| Property Price： | $4,560,000.00 |
| Down Payment： | $1,368,000.00 |
| Loan amount： | $3,192,000.00 |
| Monthly Payment： | $17,069.64 (4.125% 300-term) |
| Total repayment： | $5,120,892.14 |
| Total int. paid： | $1,928,892.14 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,280.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $45,600.00 |
| 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 #： | $73,500.00 | # 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 | $54,563.24 | $27,963.24 | $19,103.94 | $14,679.83 | $12,029.77 | $10,266.73 | $9,010.56 |
| 1.500 | $55,253.16 | $28,661.45 | $19,814.12 | $15,402.85 | $12,765.97 | $11,016.24 | $9,773.41 |
| 2.000 | $55,948.61 | $29,370.69 | $20,540.80 | $16,147.80 | $13,529.43 | $11,798.25 | $10,573.91 |
| 2.500 | $56,649.58 | $30,090.95 | $21,283.91 | $16,914.50 | $14,319.85 | $12,612.26 | $11,411.25 |
| 3.000 | $57,356.06 | $30,822.19 | $22,043.37 | $17,702.76 | $15,136.83 | $13,457.60 | $12,284.42 |
| 3.500 | $58,068.05 | $31,564.37 | $22,819.05 | $18,512.31 | $15,979.90 | $14,333.51 | $13,192.24 |
| 4.000 | $58,785.54 | $32,317.45 | $23,610.84 | $19,342.89 | $16,848.55 | $15,239.10 | $14,133.37 |
| 4.125 | $58,965.77 | $32,507.42 | $23,811.29 | $19,553.78 | $17,069.64 | $15,470.02 | $14,373.69 |
| 4.500 | $59,508.52 | $33,081.38 | $24,418.59 | $20,194.17 | $17,742.17 | $16,173.40 | $15,106.35 |
| 5.000 | $60,236.98 | $33,856.11 | $25,242.13 | $21,065.79 | $18,660.11 | $17,135.35 | $16,109.63 |
| 5.500 | $60,970.91 | $34,641.59 | $26,081.30 | $21,957.36 | $19,601.67 | $18,123.82 | $17,141.56 |
| 6.000 | $61,710.30 | $35,437.74 | $26,935.91 | $22,868.48 | $20,566.10 | $19,137.65 | $18,200.46 |
| 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. |