| Property Price： | $3,550,000.00 |
| Down Payment： | $1,065,000.00 |
| Loan amount： | $2,485,000.00 |
| Monthly Payment： | $13,288.86 (4.125% 300-term) |
| Total repayment： | $3,986,659.45 |
| Total int. paid： | $1,501,659.45 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,775.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $35,500.00 |
| 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 #： | $53,250.00 | # 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 | $42,477.96 | $21,769.62 | $14,872.59 | $11,428.37 | $9,365.28 | $7,992.74 | $7,014.80 |
| 1.500 | $43,015.07 | $22,313.19 | $15,425.46 | $11,991.25 | $9,938.42 | $8,576.24 | $7,608.68 |
| 2.000 | $43,556.48 | $22,865.34 | $15,991.19 | $12,571.20 | $10,532.78 | $9,185.04 | $8,231.88 |
| 2.500 | $44,102.19 | $23,426.07 | $16,569.71 | $13,168.09 | $11,148.13 | $9,818.75 | $8,883.76 |
| 3.000 | $44,652.20 | $23,995.35 | $17,160.95 | $13,781.75 | $11,784.15 | $10,476.86 | $9,563.53 |
| 3.500 | $45,206.49 | $24,573.14 | $17,764.83 | $14,412.00 | $12,440.50 | $11,158.76 | $10,270.27 |
| 4.000 | $45,765.06 | $25,159.42 | $18,381.24 | $15,058.61 | $13,116.75 | $11,863.77 | $11,002.95 |
| 4.125 | $45,905.37 | $25,307.31 | $18,537.29 | $15,222.79 | $13,288.86 | $12,043.55 | $11,190.04 |
| 4.500 | $46,327.90 | $25,754.14 | $19,010.08 | $15,721.34 | $13,812.44 | $12,591.13 | $11,760.43 |
| 5.000 | $46,895.02 | $26,357.28 | $19,651.22 | $16,399.90 | $14,527.06 | $13,340.02 | $12,541.49 |
| 5.500 | $47,466.39 | $26,968.78 | $20,304.52 | $17,094.00 | $15,260.07 | $14,109.56 | $13,344.85 |
| 6.000 | $48,042.01 | $27,588.59 | $20,969.84 | $17,803.31 | $16,010.89 | $14,898.83 | $14,169.21 |
| 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. |