| Property Price： | $6,680,000.00 |
| Down Payment： | $2,672,000.00 |
| Loan amount： | $4,008,000.00 |
| Monthly Payment： | $17,729.29 (2.375% 300-term) |
| Total repayment： | $5,318,787.55 |
| Total int. paid： | $1,310,787.55 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,340.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $66,800.00 |
| 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 #： | $200,400.00 | # 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 | $68,511.74 | $35,111.73 | $23,987.66 | $18,432.56 | $15,105.05 | $12,891.31 | $11,314.01 |
| 1.500 | $69,378.03 | $35,988.43 | $24,879.38 | $19,340.42 | $16,029.45 | $13,832.42 | $12,271.87 |
| 2.000 | $70,251.26 | $36,878.99 | $25,791.83 | $20,275.80 | $16,988.08 | $14,814.35 | $13,277.01 |
| 2.375 | $70,910.74 | $37,555.99 | $26,489.71 | $20,995.28 | $17,729.29 | $15,577.20 | $14,061.29 |
| 2.500 | $71,131.43 | $37,783.38 | $26,724.91 | $21,238.51 | $17,980.56 | $15,836.45 | $14,328.41 |
| 3.000 | $72,018.51 | $38,701.55 | $27,678.51 | $22,228.27 | $19,006.39 | $16,897.89 | $15,424.80 |
| 3.500 | $72,912.51 | $39,633.46 | $28,652.49 | $23,244.79 | $20,064.99 | $17,997.71 | $16,564.69 |
| 4.000 | $73,813.42 | $40,579.05 | $29,646.69 | $24,287.69 | $21,155.70 | $19,134.81 | $17,746.41 |
| 4.500 | $74,721.22 | $41,538.27 | $30,660.93 | $25,356.59 | $22,277.77 | $20,307.95 | $18,968.13 |
| 5.000 | $75,635.90 | $42,511.06 | $31,695.01 | $26,451.03 | $23,430.37 | $21,515.81 | $20,227.88 |
| 5.500 | $76,557.46 | $43,497.33 | $32,748.70 | $27,570.52 | $24,612.63 | $22,756.98 | $21,523.61 |
| 6.000 | $77,485.87 | $44,497.02 | $33,821.78 | $28,714.56 | $25,823.60 | $24,029.99 | $22,853.20 |
| 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. |