30 | $9,214.71 | $8,175.12 |
| 2.000 | $46,799.12 | $24,567.59 | $17,181.68 | $13,507.09 | $11,316.91 | $9,868.84 | $8,844.72 |
| 2.375 | $47,238.44 | $25,018.58 | $17,646.59 | $13,986.38 | $11,810.68 | $10,377.03 | $9,367.18 |
| 2.500 | $47,385.46 | $25,170.06 | $17,803.27 | $14,148.41 | $11,978.07 | $10,549.73 | $9,545.12 |
| 3.000 | $47,976.40 | $25,781.72 | $18,438.53 | $14,807.76 | $12,661.44 | $11,256.83 | $10,275.50 |
| 3.500 | $48,571.96 | $26,402.53 | $19,087.36 | $15,484.92 | $13,366.65 | $11,989.49 | $11,034.86 |
| 4.000 | $49,172.11 | $27,032.45 | $19,749.67 | $16,179.67 | $14,093.24 | $12,746.99 | $11,822.09 |
| 4.500 | $49,776.86 | $27,671.46 | $20,425.32 | $16,891.74 | $14,840.73 | $13,528.50 | $12,635.95 |
| 5.000 | $50,386.19 | $28,319.49 | $21,114.19 | $17,620.82 | $15,608.55 | $14,333.14 | $13,475.16 |
| 5.500 | $51,000.10 | $28,976.52 | $21,816.13 | $18,366.59 | $16,396.14 | $15,159.97 | $14,338.33 |
| 6.000 | $51,618.58 | $29,642.47 | $22,530.98 | $19,128.71 | $17,202.85 | $16,008.00 | $15,224.07 |
| 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. |