| Property Price： | $4,520,000.00 |
| Down Payment： | $1,808,000.00 |
| Loan amount： | $2,712,000.00 |
| Monthly Payment： | $11,996.47 (2.375% 300-term) |
| Total repayment： | $3,598,940.08 |
| Total int. paid： | $886,940.08 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,260.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $45,200.00 |
| 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 #： | $69,500.00 | # 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 | $46,358.24 | $23,758.24 | $16,231.17 | $12,472.33 | $10,220.78 | $8,722.86 | $7,655.59 |
| 1.500 | $46,944.42 | $24,351.45 | $16,834.55 | $13,086.63 | $10,846.27 | $9,359.66 | $8,303.72 |
| 2.000 | $47,535.29 | $24,954.05 | $17,451.96 | $13,719.56 | $11,494.93 | $10,024.08 | $8,983.85 |
| 2.375 | $47,981.52 | $25,412.13 | $17,924.18 | $14,206.39 | $11,996.47 | $10,540.26 | $9,514.52 |
| 2.500 | $48,130.84 | $25,566.00 | $18,083.32 | $14,370.97 | $12,166.49 | $10,715.68 | $9,695.27 |
| 3.000 | $48,731.09 | $26,187.27 | $18,728.57 | $15,040.69 | $12,860.61 | $11,433.90 | $10,437.14 |
| 3.500 | $49,336.01 | $26,817.85 | $19,387.61 | $15,728.51 | $13,576.91 | $12,178.09 | $11,208.44 |
| 4.000 | $49,945.61 | $27,457.68 | $20,060.34 | $16,434.19 | $14,314.94 | $12,947.50 | $12,008.05 |
| 4.500 | $50,559.87 | $28,106.74 | $20,746.62 | $17,157.45 | $15,074.18 | $13,741.31 | $12,834.72 |
| 5.000 | $51,178.79 | $28,764.97 | $21,446.32 | $17,898.00 | $15,854.08 | $14,558.60 | $13,687.13 |
| 5.500 | $51,802.35 | $29,432.33 | $22,159.30 | $18,655.50 | $16,654.05 | $15,398.44 | $14,563.88 |
| 6.000 | $52,430.56 | $30,108.76 | $22,885.40 | $19,429.61 | $17,473.45 | $16,259.81 | $15,463.54 |
| 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. |