| Property Price： | $6,380,000.00 |
| Down Payment： | $1,914,000.00 |
| Loan amount： | $4,466,000.00 |
| Monthly Payment： | $23,882.52 (4.125% 300-term) |
| Total repayment： | $7,164,756.98 |
| Total int. paid： | $2,698,756.98 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,190.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $63,800.00 |
| 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 #： | $173,000.00 | # 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 | $76,340.68 | $39,124.00 | $26,728.77 | $20,538.88 | $16,831.12 | $14,364.42 | $12,606.88 |
| 1.500 | $77,305.96 | $40,100.88 | $27,722.38 | $21,550.48 | $17,861.16 | $15,413.07 | $13,674.20 |
| 2.000 | $78,278.98 | $41,093.21 | $28,739.10 | $22,592.75 | $18,929.33 | $16,507.21 | $14,794.20 |
| 2.500 | $79,259.72 | $42,100.94 | $29,778.81 | $23,665.46 | $20,035.22 | $17,646.10 | $15,965.74 |
| 3.000 | $80,248.17 | $43,124.03 | $30,841.38 | $24,768.33 | $21,178.28 | $18,828.84 | $17,187.41 |
| 3.500 | $81,244.33 | $44,162.43 | $31,926.65 | $25,901.00 | $22,357.85 | $20,054.34 | $18,457.56 |
| 4.000 | $82,248.19 | $45,216.08 | $33,034.46 | $27,063.08 | $23,573.19 | $21,321.37 | $19,774.32 |
| 4.125 | $82,500.35 | $45,481.87 | $33,314.91 | $27,358.15 | $23,882.52 | $21,644.46 | $20,110.56 |
| 4.500 | $83,259.72 | $46,284.91 | $34,164.60 | $28,254.12 | $24,823.48 | $22,628.57 | $21,135.65 |
| 5.000 | $84,278.93 | $47,368.86 | $35,316.84 | $29,473.62 | $26,107.79 | $23,974.45 | $22,539.35 |
| 5.500 | $85,305.79 | $48,467.84 | $36,490.95 | $30,721.05 | $27,425.15 | $25,357.46 | $23,983.15 |
| 6.000 | $86,340.29 | $49,581.76 | $37,686.65 | $31,995.81 | $28,774.50 | $26,775.93 | $25,464.67 |
| 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. |