| Property Price： | $5,120,000.00 |
| Down Payment： | $2,048,000.00 |
| Loan amount： | $3,072,000.00 |
| Monthly Payment： | $13,588.92 (2.375% 300-term) |
| Total repayment： | $4,076,675.49 |
| Total int. paid： | $1,004,675.49 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,560.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $51,200.00 |
| 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 #： | $115,200.00 | # 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 | $52,511.99 | $26,911.99 | $18,385.75 | $14,127.95 | $11,577.52 | $9,880.77 | $8,671.82 |
| 1.500 | $53,175.98 | $27,583.95 | $19,069.23 | $14,823.79 | $12,286.04 | $10,602.09 | $9,405.99 |
| 2.000 | $53,845.28 | $28,266.53 | $19,768.59 | $15,540.74 | $13,020.81 | $11,354.71 | $10,176.39 |
| 2.375 | $54,350.74 | $28,785.43 | $20,303.49 | $16,092.19 | $13,588.92 | $11,939.41 | $10,777.51 |
| 2.500 | $54,519.89 | $28,959.71 | $20,483.76 | $16,278.62 | $13,781.51 | $12,138.11 | $10,982.25 |
| 3.000 | $55,199.82 | $29,663.46 | $21,214.67 | $17,037.24 | $14,567.77 | $12,951.68 | $11,822.60 |
| 3.500 | $55,885.04 | $30,377.74 | $21,961.19 | $17,816.36 | $15,379.16 | $13,794.65 | $12,696.29 |
| 4.000 | $56,575.56 | $31,102.51 | $22,723.21 | $18,615.72 | $16,215.15 | $14,666.20 | $13,602.04 |
| 4.500 | $57,271.36 | $31,837.72 | $23,500.59 | $19,434.99 | $17,075.17 | $15,565.37 | $14,538.45 |
| 5.000 | $57,972.43 | $32,583.33 | $24,293.18 | $20,273.84 | $17,958.61 | $16,491.16 | $15,504.01 |
| 5.500 | $58,678.77 | $33,339.27 | $25,100.80 | $21,131.90 | $18,864.77 | $17,442.48 | $16,497.14 |
| 6.000 | $59,390.37 | $34,105.50 | $25,923.28 | $22,008.76 | $19,792.94 | $18,418.19 | $17,516.23 |
| 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. |