| Property Price： | $5,680,000.00 |
| Down Payment： | $2,272,000.00 |
| Loan amount： | $3,408,000.00 |
| Monthly Payment： | $15,075.21 (2.375% 300-term) |
| Total repayment： | $4,522,561.87 |
| Total int. paid： | $1,114,561.87 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $56,800.00 |
| 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 #： | $127,800.00 | # 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 | $58,255.49 | $29,855.48 | $20,396.69 | $15,673.20 | $12,843.81 | $10,961.47 | $9,620.30 |
| 1.500 | $58,992.10 | $30,600.94 | $21,154.92 | $16,445.15 | $13,629.83 | $11,761.70 | $10,434.77 |
| 2.000 | $59,734.61 | $31,358.19 | $21,930.78 | $17,240.50 | $14,444.96 | $12,596.63 | $11,289.44 |
| 2.375 | $60,295.36 | $31,933.83 | $22,524.19 | $17,852.28 | $15,075.21 | $13,245.28 | $11,956.30 |
| 2.500 | $60,483.01 | $32,127.18 | $22,724.18 | $18,059.09 | $15,288.86 | $13,465.72 | $12,183.44 |
| 3.000 | $61,237.30 | $32,907.90 | $23,535.02 | $18,900.69 | $16,161.12 | $14,368.27 | $13,115.69 |
| 3.500 | $61,997.47 | $33,700.30 | $24,363.20 | $19,765.03 | $17,061.25 | $15,303.44 | $14,084.94 |
| 4.000 | $62,763.51 | $34,504.34 | $25,208.56 | $20,651.81 | $17,988.68 | $16,270.31 | $15,089.76 |
| 4.500 | $63,535.41 | $35,319.97 | $26,070.97 | $21,560.69 | $18,942.77 | $17,267.84 | $16,128.59 |
| 5.000 | $64,313.16 | $36,147.13 | $26,950.25 | $22,491.29 | $19,922.83 | $18,294.88 | $17,199.76 |
| 5.500 | $65,096.76 | $36,985.76 | $27,846.20 | $23,443.20 | $20,928.10 | $19,350.25 | $18,301.51 |
| 6.000 | $65,886.19 | $37,835.79 | $28,758.64 | $24,415.97 | $21,957.79 | $20,432.68 | $19,432.07 |
| 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. |