| Property Price： | $3,200,000.00 |
| Down Payment： | $960,000.00 |
| Loan amount： | $2,240,000.00 |
| Monthly Payment： | $11,978.70 (4.125% 300-term) |
| Total repayment： | $3,593,608.52 |
| Total int. paid： | $1,353,608.52 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $32,000.00 |
| 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 #： | $20,100.00 | # 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 | $38,289.99 | $19,623.32 | $13,406.28 | $10,301.63 | $8,441.94 | $7,204.73 | $6,323.20 |
| 1.500 | $38,774.15 | $20,113.30 | $13,904.64 | $10,809.02 | $8,958.57 | $7,730.69 | $6,858.53 |
| 2.000 | $39,262.18 | $20,611.01 | $14,414.59 | $11,331.79 | $9,494.34 | $8,279.48 | $7,420.29 |
| 2.500 | $39,754.09 | $21,116.46 | $14,936.08 | $11,869.82 | $10,049.01 | $8,850.71 | $8,007.89 |
| 3.000 | $40,249.87 | $21,629.61 | $15,469.03 | $12,422.99 | $10,622.33 | $9,443.93 | $8,620.64 |
| 3.500 | $40,749.51 | $22,150.43 | $16,013.37 | $12,991.10 | $11,213.97 | $10,058.60 | $9,257.71 |
| 4.000 | $41,253.01 | $22,678.91 | $16,569.01 | $13,573.96 | $11,823.55 | $10,694.10 | $9,918.15 |
| 4.125 | $41,379.49 | $22,812.22 | $16,709.67 | $13,721.95 | $11,978.70 | $10,856.15 | $10,086.80 |
| 4.500 | $41,760.36 | $23,215.00 | $17,135.85 | $14,171.35 | $12,450.65 | $11,349.75 | $10,600.95 |
| 5.000 | $42,271.56 | $23,758.68 | $17,713.78 | $14,783.01 | $13,094.82 | $12,024.80 | $11,305.00 |
| 5.500 | $42,786.60 | $24,309.89 | $18,302.67 | $15,408.68 | $13,755.56 | $12,718.47 | $12,029.16 |
| 6.000 | $43,305.48 | $24,868.59 | $18,902.39 | $16,048.06 | $14,432.35 | $13,429.93 | $12,772.25 |
| 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. |