| Property Price： | $4,580,000.00 |
| Down Payment： | $1,832,000.00 |
| Loan amount： | $2,748,000.00 |
| Monthly Payment： | $12,155.71 (2.375% 300-term) |
| Total repayment： | $3,646,713.62 |
| Total int. paid： | $898,713.62 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,290.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $45,800.00 |
| 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 #： | $75,500.00 | # 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 | $46,973.62 | $24,073.61 | $16,446.63 | $12,637.90 | $10,356.46 | $8,838.65 | $7,757.21 |
| 1.500 | $47,567.57 | $24,674.70 | $17,058.02 | $13,260.35 | $10,990.25 | $9,483.90 | $8,413.95 |
| 2.000 | $48,166.28 | $25,285.30 | $17,683.62 | $13,901.67 | $11,647.52 | $10,157.14 | $9,103.10 |
| 2.375 | $48,618.44 | $25,749.46 | $18,162.11 | $14,394.97 | $12,155.71 | $10,680.17 | $9,640.82 |
| 2.500 | $48,769.75 | $25,905.37 | $18,323.37 | $14,561.73 | $12,327.99 | $10,857.92 | $9,823.97 |
| 3.000 | $49,377.96 | $26,534.89 | $18,977.18 | $15,240.34 | $13,031.33 | $11,585.68 | $10,575.68 |
| 3.500 | $49,990.92 | $27,173.84 | $19,644.97 | $15,937.29 | $13,757.14 | $12,339.75 | $11,357.23 |
| 4.000 | $50,608.60 | $27,822.16 | $20,326.62 | $16,652.34 | $14,504.96 | $13,119.37 | $12,167.45 |
| 4.500 | $51,231.02 | $28,479.83 | $21,022.02 | $17,385.20 | $15,274.28 | $13,923.71 | $13,005.10 |
| 5.000 | $51,858.15 | $29,146.80 | $21,731.01 | $18,135.58 | $16,064.53 | $14,751.86 | $13,868.82 |
| 5.500 | $52,489.99 | $29,823.02 | $22,453.45 | $18,903.14 | $16,875.12 | $15,602.84 | $14,757.21 |
| 6.000 | $53,126.54 | $30,508.43 | $23,189.19 | $19,687.53 | $17,705.40 | $16,475.65 | $15,668.81 |
| 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. |