| Property Price： | $6,950,000.00 |
| Down Payment： | $2,085,000.00 |
| Loan amount： | $4,865,000.00 |
| Monthly Payment： | $26,016.23 (4.125% 300-term) |
| Total repayment： | $7,804,868.50 |
| Total int. paid： | $2,939,868.50 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,475.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $69,500.00 |
| 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 #： | $208,500.00 | # 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 | $83,161.08 | $42,619.41 | $29,116.76 | $22,373.86 | $18,334.84 | $15,647.76 | $13,733.20 |
| 1.500 | $84,212.61 | $43,683.56 | $30,199.15 | $23,475.83 | $19,456.90 | $16,790.10 | $14,895.87 |
| 2.000 | $85,272.55 | $44,764.55 | $31,306.70 | $24,611.22 | $20,620.51 | $17,981.99 | $16,115.93 |
| 2.500 | $86,340.91 | $45,862.31 | $32,439.30 | $25,779.78 | $21,825.20 | $19,222.63 | $17,392.14 |
| 3.000 | $87,417.68 | $46,976.80 | $33,596.80 | $26,981.17 | $23,070.38 | $20,511.04 | $18,722.96 |
| 3.500 | $88,502.84 | $48,107.97 | $34,779.04 | $28,215.04 | $24,355.34 | $21,846.02 | $20,106.59 |
| 4.000 | $89,596.38 | $49,255.76 | $35,985.82 | $29,480.94 | $25,679.26 | $23,226.25 | $21,540.99 |
| 4.125 | $89,871.07 | $49,545.29 | $36,291.32 | $29,802.37 | $26,016.23 | $23,578.21 | $21,907.27 |
| 4.500 | $90,698.29 | $50,420.09 | $37,216.92 | $30,778.39 | $27,041.25 | $24,650.24 | $23,023.94 |
| 5.000 | $91,808.55 | $51,600.87 | $38,472.11 | $32,106.85 | $28,440.31 | $26,116.37 | $24,553.06 |
| 5.500 | $92,927.15 | $52,798.03 | $39,751.11 | $33,465.72 | $29,875.36 | $27,622.93 | $26,125.84 |
| 6.000 | $94,054.08 | $54,011.47 | $41,053.63 | $34,854.37 | $31,345.26 | $29,168.13 | $27,739.73 |
| 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. |