| Property Price： | $4,500,000.00 |
| Down Payment： | $1,800,000.00 |
| Loan amount： | $2,700,000.00 |
| Monthly Payment： | $11,943.39 (2.375% 300-term) |
| Total repayment： | $3,583,015.57 |
| Total int. paid： | $883,015.57 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $45,000.00 |
| 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 #： | $67,500.00 | # 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 | $46,153.12 | $23,653.11 | $16,159.35 | $12,417.15 | $10,175.56 | $8,684.27 | $7,621.71 |
| 1.500 | $46,736.70 | $24,243.70 | $16,760.06 | $13,028.73 | $10,798.28 | $9,318.25 | $8,266.98 |
| 2.000 | $47,324.95 | $24,843.63 | $17,374.73 | $13,658.85 | $11,444.07 | $9,979.73 | $8,944.09 |
| 2.375 | $47,769.21 | $25,299.69 | $17,844.87 | $14,143.53 | $11,943.39 | $10,493.62 | $9,472.42 |
| 2.500 | $47,917.88 | $25,452.87 | $18,003.31 | $14,307.38 | $12,112.65 | $10,668.26 | $9,652.37 |
| 3.000 | $48,515.46 | $26,071.40 | $18,645.70 | $14,974.14 | $12,803.71 | $11,383.31 | $10,390.96 |
| 3.500 | $49,117.71 | $26,699.18 | $19,301.83 | $15,658.91 | $13,516.84 | $12,124.21 | $11,158.85 |
| 4.000 | $49,724.61 | $27,336.19 | $19,971.57 | $16,361.47 | $14,251.59 | $12,890.21 | $11,954.92 |
| 4.500 | $50,336.15 | $27,982.37 | $20,654.82 | $17,081.53 | $15,007.48 | $13,680.50 | $12,777.93 |
| 5.000 | $50,952.33 | $28,637.69 | $21,351.43 | $17,818.80 | $15,783.93 | $14,494.18 | $13,626.57 |
| 5.500 | $51,573.14 | $29,302.10 | $22,061.25 | $18,572.96 | $16,580.36 | $15,330.30 | $14,499.44 |
| 6.000 | $52,198.56 | $29,975.54 | $22,784.13 | $19,343.64 | $17,396.14 | $16,187.86 | $15,395.12 |
| 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. |