| Property Price： | $3,680,000.00 |
| Down Payment： | $1,104,000.00 |
| Loan amount： | $2,576,000.00 |
| Monthly Payment： | $13,775.50 (4.125% 300-term) |
| Total repayment： | $4,132,649.79 |
| Total int. paid： | $1,556,649.79 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,840.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $36,800.00 |
| 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 #： | $55,200.00 | # 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 | $44,033.49 | $22,566.82 | $15,417.22 | $11,846.88 | $9,708.23 | $8,285.43 | $7,271.68 |
| 1.500 | $44,590.27 | $23,130.29 | $15,990.34 | $12,430.37 | $10,302.36 | $8,890.30 | $7,887.31 |
| 2.000 | $45,151.51 | $23,702.67 | $16,576.78 | $13,031.55 | $10,918.49 | $9,521.40 | $8,533.33 |
| 2.500 | $45,717.20 | $24,283.93 | $17,176.49 | $13,650.30 | $11,556.37 | $10,178.31 | $9,209.08 |
| 3.000 | $46,287.35 | $24,874.05 | $17,789.38 | $14,286.43 | $12,215.68 | $10,860.52 | $9,913.74 |
| 3.500 | $46,861.94 | $25,473.00 | $18,415.37 | $14,939.76 | $12,896.06 | $11,567.39 | $10,646.37 |
| 4.000 | $47,440.96 | $26,080.75 | $19,054.36 | $15,610.05 | $13,597.08 | $12,298.22 | $11,405.88 |
| 4.125 | $47,586.41 | $26,234.05 | $19,216.12 | $15,780.25 | $13,775.50 | $12,484.58 | $11,599.82 |
| 4.500 | $48,024.42 | $26,697.25 | $19,706.23 | $16,297.05 | $14,318.24 | $13,052.21 | $12,191.09 |
| 5.000 | $48,612.30 | $27,322.48 | $20,370.84 | $17,000.46 | $15,059.04 | $13,828.53 | $13,000.75 |
| 5.500 | $49,204.59 | $27,956.37 | $21,048.07 | $17,719.98 | $15,818.89 | $14,626.24 | $13,833.54 |
| 6.000 | $49,801.30 | $28,598.88 | $21,737.75 | $18,455.26 | $16,597.20 | $15,444.42 | $14,688.09 |
| 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. |