| Property Price： | $3,000,000.00 |
| Down Payment： | $900,000.00 |
| Loan amount： | $2,100,000.00 |
| Monthly Payment： | $11,230.03 (4.125% 300-term) |
| Total repayment： | $3,369,007.98 |
| Total int. paid： | $1,269,007.98 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $30,000.00 |
| 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 | $35,896.87 | $18,396.87 | $12,568.38 | $9,657.78 | $7,914.32 | $6,754.43 | $5,928.00 |
| 1.500 | $36,350.76 | $18,856.21 | $13,035.60 | $10,133.45 | $8,398.66 | $7,247.52 | $6,429.87 |
| 2.000 | $36,808.30 | $19,322.83 | $13,513.68 | $10,623.55 | $8,900.94 | $7,762.01 | $6,956.52 |
| 2.500 | $37,269.46 | $19,796.68 | $14,002.57 | $11,127.96 | $9,420.95 | $8,297.54 | $7,507.40 |
| 3.000 | $37,734.25 | $20,277.76 | $14,502.21 | $11,646.55 | $9,958.44 | $8,853.68 | $8,081.85 |
| 3.500 | $38,202.66 | $20,766.03 | $15,012.53 | $12,179.15 | $10,513.09 | $9,429.94 | $8,679.10 |
| 4.000 | $38,674.70 | $21,261.48 | $15,533.45 | $12,725.59 | $11,084.57 | $10,025.72 | $9,298.27 |
| 4.125 | $38,793.27 | $21,386.46 | $15,665.32 | $12,864.33 | $11,230.03 | $10,177.64 | $9,456.37 |
| 4.500 | $39,150.34 | $21,764.07 | $16,064.86 | $13,285.64 | $11,672.48 | $10,640.39 | $9,938.39 |
| 5.000 | $39,629.59 | $22,273.76 | $16,606.67 | $13,859.07 | $12,276.39 | $11,273.25 | $10,598.44 |
| 5.500 | $40,112.44 | $22,790.52 | $17,158.75 | $14,445.63 | $12,895.84 | $11,923.57 | $11,277.34 |
| 6.000 | $40,598.88 | $23,314.31 | $17,720.99 | $15,045.05 | $13,530.33 | $12,590.56 | $11,973.98 |
| 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. |