| Property Price： | $6,500,000.00 |
| Down Payment： | $2,600,000.00 |
| Loan amount： | $3,900,000.00 |
| Monthly Payment： | $17,251.56 (2.375% 300-term) |
| Total repayment： | $5,175,466.93 |
| Total int. paid： | $1,275,466.93 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $65,000.00 |
| 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 #： | $185,000.00 | # 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 | $66,665.62 | $34,165.61 | $23,341.29 | $17,935.88 | $14,698.03 | $12,543.94 | $11,009.14 |
| 1.500 | $67,508.56 | $35,018.68 | $24,208.98 | $18,819.27 | $15,597.52 | $13,459.69 | $11,941.19 |
| 2.000 | $68,358.26 | $35,885.25 | $25,096.84 | $19,729.45 | $16,530.32 | $14,415.16 | $12,919.25 |
| 2.375 | $68,999.97 | $36,544.00 | $25,775.92 | $20,429.54 | $17,251.56 | $15,157.45 | $13,682.39 |
| 2.500 | $69,214.71 | $36,765.26 | $26,004.78 | $20,666.21 | $17,496.05 | $15,409.72 | $13,942.31 |
| 3.000 | $70,077.89 | $37,658.69 | $26,932.68 | $21,629.31 | $18,494.24 | $16,442.56 | $15,009.16 |
| 3.500 | $70,947.81 | $38,565.49 | $27,880.42 | $22,618.43 | $19,524.32 | $17,512.74 | $16,118.33 |
| 4.000 | $71,824.44 | $39,485.60 | $28,847.83 | $23,633.23 | $20,585.64 | $18,619.20 | $17,268.21 |
| 4.500 | $72,707.78 | $40,418.98 | $29,834.74 | $24,673.33 | $21,677.47 | $19,760.73 | $18,457.01 |
| 5.000 | $73,597.81 | $41,365.55 | $30,840.95 | $25,738.27 | $22,799.01 | $20,936.04 | $19,682.82 |
| 5.500 | $74,494.53 | $42,325.25 | $31,866.25 | $26,827.61 | $23,949.41 | $22,143.77 | $20,943.63 |
| 6.000 | $75,397.93 | $43,298.00 | $32,910.42 | $27,940.81 | $25,127.75 | $23,382.47 | $22,237.40 |
| 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. |