| Property Price： | $3,150,000.00 |
| Down Payment： | $945,000.00 |
| Loan amount： | $2,205,000.00 |
| Monthly Payment： | $11,487.16 (3.875% 300-term) |
| Total repayment： | $3,446,146.53 |
| Total int. paid： | $1,241,146.53 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,575.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $31,500.00 |
| 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 #： | $15,100.00 | # 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 | $37,691.71 | $19,316.71 | $13,196.80 | $10,140.67 | $8,310.04 | $7,092.15 | $6,224.40 |
| 1.500 | $38,168.30 | $19,799.03 | $13,687.38 | $10,640.13 | $8,818.60 | $7,609.90 | $6,751.37 |
| 2.000 | $38,648.71 | $20,288.97 | $14,189.37 | $11,154.73 | $9,345.99 | $8,150.11 | $7,304.34 |
| 2.500 | $39,132.93 | $20,786.51 | $14,702.70 | $11,684.36 | $9,892.00 | $8,712.42 | $7,882.77 |
| 3.000 | $39,620.96 | $21,291.64 | $15,227.33 | $12,228.88 | $10,456.36 | $9,296.37 | $8,485.95 |
| 3.500 | $40,112.80 | $21,804.33 | $15,763.16 | $12,788.11 | $11,038.75 | $9,901.44 | $9,113.06 |
| 3.875 | $40,484.17 | $22,193.79 | $16,172.34 | $13,217.08 | $11,487.16 | $10,368.73 | $9,598.55 |
| 4.000 | $40,608.43 | $22,324.55 | $16,310.12 | $13,361.87 | $11,638.80 | $10,527.01 | $9,763.18 |
| 4.500 | $41,107.86 | $22,852.27 | $16,868.10 | $13,949.92 | $12,256.11 | $11,172.41 | $10,435.31 |
| 5.000 | $41,611.07 | $23,387.45 | $17,437.00 | $14,552.02 | $12,890.21 | $11,836.92 | $11,128.36 |
| 5.500 | $42,118.06 | $23,930.04 | $18,016.69 | $15,167.92 | $13,540.63 | $12,519.75 | $11,841.21 |
| 6.000 | $42,628.83 | $24,480.02 | $18,607.04 | $15,797.30 | $14,206.85 | $13,220.09 | $12,572.68 |
| 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. |