| Property Price： | $6,400,000.00 |
| Down Payment： | $1,920,000.00 |
| Loan amount： | $4,480,000.00 |
| Monthly Payment： | $23,957.39 (4.125% 300-term) |
| Total repayment： | $7,187,217.03 |
| Total int. paid： | $2,707,217.03 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,200.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $64,000.00 |
| 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 #： | $175,000.00 | # 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 | $76,579.99 | $39,246.65 | $26,812.55 | $20,603.26 | $16,883.89 | $14,409.45 | $12,646.40 |
| 1.500 | $77,548.30 | $40,226.59 | $27,809.29 | $21,618.03 | $17,917.15 | $15,461.39 | $13,717.06 |
| 2.000 | $78,524.37 | $41,222.03 | $28,829.19 | $22,663.57 | $18,988.67 | $16,558.95 | $14,840.57 |
| 2.500 | $79,508.18 | $42,232.92 | $29,872.16 | $23,739.65 | $20,098.03 | $17,701.42 | $16,015.79 |
| 3.000 | $80,499.73 | $43,259.21 | $30,938.06 | $24,845.97 | $21,244.67 | $18,887.86 | $17,241.29 |
| 3.500 | $81,499.02 | $44,300.87 | $32,026.74 | $25,982.20 | $22,427.94 | $20,117.20 | $18,515.42 |
| 4.000 | $82,506.02 | $45,357.82 | $33,138.02 | $27,147.92 | $23,647.09 | $21,388.21 | $19,836.31 |
| 4.125 | $82,758.97 | $45,624.44 | $33,419.35 | $27,443.91 | $23,957.39 | $21,712.31 | $20,173.60 |
| 4.500 | $83,520.73 | $46,430.01 | $34,271.70 | $28,342.69 | $24,901.30 | $22,699.50 | $21,201.90 |
| 5.000 | $84,543.13 | $47,517.35 | $35,427.55 | $29,566.02 | $26,189.63 | $24,049.61 | $22,610.01 |
| 5.500 | $85,573.21 | $48,619.77 | $36,605.34 | $30,817.35 | $27,511.12 | $25,436.95 | $24,058.33 |
| 6.000 | $86,610.95 | $49,737.18 | $37,804.79 | $32,096.11 | $28,864.70 | $26,859.86 | $25,544.50 |
| 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. |