| Property Price： | $5,950,000.00 |
| Down Payment： | $1,785,000.00 |
| Loan amount： | $4,165,000.00 |
| Monthly Payment： | $22,272.89 (4.125% 300-term) |
| Total repayment： | $6,681,865.83 |
| Total int. paid： | $2,516,865.83 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,975.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $59,500.00 |
| 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 #： | $133,875.00 | # 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 | $71,195.46 | $36,487.12 | $24,927.30 | $19,154.60 | $15,696.74 | $13,396.29 | $11,757.20 |
| 1.500 | $72,095.68 | $37,398.16 | $25,853.95 | $20,098.02 | $16,657.35 | $14,374.26 | $12,752.58 |
| 2.000 | $73,003.12 | $38,323.60 | $26,802.14 | $21,070.04 | $17,653.53 | $15,394.65 | $13,797.09 |
| 2.500 | $73,917.76 | $39,263.41 | $27,771.77 | $22,070.46 | $18,684.89 | $16,456.79 | $14,889.68 |
| 3.000 | $74,839.60 | $40,217.55 | $28,762.73 | $23,098.99 | $19,750.90 | $17,559.81 | $16,029.01 |
| 3.500 | $75,768.62 | $41,185.96 | $29,774.86 | $24,155.32 | $20,850.97 | $18,702.71 | $17,213.55 |
| 4.000 | $76,704.81 | $42,168.60 | $30,808.00 | $25,239.08 | $21,984.40 | $19,884.35 | $18,441.57 |
| 4.125 | $76,939.98 | $42,416.47 | $31,069.55 | $25,514.26 | $22,272.89 | $20,185.66 | $18,755.14 |
| 4.500 | $77,648.18 | $43,165.40 | $31,861.97 | $26,349.85 | $23,150.42 | $21,103.44 | $19,711.14 |
| 5.000 | $78,598.69 | $44,176.29 | $32,936.55 | $27,487.16 | $24,348.18 | $22,358.62 | $21,020.24 |
| 5.500 | $79,556.34 | $45,201.19 | $34,031.53 | $28,650.51 | $25,576.74 | $23,648.41 | $22,366.73 |
| 6.000 | $80,521.12 | $46,240.04 | $35,146.64 | $29,839.35 | $26,835.15 | $24,971.28 | $23,748.40 |
| 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. |