| Property Price： | $4,720,000.00 |
| Down Payment： | $1,888,000.00 |
| Loan amount： | $2,832,000.00 |
| Monthly Payment： | $12,527.28 (2.375% 300-term) |
| Total repayment： | $3,758,185.22 |
| Total int. paid： | $926,185.22 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,360.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $47,200.00 |
| 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 #： | $89,500.00 | # 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 | $48,409.49 | $24,809.49 | $16,949.36 | $13,024.21 | $10,673.03 | $9,108.83 | $7,994.33 |
| 1.500 | $49,021.60 | $25,428.95 | $17,579.44 | $13,665.69 | $11,326.20 | $9,773.80 | $8,671.14 |
| 2.000 | $49,638.62 | $26,058.21 | $18,224.17 | $14,326.62 | $12,003.55 | $10,467.62 | $9,381.36 |
| 2.375 | $50,104.59 | $26,536.57 | $18,717.28 | $14,834.99 | $12,527.28 | $11,006.64 | $9,935.52 |
| 2.500 | $50,260.53 | $26,697.24 | $18,883.47 | $15,006.85 | $12,704.83 | $11,189.82 | $10,124.26 |
| 3.000 | $50,887.33 | $27,346.00 | $19,557.27 | $15,706.20 | $13,429.66 | $11,939.83 | $10,898.96 |
| 3.500 | $51,519.02 | $28,004.48 | $20,245.47 | $16,424.46 | $14,177.66 | $12,716.95 | $11,704.39 |
| 4.000 | $52,155.59 | $28,672.62 | $20,947.96 | $17,161.36 | $14,948.34 | $13,520.40 | $12,539.38 |
| 4.500 | $52,797.03 | $29,350.40 | $21,664.61 | $17,916.63 | $15,741.18 | $14,349.33 | $13,402.63 |
| 5.000 | $53,443.33 | $30,037.75 | $22,395.28 | $18,689.95 | $16,555.59 | $15,202.79 | $14,292.75 |
| 5.500 | $54,094.49 | $30,734.64 | $23,139.80 | $19,480.97 | $17,390.96 | $16,079.78 | $15,208.30 |
| 6.000 | $54,750.49 | $31,441.01 | $23,898.03 | $20,289.33 | $18,246.62 | $16,979.27 | $16,147.77 |
| 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. |