| Property Price： | $5,650,000.00 |
| Down Payment： | $2,260,000.00 |
| Loan amount： | $3,390,000.00 |
| Monthly Payment： | $15,422.39 (2.625% 300-term) |
| Total repayment： | $4,626,718.34 |
| Total int. paid： | $1,236,718.34 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,825.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $56,500.00 |
| 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 #： | $127,125.00 | # 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 | $57,947.80 | $29,697.80 | $20,288.96 | $15,590.42 | $12,775.98 | $10,903.58 | $9,569.49 |
| 1.500 | $58,680.52 | $30,439.32 | $21,043.19 | $16,358.29 | $13,557.84 | $11,699.58 | $10,379.65 |
| 2.000 | $59,419.11 | $31,192.56 | $21,814.94 | $17,149.45 | $14,368.66 | $12,530.10 | $11,229.81 |
| 2.500 | $60,163.56 | $31,957.50 | $22,604.15 | $17,963.71 | $15,208.11 | $13,394.60 | $12,119.09 |
| 2.625 | $60,350.58 | $32,150.55 | $22,804.17 | $18,170.86 | $15,422.39 | $13,615.95 | $12,347.40 |
| 3.000 | $60,913.86 | $32,734.09 | $23,410.72 | $18,800.86 | $16,075.76 | $14,292.38 | $13,046.42 |
| 3.500 | $61,670.02 | $33,522.31 | $24,234.52 | $19,660.63 | $16,971.14 | $15,222.61 | $14,010.55 |
| 4.000 | $62,432.01 | $34,322.10 | $25,075.42 | $20,542.73 | $17,893.67 | $16,184.38 | $15,010.06 |
| 4.500 | $63,199.84 | $35,133.42 | $25,933.27 | $21,446.81 | $18,842.72 | $17,176.63 | $16,043.40 |
| 5.000 | $63,973.48 | $35,956.21 | $26,807.90 | $22,372.50 | $19,817.60 | $18,198.25 | $17,108.91 |
| 5.500 | $64,752.94 | $36,790.41 | $27,699.13 | $23,319.38 | $20,817.57 | $19,248.05 | $18,204.85 |
| 6.000 | $65,538.20 | $37,635.95 | $28,606.75 | $24,287.01 | $21,841.82 | $20,324.76 | $19,329.43 |
| 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. |