| Property Price： | $6,100,000.00 |
| Down Payment： | $1,830,000.00 |
| Loan amount： | $4,270,000.00 |
| Monthly Payment： | $22,834.39 (4.125% 300-term) |
| Total repayment： | $6,850,316.23 |
| Total int. paid： | $2,580,316.23 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,050.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $61,000.00 |
| 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 #： | $145,000.00 | # 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 | $72,990.30 | $37,406.96 | $25,555.72 | $19,637.49 | $16,092.45 | $13,734.01 | $12,053.60 |
| 1.500 | $73,913.22 | $38,340.97 | $26,505.73 | $20,604.69 | $17,077.28 | $14,736.63 | $13,074.08 |
| 2.000 | $74,843.54 | $39,289.74 | $27,477.82 | $21,601.22 | $18,098.58 | $15,782.75 | $14,144.92 |
| 2.500 | $75,781.23 | $40,253.25 | $28,471.90 | $22,626.85 | $19,155.93 | $16,871.66 | $15,265.05 |
| 3.000 | $76,726.31 | $41,231.44 | $29,487.84 | $23,681.32 | $20,248.82 | $18,002.49 | $16,433.10 |
| 3.500 | $77,678.75 | $42,224.27 | $30,525.48 | $24,764.28 | $21,376.63 | $19,174.21 | $17,647.51 |
| 4.000 | $78,638.55 | $43,231.67 | $31,584.67 | $25,875.36 | $22,538.63 | $20,385.63 | $18,906.48 |
| 4.125 | $78,879.65 | $43,485.80 | $31,852.82 | $26,157.47 | $22,834.39 | $20,694.54 | $19,227.96 |
| 4.500 | $79,605.69 | $44,253.60 | $32,665.21 | $27,014.13 | $23,734.05 | $21,635.46 | $20,208.06 |
| 5.000 | $80,580.17 | $45,289.98 | $33,766.89 | $28,180.11 | $24,961.99 | $22,922.28 | $21,550.16 |
| 5.500 | $81,561.96 | $46,340.72 | $34,889.46 | $29,372.79 | $26,221.54 | $24,244.59 | $22,930.60 |
| 6.000 | $82,551.06 | $47,405.75 | $36,032.69 | $30,591.61 | $27,511.67 | $25,600.81 | $24,347.10 |
| 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. |