| Property Price： | $4,950,000.00 |
| Down Payment： | $1,485,000.00 |
| Loan amount： | $3,465,000.00 |
| Monthly Payment： | $18,529.54 (4.125% 300-term) |
| Total repayment： | $5,558,863.17 |
| Total int. paid： | $2,093,863.17 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,475.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,500.00 |
| 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 #： | $111,375.00 | # 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 | $59,229.83 | $30,354.83 | $20,737.83 | $15,935.34 | $13,058.63 | $11,144.81 | $9,781.20 |
| 1.500 | $59,978.76 | $31,112.75 | $21,508.75 | $16,720.20 | $13,857.79 | $11,958.42 | $10,609.29 |
| 2.000 | $60,733.69 | $31,882.66 | $22,297.58 | $17,528.86 | $14,686.55 | $12,807.31 | $11,478.25 |
| 2.500 | $61,494.61 | $32,664.52 | $23,104.25 | $18,361.14 | $15,544.57 | $13,690.94 | $12,387.21 |
| 3.000 | $62,261.51 | $33,458.30 | $23,928.65 | $19,216.81 | $16,431.42 | $14,608.58 | $13,335.06 |
| 3.500 | $63,034.40 | $34,263.95 | $24,770.68 | $20,095.60 | $17,346.61 | $15,559.40 | $14,320.52 |
| 4.000 | $63,813.25 | $35,081.44 | $25,630.19 | $20,997.22 | $18,289.55 | $16,542.44 | $15,342.14 |
| 4.125 | $64,008.89 | $35,287.66 | $25,847.78 | $21,226.15 | $18,529.54 | $16,793.11 | $15,603.02 |
| 4.500 | $64,598.06 | $35,910.71 | $26,507.02 | $21,921.30 | $19,259.60 | $17,556.65 | $16,398.35 |
| 5.000 | $65,388.82 | $36,751.70 | $27,401.00 | $22,867.47 | $20,256.04 | $18,600.87 | $17,487.43 |
| 5.500 | $66,185.53 | $37,604.36 | $28,311.94 | $23,835.30 | $21,278.13 | $19,673.89 | $18,607.61 |
| 6.000 | $66,988.16 | $38,468.60 | $29,239.64 | $24,824.34 | $22,325.04 | $20,774.43 | $19,757.07 |
| 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. |