| Property Price： | $3,280,000.00 |
| Down Payment： | $984,000.00 |
| Loan amount： | $2,296,000.00 |
| Monthly Payment： | $12,278.16 (4.125% 300-term) |
| Total repayment： | $3,683,448.73 |
| Total int. paid： | $1,387,448.73 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,640.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $32,800.00 |
| 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 #： | $28,100.00 | # 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 | $39,247.24 | $20,113.91 | $13,741.43 | $10,559.17 | $8,652.99 | $7,384.84 | $6,481.28 |
| 1.500 | $39,743.50 | $20,616.13 | $14,252.26 | $11,079.24 | $9,182.54 | $7,923.96 | $7,029.99 |
| 2.000 | $40,243.74 | $21,126.29 | $14,774.96 | $11,615.08 | $9,731.70 | $8,486.46 | $7,605.79 |
| 2.500 | $40,747.94 | $21,644.37 | $15,309.48 | $12,166.57 | $10,300.24 | $9,071.98 | $8,208.09 |
| 3.000 | $41,256.11 | $22,170.35 | $15,855.75 | $12,733.56 | $10,887.89 | $9,680.03 | $8,836.16 |
| 3.500 | $41,768.25 | $22,704.20 | $16,413.70 | $13,315.88 | $11,494.32 | $10,310.07 | $9,489.15 |
| 4.000 | $42,284.33 | $23,245.88 | $16,983.23 | $13,913.31 | $12,119.13 | $10,961.46 | $10,166.11 |
| 4.125 | $42,413.97 | $23,382.53 | $17,127.42 | $14,065.00 | $12,278.16 | $11,127.56 | $10,338.97 |
| 4.500 | $42,804.37 | $23,795.38 | $17,564.25 | $14,525.63 | $12,761.91 | $11,633.49 | $10,865.97 |
| 5.000 | $43,328.35 | $24,352.64 | $18,156.62 | $15,152.58 | $13,422.19 | $12,325.42 | $11,587.63 |
| 5.500 | $43,856.27 | $24,917.63 | $18,760.24 | $15,793.89 | $14,099.45 | $13,036.44 | $12,329.89 |
| 6.000 | $44,388.11 | $25,490.31 | $19,374.95 | $16,449.26 | $14,793.16 | $13,765.68 | $13,091.56 |
| 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. |