| Property Price： | $5,050,000.00 |
| Down Payment： | $2,020,000.00 |
| Loan amount： | $3,030,000.00 |
| Monthly Payment： | $13,403.13 (2.375% 300-term) |
| Total repayment： | $4,020,939.69 |
| Total int. paid： | $990,939.69 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,525.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $50,500.00 |
| 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 #： | $113,625.00 | # 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 | $51,794.05 | $26,544.05 | $18,134.38 | $13,934.80 | $11,419.24 | $9,745.68 | $8,553.26 |
| 1.500 | $52,448.96 | $27,206.82 | $18,808.51 | $14,621.13 | $12,118.07 | $10,457.14 | $9,277.39 |
| 2.000 | $53,109.11 | $27,880.08 | $19,498.31 | $15,328.27 | $12,842.79 | $11,199.47 | $10,037.26 |
| 2.375 | $53,607.67 | $28,391.88 | $20,025.91 | $15,872.18 | $13,403.13 | $11,776.18 | $10,630.17 |
| 2.500 | $53,774.51 | $28,563.78 | $20,203.71 | $16,056.06 | $13,593.09 | $11,972.16 | $10,832.11 |
| 3.000 | $54,445.13 | $29,257.91 | $20,924.62 | $16,804.31 | $14,368.60 | $12,774.60 | $11,660.96 |
| 3.500 | $55,120.99 | $29,962.42 | $21,660.94 | $17,572.78 | $15,168.89 | $13,606.05 | $12,522.71 |
| 4.000 | $55,802.06 | $30,677.28 | $22,412.54 | $18,361.20 | $15,993.46 | $14,465.68 | $13,416.07 |
| 4.500 | $56,488.35 | $31,402.44 | $23,179.30 | $19,169.28 | $16,841.72 | $15,352.56 | $14,339.68 |
| 5.000 | $57,179.84 | $32,137.85 | $23,961.05 | $19,996.66 | $17,713.08 | $16,265.70 | $15,292.04 |
| 5.500 | $57,876.52 | $32,883.46 | $24,757.63 | $20,842.99 | $18,606.85 | $17,204.01 | $16,271.59 |
| 6.000 | $58,578.39 | $33,639.21 | $25,568.86 | $21,707.86 | $19,522.33 | $18,166.38 | $17,276.75 |
| 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. |