| Property Price： | $6,480,000.00 |
| Down Payment： | $2,592,000.00 |
| Loan amount： | $3,888,000.00 |
| Monthly Payment： | $17,198.47 (2.375% 300-term) |
| Total repayment： | $5,159,542.42 |
| Total int. paid： | $1,271,542.42 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,240.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $64,800.00 |
| 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 #： | $183,000.00 | # 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 | $66,460.49 | $34,060.48 | $23,269.47 | $17,880.69 | $14,652.80 | $12,505.34 | $10,975.27 |
| 1.500 | $67,300.84 | $34,910.94 | $24,134.49 | $18,761.37 | $15,549.52 | $13,418.27 | $11,904.45 |
| 2.000 | $68,147.93 | $35,774.83 | $25,019.62 | $19,668.74 | $16,479.46 | $14,370.81 | $12,879.50 |
| 2.375 | $68,787.66 | $36,431.56 | $25,696.61 | $20,366.68 | $17,198.47 | $15,110.81 | $13,640.29 |
| 2.500 | $69,001.74 | $36,652.14 | $25,924.76 | $20,602.62 | $17,442.22 | $15,362.30 | $13,899.41 |
| 3.000 | $69,862.27 | $37,542.82 | $26,849.81 | $21,562.75 | $18,437.34 | $16,391.96 | $14,962.98 |
| 3.500 | $70,729.50 | $38,446.83 | $27,794.63 | $22,548.83 | $19,464.24 | $17,458.86 | $16,068.74 |
| 4.000 | $71,603.44 | $39,364.11 | $28,759.07 | $23,560.52 | $20,522.30 | $18,561.91 | $17,215.08 |
| 4.500 | $72,484.06 | $40,294.61 | $29,742.94 | $24,597.41 | $21,610.77 | $19,699.92 | $18,400.22 |
| 5.000 | $73,371.36 | $41,238.27 | $30,746.06 | $25,659.08 | $22,728.86 | $20,871.62 | $19,622.26 |
| 5.500 | $74,265.32 | $42,195.02 | $31,768.20 | $26,745.06 | $23,875.72 | $22,075.64 | $20,879.19 |
| 6.000 | $75,165.93 | $43,164.77 | $32,809.15 | $27,854.84 | $25,050.44 | $23,310.52 | $22,168.98 |
| 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. |