| Property Price： | $4,000,000.00 |
| Down Payment： | $1,200,000.00 |
| Loan amount： | $2,800,000.00 |
| Monthly Payment： | $14,586.86 (3.875% 300-term) |
| Total repayment： | $4,376,059.09 |
| Total int. paid： | $1,576,059.09 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $40,000.00 |
| 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 #： | $60,000.00 | # 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 | $47,862.49 | $24,529.15 | $16,757.85 | $12,877.04 | $10,552.43 | $9,005.91 | $7,904.00 |
| 1.500 | $48,467.69 | $25,141.62 | $17,380.80 | $13,511.27 | $11,198.22 | $9,663.37 | $8,573.16 |
| 2.000 | $49,077.73 | $25,763.77 | $18,018.24 | $14,164.73 | $11,867.92 | $10,349.35 | $9,275.36 |
| 2.500 | $49,692.61 | $26,395.57 | $18,670.10 | $14,837.28 | $12,561.27 | $11,063.39 | $10,009.87 |
| 3.000 | $50,312.33 | $27,037.01 | $19,336.29 | $15,528.73 | $13,277.92 | $11,804.91 | $10,775.81 |
| 3.500 | $50,936.89 | $27,688.04 | $20,016.71 | $16,238.87 | $14,017.46 | $12,573.25 | $11,572.14 |
| 3.875 | $51,408.47 | $28,182.60 | $20,536.31 | $16,783.59 | $14,586.86 | $13,166.64 | $12,188.63 |
| 4.000 | $51,566.26 | $28,348.64 | $20,711.26 | $16,967.45 | $14,779.43 | $13,367.63 | $12,397.69 |
| 4.500 | $52,200.45 | $29,018.75 | $21,419.81 | $17,714.18 | $15,563.31 | $14,187.19 | $13,251.19 |
| 5.000 | $52,839.45 | $29,698.34 | $22,142.22 | $18,478.76 | $16,368.52 | $15,031.01 | $14,131.25 |
| 5.500 | $53,483.25 | $30,387.36 | $22,878.34 | $19,260.84 | $17,194.45 | $15,898.09 | $15,036.46 |
| 6.000 | $54,131.84 | $31,085.74 | $23,627.99 | $20,060.07 | $18,040.44 | $16,787.41 | $15,965.31 |
| 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. |