| Property Price： | $5,960,000.00 |
| Down Payment： | $2,384,000.00 |
| Loan amount： | $3,576,000.00 |
| Monthly Payment： | $15,818.35 (2.375% 300-term) |
| Total repayment： | $4,745,505.06 |
| Total int. paid： | $1,169,505.06 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,980.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $59,600.00 |
| 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 #： | $134,100.00 | # 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 | $61,127.24 | $31,327.23 | $21,402.16 | $16,445.82 | $13,476.96 | $11,501.83 | $10,094.54 |
| 1.500 | $61,900.16 | $32,109.44 | $22,197.77 | $17,255.82 | $14,301.72 | $12,341.50 | $10,949.16 |
| 2.000 | $62,679.27 | $32,904.01 | $23,011.87 | $18,090.39 | $15,157.03 | $13,217.59 | $11,845.96 |
| 2.375 | $63,267.66 | $33,508.04 | $23,634.53 | $18,732.32 | $15,818.35 | $13,898.22 | $12,545.70 |
| 2.500 | $63,464.57 | $33,710.92 | $23,844.38 | $18,949.33 | $16,042.53 | $14,129.52 | $12,784.03 |
| 3.000 | $64,256.04 | $34,530.12 | $24,695.20 | $19,832.41 | $16,957.80 | $15,076.56 | $13,762.24 |
| 3.500 | $65,053.68 | $35,361.59 | $25,564.20 | $20,739.36 | $17,902.30 | $16,057.84 | $14,779.27 |
| 4.000 | $65,857.48 | $36,205.26 | $26,451.24 | $21,669.86 | $18,875.45 | $17,072.37 | $15,833.62 |
| 4.500 | $66,667.44 | $37,061.09 | $27,356.16 | $22,623.54 | $19,876.57 | $18,119.07 | $16,923.66 |
| 5.000 | $67,483.53 | $37,929.03 | $28,278.78 | $23,600.02 | $20,904.94 | $19,196.74 | $18,047.63 |
| 5.500 | $68,305.76 | $38,809.00 | $29,218.90 | $24,598.85 | $21,959.77 | $20,304.13 | $19,203.70 |
| 6.000 | $69,134.10 | $39,700.93 | $30,176.32 | $25,619.57 | $23,040.22 | $21,439.93 | $20,389.98 |
| 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. |