| Property Price： | $4,900,000.00 |
| Down Payment： | $1,960,000.00 |
| Loan amount： | $2,940,000.00 |
| Monthly Payment： | $13,005.02 (2.375% 300-term) |
| Total repayment： | $3,901,505.84 |
| Total int. paid： | $961,505.84 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,000.00 |
| 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 #： | $107,500.00 | # 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 | $50,255.62 | $25,755.61 | $17,595.74 | $13,520.89 | $11,080.05 | $9,456.20 | $8,299.20 |
| 1.500 | $50,891.07 | $26,398.70 | $18,249.84 | $14,186.84 | $11,758.13 | $10,146.53 | $9,001.82 |
| 2.000 | $51,531.61 | $27,051.96 | $18,919.16 | $14,872.97 | $12,461.32 | $10,866.81 | $9,739.13 |
| 2.375 | $52,015.36 | $27,548.55 | $19,431.08 | $15,400.73 | $13,005.02 | $11,426.39 | $10,314.42 |
| 2.500 | $52,177.24 | $27,715.35 | $19,603.60 | $15,579.15 | $13,189.33 | $11,616.55 | $10,510.36 |
| 3.000 | $52,827.95 | $28,388.86 | $20,303.10 | $16,305.17 | $13,941.81 | $12,395.16 | $11,314.60 |
| 3.500 | $53,483.73 | $29,072.45 | $21,017.55 | $17,050.82 | $14,718.33 | $13,201.91 | $12,150.74 |
| 4.000 | $54,144.57 | $29,766.07 | $21,746.83 | $17,815.82 | $15,518.40 | $14,036.01 | $13,017.58 |
| 4.500 | $54,810.48 | $30,469.69 | $22,490.80 | $18,599.89 | $16,341.47 | $14,896.55 | $13,913.75 |
| 5.000 | $55,481.43 | $31,183.26 | $23,249.33 | $19,402.70 | $17,186.95 | $15,782.56 | $14,837.82 |
| 5.500 | $56,157.42 | $31,906.73 | $24,022.25 | $20,223.89 | $18,054.17 | $16,693.00 | $15,788.28 |
| 6.000 | $56,838.44 | $32,640.03 | $24,809.39 | $21,063.07 | $18,942.46 | $17,626.79 | $16,763.58 |
| 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. |