| Property Price： | $5,100,000.00 |
| Down Payment： | $2,040,000.00 |
| Loan amount： | $3,060,000.00 |
| Monthly Payment： | $13,535.84 (2.375% 300-term) |
| Total repayment： | $4,060,750.98 |
| Total int. paid： | $1,000,750.98 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,550.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $51,000.00 |
| 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 #： | $114,750.00 | # 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 | $52,306.87 | $26,806.86 | $18,313.93 | $14,072.77 | $11,532.30 | $9,842.17 | $8,637.94 |
| 1.500 | $52,968.26 | $27,476.20 | $18,994.74 | $14,765.89 | $12,238.05 | $10,560.68 | $9,369.24 |
| 2.000 | $53,634.95 | $28,156.12 | $19,691.37 | $15,480.03 | $12,969.94 | $11,310.36 | $10,136.64 |
| 2.375 | $54,138.44 | $28,672.98 | $20,224.18 | $16,029.33 | $13,535.84 | $11,892.77 | $10,735.41 |
| 2.500 | $54,306.93 | $28,846.59 | $20,403.75 | $16,215.03 | $13,727.67 | $12,090.70 | $10,939.35 |
| 3.000 | $54,984.19 | $29,547.59 | $21,131.80 | $16,970.69 | $14,510.87 | $12,901.08 | $11,776.42 |
| 3.500 | $55,666.74 | $30,259.08 | $21,875.41 | $17,746.77 | $15,319.08 | $13,740.77 | $12,646.69 |
| 4.000 | $56,354.56 | $30,981.01 | $22,634.45 | $18,543.00 | $16,151.81 | $14,608.91 | $13,548.91 |
| 4.500 | $57,047.64 | $31,713.35 | $23,408.79 | $19,359.07 | $17,008.47 | $15,504.57 | $14,481.66 |
| 5.000 | $57,745.97 | $32,456.05 | $24,198.28 | $20,194.65 | $17,888.46 | $16,426.74 | $15,443.44 |
| 5.500 | $58,449.56 | $33,209.04 | $25,002.75 | $21,049.35 | $18,791.08 | $17,374.34 | $16,432.70 |
| 6.000 | $59,158.37 | $33,972.27 | $25,822.02 | $21,922.79 | $19,715.62 | $18,346.25 | $17,447.81 |
| 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. |