| Property Price： | $2,600,000.00 |
| Down Payment： | $780,000.00 |
| Loan amount： | $1,820,000.00 |
| Monthly Payment： | $9,732.69 (4.125% 300-term) |
| Total repayment： | $2,919,806.92 |
| Total int. paid： | $1,099,806.92 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $26,000.00 |
| 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 #： | $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 | $31,110.62 | $15,943.95 | $10,892.60 | $8,370.08 | $6,859.08 | $5,853.84 | $5,137.60 |
| 1.500 | $31,504.00 | $16,342.05 | $11,297.52 | $8,782.33 | $7,278.84 | $6,281.19 | $5,572.56 |
| 2.000 | $31,900.52 | $16,746.45 | $11,711.86 | $9,207.08 | $7,714.15 | $6,727.07 | $6,028.98 |
| 2.500 | $32,300.20 | $17,157.12 | $12,135.56 | $9,644.23 | $8,164.82 | $7,191.20 | $6,506.41 |
| 3.000 | $32,703.02 | $17,574.06 | $12,568.59 | $10,093.68 | $8,630.65 | $7,673.19 | $7,004.27 |
| 3.500 | $33,108.98 | $17,997.23 | $13,010.86 | $10,555.27 | $9,111.35 | $8,172.61 | $7,521.89 |
| 4.000 | $33,518.07 | $18,426.62 | $13,462.32 | $11,028.84 | $9,606.63 | $8,688.96 | $8,058.50 |
| 4.125 | $33,620.83 | $18,534.93 | $13,576.61 | $11,149.09 | $9,732.69 | $8,820.63 | $8,195.52 |
| 4.500 | $33,930.30 | $18,862.19 | $13,922.88 | $11,514.22 | $10,116.15 | $9,221.67 | $8,613.27 |
| 5.000 | $34,345.65 | $19,303.92 | $14,392.44 | $12,011.19 | $10,639.54 | $9,770.15 | $9,185.32 |
| 5.500 | $34,764.12 | $19,751.78 | $14,870.92 | $12,519.55 | $11,176.39 | $10,333.76 | $9,773.70 |
| 6.000 | $35,185.70 | $20,205.73 | $15,358.19 | $13,039.05 | $11,726.29 | $10,911.82 | $10,377.45 |
| 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. |