| Property Price： | $4,180,000.00 |
| Down Payment： | $1,254,000.00 |
| Loan amount： | $2,926,000.00 |
| Monthly Payment： | $15,243.27 (3.875% 300-term) |
| Total repayment： | $4,572,981.75 |
| Total int. paid： | $1,646,981.75 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,090.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $41,800.00 |
| 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 #： | $62,700.00 | # 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 | $50,016.31 | $25,632.97 | $17,511.95 | $13,456.51 | $11,027.29 | $9,411.17 | $8,259.68 |
| 1.500 | $50,648.73 | $26,272.99 | $18,162.94 | $14,119.28 | $11,702.14 | $10,098.22 | $8,958.96 |
| 2.000 | $51,286.23 | $26,923.14 | $18,829.06 | $14,802.15 | $12,401.98 | $10,815.07 | $9,692.75 |
| 2.500 | $51,928.78 | $27,583.37 | $19,510.25 | $15,504.96 | $13,126.53 | $11,561.24 | $10,460.31 |
| 3.000 | $52,576.39 | $28,253.67 | $20,206.42 | $16,227.53 | $13,875.42 | $12,336.13 | $11,260.72 |
| 3.500 | $53,229.05 | $28,934.00 | $20,917.46 | $16,969.62 | $14,648.25 | $13,139.05 | $12,092.88 |
| 3.875 | $53,721.85 | $29,450.81 | $21,460.44 | $17,538.85 | $15,243.27 | $13,759.14 | $12,737.12 |
| 4.000 | $53,886.74 | $29,624.33 | $21,643.27 | $17,730.98 | $15,444.51 | $13,969.17 | $12,955.59 |
| 4.500 | $54,549.47 | $30,324.60 | $22,383.70 | $18,511.32 | $16,263.66 | $14,825.61 | $13,847.49 |
| 5.000 | $55,217.23 | $31,034.77 | $23,138.62 | $19,310.30 | $17,105.10 | $15,707.40 | $14,767.16 |
| 5.500 | $55,890.00 | $31,754.79 | $23,907.86 | $20,127.58 | $17,968.20 | $16,613.51 | $15,713.10 |
| 6.000 | $56,567.78 | $32,484.60 | $24,691.25 | $20,962.77 | $18,852.26 | $17,542.85 | $16,683.75 |
| 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. |