| Property Price： | $5,330,000.00 |
| Down Payment： | $2,132,000.00 |
| Loan amount： | $3,198,000.00 |
| Monthly Payment： | $14,146.28 (2.375% 300-term) |
| Total repayment： | $4,243,882.88 |
| Total int. paid： | $1,045,882.88 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,665.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $53,300.00 |
| 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 #： | $119,925.00 | # 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 | $54,665.80 | $28,015.80 | $19,139.85 | $14,707.42 | $12,052.38 | $10,286.03 | $9,027.50 |
| 1.500 | $55,357.02 | $28,715.32 | $19,851.36 | $15,431.80 | $12,789.96 | $11,036.94 | $9,791.78 |
| 2.000 | $56,053.78 | $29,425.90 | $20,579.41 | $16,178.15 | $13,554.86 | $11,820.43 | $10,593.78 |
| 2.375 | $56,579.97 | $29,966.08 | $21,136.25 | $16,752.23 | $14,146.28 | $12,429.11 | $11,219.56 |
| 2.500 | $56,756.06 | $30,147.51 | $21,323.92 | $16,946.29 | $14,346.76 | $12,635.97 | $11,432.70 |
| 3.000 | $57,463.87 | $30,880.13 | $22,084.80 | $17,736.03 | $15,165.28 | $13,482.90 | $12,307.51 |
| 3.500 | $58,177.20 | $31,623.70 | $22,861.94 | $18,547.11 | $16,009.94 | $14,360.45 | $13,217.03 |
| 4.000 | $58,896.04 | $32,378.20 | $23,655.22 | $19,379.25 | $16,880.22 | $15,267.74 | $14,159.94 |
| 4.500 | $59,620.38 | $33,143.56 | $24,464.49 | $20,232.13 | $17,775.52 | $16,203.80 | $15,134.75 |
| 5.000 | $60,350.21 | $33,919.75 | $25,289.58 | $21,105.38 | $18,695.19 | $17,167.56 | $16,139.91 |
| 5.500 | $61,085.52 | $34,706.70 | $26,130.33 | $21,998.64 | $19,638.52 | $18,157.89 | $17,173.78 |
| 6.000 | $61,826.30 | $35,504.36 | $26,986.54 | $22,911.47 | $20,604.76 | $19,173.63 | $18,234.67 |
| 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. |