| Property Price： | $5,230,000.00 |
| Down Payment： | $1,569,000.00 |
| Loan amount： | $3,661,000.00 |
| Monthly Payment： | $19,577.68 (4.125% 300-term) |
| Total repayment： | $5,873,303.92 |
| Total int. paid： | $2,212,303.92 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,615.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $52,300.00 |
| 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 #： | $117,675.00 | # 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 | $62,580.21 | $32,071.87 | $21,910.88 | $16,836.73 | $13,797.30 | $11,775.22 | $10,334.48 |
| 1.500 | $63,371.50 | $32,872.67 | $22,725.40 | $17,665.99 | $14,641.67 | $12,634.85 | $11,209.41 |
| 2.000 | $64,169.13 | $33,686.13 | $23,558.85 | $18,520.39 | $15,517.31 | $13,531.77 | $12,127.53 |
| 2.500 | $64,973.09 | $34,512.21 | $24,411.15 | $19,399.74 | $16,423.86 | $14,465.38 | $13,087.90 |
| 3.000 | $65,783.38 | $35,350.89 | $25,282.19 | $20,303.82 | $17,360.88 | $15,434.92 | $14,089.37 |
| 3.500 | $66,599.98 | $36,202.12 | $26,171.85 | $21,232.33 | $18,327.83 | $16,439.53 | $15,130.57 |
| 4.000 | $67,422.89 | $37,065.85 | $27,079.97 | $22,184.94 | $19,324.11 | $17,478.17 | $16,209.98 |
| 4.125 | $67,629.60 | $37,283.72 | $27,309.87 | $22,426.82 | $19,577.68 | $17,743.03 | $16,485.61 |
| 4.500 | $68,252.09 | $37,942.02 | $28,006.40 | $23,161.29 | $20,349.03 | $18,549.75 | $17,325.93 |
| 5.000 | $69,087.59 | $38,830.59 | $28,950.95 | $24,160.98 | $21,401.84 | $19,653.04 | $18,476.62 |
| 5.500 | $69,929.35 | $39,731.47 | $29,913.43 | $25,183.55 | $22,481.74 | $20,786.76 | $19,660.17 |
| 6.000 | $70,777.39 | $40,644.61 | $30,893.60 | $26,228.54 | $23,587.87 | $21,949.54 | $20,874.65 |
| 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. |