| Property Price： | $5,012,000.00 |
| Down Payment： | $2,004,800.00 |
| Loan amount： | $3,007,200.00 |
| Monthly Payment： | $13,302.28 (2.375% 300-term) |
| Total repayment： | $3,990,683.12 |
| Total int. paid： | $983,483.12 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,506.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $50,120.00 |
| 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 #： | $112,770.00 | # 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 | $51,404.32 | $26,344.31 | $17,997.93 | $13,829.94 | $11,333.31 | $9,672.34 | $8,488.90 |
| 1.500 | $52,054.30 | $27,002.10 | $18,666.98 | $14,511.11 | $12,026.89 | $10,378.45 | $9,207.58 |
| 2.000 | $52,709.48 | $27,670.29 | $19,351.59 | $15,212.92 | $12,746.15 | $11,115.20 | $9,961.73 |
| 2.375 | $53,204.28 | $28,178.23 | $19,875.22 | $15,752.75 | $13,302.28 | $11,687.56 | $10,550.18 |
| 2.500 | $53,369.87 | $28,348.84 | $20,051.69 | $15,935.24 | $13,490.80 | $11,882.08 | $10,750.60 |
| 3.000 | $54,035.45 | $29,037.75 | $20,767.17 | $16,677.86 | $14,260.48 | $12,678.48 | $11,573.21 |
| 3.500 | $54,706.22 | $29,736.96 | $21,497.95 | $17,440.55 | $15,054.75 | $13,503.67 | $12,428.48 |
| 4.000 | $55,382.17 | $30,446.44 | $22,243.90 | $18,223.04 | $15,873.11 | $14,356.83 | $13,315.12 |
| 4.500 | $56,063.29 | $31,166.14 | $23,004.88 | $19,025.03 | $16,714.99 | $15,237.04 | $14,231.78 |
| 5.000 | $56,749.57 | $31,896.02 | $23,780.75 | $19,846.19 | $17,579.79 | $16,143.30 | $15,176.97 |
| 5.500 | $57,441.01 | $32,636.02 | $24,571.33 | $20,686.15 | $18,466.84 | $17,074.55 | $16,149.15 |
| 6.000 | $58,137.60 | $33,386.09 | $25,376.46 | $21,544.51 | $19,375.43 | $18,029.68 | $17,146.74 |
| 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. |