| Property Price： | $5,620,000.00 |
| Down Payment： | $2,248,000.00 |
| Loan amount： | $3,372,000.00 |
| Monthly Payment： | $14,915.96 (2.375% 300-term) |
| Total repayment： | $4,474,788.33 |
| Total int. paid： | $1,102,788.33 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,810.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $56,200.00 |
| 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 #： | $126,450.00 | # 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 | $57,640.12 | $29,540.11 | $20,181.24 | $15,507.64 | $12,708.14 | $10,845.68 | $9,518.67 |
| 1.500 | $58,368.94 | $30,277.69 | $20,931.45 | $16,271.43 | $13,485.85 | $11,637.45 | $10,324.54 |
| 2.000 | $59,103.61 | $31,026.94 | $21,699.11 | $17,058.39 | $14,292.37 | $12,463.57 | $11,170.18 |
| 2.375 | $59,658.43 | $31,596.50 | $22,286.25 | $17,663.70 | $14,915.96 | $13,105.37 | $11,830.01 |
| 2.500 | $59,844.10 | $31,787.81 | $22,484.13 | $17,868.33 | $15,127.36 | $13,323.48 | $12,054.74 |
| 3.000 | $60,590.42 | $32,560.28 | $23,286.41 | $18,701.03 | $15,990.41 | $14,216.49 | $12,977.15 |
| 3.500 | $61,342.56 | $33,344.31 | $24,105.84 | $19,556.24 | $16,881.03 | $15,141.79 | $13,936.16 |
| 4.000 | $62,100.51 | $34,139.86 | $24,942.28 | $20,433.66 | $17,798.66 | $16,098.44 | $14,930.36 |
| 4.500 | $62,864.26 | $34,946.87 | $25,795.57 | $21,332.94 | $18,742.67 | $17,085.43 | $15,958.22 |
| 5.000 | $63,633.80 | $35,765.29 | $26,665.56 | $22,253.71 | $19,712.38 | $18,101.63 | $17,018.07 |
| 5.500 | $64,409.12 | $36,595.06 | $27,552.05 | $23,195.56 | $20,707.03 | $19,145.85 | $18,108.19 |
| 6.000 | $65,190.21 | $37,436.11 | $28,454.85 | $24,158.06 | $21,725.84 | $20,216.84 | $19,226.80 |
| 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. |