| Property Price： | $6,080,000.00 |
| Down Payment： | $2,432,000.00 |
| Loan amount： | $3,648,000.00 |
| Monthly Payment： | $16,136.84 (2.375% 300-term) |
| Total repayment： | $4,841,052.14 |
| Total int. paid： | $1,193,052.14 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,040.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $60,800.00 |
| 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 #： | $143,000.00 | # 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 | $62,357.99 | $31,957.98 | $21,833.08 | $16,776.94 | $13,748.31 | $11,733.41 | $10,297.78 |
| 1.500 | $63,146.47 | $32,755.94 | $22,644.71 | $17,603.26 | $14,589.68 | $12,589.99 | $11,169.61 |
| 2.000 | $63,941.27 | $33,566.51 | $23,475.20 | $18,454.62 | $15,462.21 | $13,483.72 | $12,084.47 |
| 2.375 | $64,541.51 | $34,182.69 | $24,110.40 | $19,109.48 | $16,136.84 | $14,178.05 | $12,798.30 |
| 2.500 | $64,742.38 | $34,389.66 | $24,324.47 | $19,330.86 | $16,365.54 | $14,414.01 | $13,041.43 |
| 3.000 | $65,549.78 | $35,225.36 | $25,192.42 | $20,231.72 | $17,299.23 | $15,380.12 | $14,039.33 |
| 3.500 | $66,363.49 | $36,073.56 | $26,078.92 | $21,156.93 | $18,262.75 | $16,381.15 | $15,076.84 |
| 4.000 | $67,183.47 | $36,934.23 | $26,983.82 | $22,106.16 | $19,255.49 | $17,416.11 | $16,152.42 |
| 4.500 | $68,009.73 | $37,807.29 | $27,906.96 | $23,079.05 | $20,276.77 | $18,483.88 | $17,264.41 |
| 5.000 | $68,842.26 | $38,692.70 | $28,848.15 | $24,075.19 | $21,325.84 | $19,583.25 | $18,411.01 |
| 5.500 | $69,681.04 | $39,590.39 | $29,807.20 | $25,094.13 | $22,401.91 | $20,712.94 | $19,590.35 |
| 6.000 | $70,526.06 | $40,500.28 | $30,783.90 | $26,135.41 | $23,504.12 | $21,871.60 | $20,800.52 |
| 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. |