| Property Price： | $7,100,000.00 |
| Down Payment： | $2,130,000.00 |
| Loan amount： | $4,970,000.00 |
| Monthly Payment： | $26,577.73 (4.125% 300-term) |
| Total repayment： | $7,973,318.90 |
| Total int. paid： | $3,003,318.90 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,550.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $71,000.00 |
| 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 #： | $213,000.00 | # 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 | $84,955.92 | $43,539.25 | $29,745.18 | $22,856.75 | $18,730.56 | $15,985.48 | $14,029.60 |
| 1.500 | $86,030.14 | $44,626.38 | $30,850.93 | $23,982.51 | $19,876.84 | $17,152.47 | $15,217.37 |
| 2.000 | $87,112.97 | $45,730.69 | $31,982.38 | $25,142.40 | $21,065.56 | $18,370.09 | $16,463.76 |
| 2.500 | $88,204.39 | $46,852.14 | $33,139.42 | $26,336.17 | $22,296.25 | $19,637.51 | $17,767.51 |
| 3.000 | $89,304.39 | $47,990.69 | $34,321.91 | $27,563.50 | $23,568.30 | $20,953.72 | $19,127.05 |
| 3.500 | $90,412.97 | $49,146.28 | $35,529.66 | $28,824.00 | $24,880.99 | $22,317.52 | $20,540.54 |
| 4.000 | $91,530.11 | $50,318.83 | $36,762.49 | $30,117.22 | $26,233.49 | $23,727.54 | $22,005.90 |
| 4.125 | $91,810.74 | $50,614.62 | $37,074.59 | $30,445.58 | $26,577.73 | $24,087.09 | $22,380.09 |
| 4.500 | $92,655.81 | $51,508.29 | $38,020.17 | $31,442.67 | $27,624.87 | $25,182.26 | $23,520.86 |
| 5.000 | $93,790.03 | $52,714.56 | $39,302.44 | $32,799.80 | $29,054.13 | $26,680.03 | $25,082.98 |
| 5.500 | $94,932.78 | $53,937.56 | $40,609.05 | $34,188.00 | $30,520.15 | $28,219.11 | $26,689.71 |
| 6.000 | $96,084.02 | $55,177.19 | $41,939.68 | $35,606.62 | $32,021.78 | $29,797.66 | $28,338.43 |
| 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. |