| Property Price： | $4,680,000.00 |
| Down Payment： | $1,404,000.00 |
| Loan amount： | $3,276,000.00 |
| Monthly Payment： | $17,518.84 (4.125% 300-term) |
| Total repayment： | $5,255,652.46 |
| Total int. paid： | $1,979,652.46 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,340.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $46,800.00 |
| 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 #： | $85,500.00 | # 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 | $55,999.12 | $28,699.11 | $19,606.68 | $15,066.14 | $12,346.34 | $10,536.91 | $9,247.68 |
| 1.500 | $56,707.19 | $29,415.70 | $20,335.54 | $15,808.19 | $13,101.91 | $11,306.14 | $10,030.60 |
| 2.000 | $57,420.94 | $30,143.61 | $21,081.35 | $16,572.74 | $13,885.47 | $12,108.73 | $10,852.17 |
| 2.500 | $58,140.36 | $30,882.82 | $21,844.01 | $17,359.62 | $14,696.68 | $12,944.16 | $11,711.54 |
| 3.000 | $58,865.43 | $31,633.30 | $22,623.45 | $18,168.62 | $15,535.16 | $13,811.75 | $12,607.69 |
| 3.500 | $59,596.16 | $32,395.01 | $23,419.55 | $18,999.48 | $16,400.43 | $14,710.70 | $13,539.40 |
| 4.000 | $60,332.53 | $33,167.91 | $24,232.18 | $19,851.92 | $17,291.93 | $15,640.13 | $14,505.30 |
| 4.125 | $60,517.50 | $33,362.87 | $24,437.90 | $20,068.36 | $17,518.84 | $15,877.13 | $14,751.94 |
| 4.500 | $61,074.53 | $33,951.94 | $25,061.18 | $20,725.59 | $18,209.07 | $16,599.01 | $15,503.89 |
| 5.000 | $61,822.16 | $34,747.06 | $25,906.40 | $21,620.15 | $19,151.17 | $17,586.28 | $16,533.57 |
| 5.500 | $62,575.41 | $35,553.21 | $26,767.65 | $22,535.19 | $20,117.51 | $18,600.77 | $17,592.65 |
| 6.000 | $63,334.26 | $36,370.32 | $27,644.75 | $23,470.28 | $21,107.31 | $19,641.28 | $18,679.41 |
| 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. |