| Property Price： | $5,880,000.00 |
| Down Payment： | $2,352,000.00 |
| Loan amount： | $3,528,000.00 |
| Monthly Payment： | $15,606.02 (2.375% 300-term) |
| Total repayment： | $4,681,807.01 |
| Total int. paid： | $1,153,807.01 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $58,800.00 |
| 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 #： | $132,300.00 | # 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 | $60,306.74 | $30,906.73 | $21,114.89 | $16,225.07 | $13,296.06 | $11,347.44 | $9,959.04 |
| 1.500 | $61,069.29 | $31,678.44 | $21,899.81 | $17,024.20 | $14,109.75 | $12,175.84 | $10,802.19 |
| 2.000 | $61,837.94 | $32,462.35 | $22,702.99 | $17,847.56 | $14,953.58 | $13,040.17 | $11,686.95 |
| 2.375 | $62,418.43 | $33,058.26 | $23,317.29 | $18,480.88 | $15,606.02 | $13,711.67 | $12,377.30 |
| 2.500 | $62,612.69 | $33,258.42 | $23,524.32 | $18,694.97 | $15,827.20 | $13,939.87 | $12,612.43 |
| 3.000 | $63,393.54 | $34,066.63 | $24,363.72 | $19,566.20 | $16,730.18 | $14,874.19 | $13,577.51 |
| 3.500 | $64,180.48 | $34,886.93 | $25,221.06 | $20,460.98 | $17,662.00 | $15,842.30 | $14,580.89 |
| 4.000 | $64,973.49 | $35,719.28 | $26,096.19 | $21,378.99 | $18,622.08 | $16,843.21 | $15,621.09 |
| 4.500 | $65,772.57 | $36,563.63 | $26,988.96 | $22,319.87 | $19,609.77 | $17,875.86 | $16,696.50 |
| 5.000 | $66,577.71 | $37,419.91 | $27,899.20 | $23,283.24 | $20,624.34 | $18,939.07 | $17,805.38 |
| 5.500 | $67,388.90 | $38,288.07 | $28,826.70 | $24,268.66 | $21,665.01 | $20,031.60 | $18,945.93 |
| 6.000 | $68,206.12 | $39,168.03 | $29,771.27 | $25,275.69 | $22,730.95 | $21,152.14 | $20,116.29 |
| 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. |