| Property Price： | $4,280,000.00 |
| Down Payment： | $1,284,000.00 |
| Loan amount： | $2,996,000.00 |
| Monthly Payment： | $16,021.50 (4.125% 300-term) |
| Total repayment： | $4,806,451.39 |
| Total int. paid： | $1,810,451.39 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,140.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $42,800.00 |
| 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 #： | $64,200.00 | # 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 | $51,212.87 | $26,246.19 | $17,930.90 | $13,778.43 | $11,291.10 | $9,636.32 | $8,457.28 |
| 1.500 | $51,860.42 | $26,901.53 | $18,597.46 | $14,457.06 | $11,982.09 | $10,339.80 | $9,173.29 |
| 2.000 | $52,513.17 | $27,567.23 | $19,279.52 | $15,156.26 | $12,698.68 | $11,073.80 | $9,924.63 |
| 2.500 | $53,171.10 | $28,243.26 | $19,977.00 | $15,875.89 | $13,440.56 | $11,837.82 | $10,710.56 |
| 3.000 | $53,834.20 | $28,929.60 | $20,689.83 | $16,615.74 | $14,207.37 | $12,631.26 | $11,530.11 |
| 3.500 | $54,502.47 | $29,626.21 | $21,417.88 | $17,375.59 | $14,998.68 | $13,453.38 | $12,382.19 |
| 4.000 | $55,175.90 | $30,333.04 | $22,161.05 | $18,155.17 | $15,813.99 | $14,303.36 | $13,265.53 |
| 4.125 | $55,345.06 | $30,511.35 | $22,349.19 | $18,353.11 | $16,021.50 | $14,520.11 | $13,491.09 |
| 4.500 | $55,854.49 | $31,050.07 | $22,919.20 | $18,954.18 | $16,652.74 | $15,180.29 | $14,178.77 |
| 5.000 | $56,538.22 | $31,777.23 | $23,692.18 | $19,772.27 | $17,514.32 | $16,083.18 | $15,120.44 |
| 5.500 | $57,227.08 | $32,514.47 | $24,479.82 | $20,609.10 | $18,398.06 | $17,010.96 | $16,089.01 |
| 6.000 | $57,921.07 | $33,261.74 | $25,281.95 | $21,464.27 | $19,303.27 | $17,962.53 | $17,082.88 |
| 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. |