| Property Price： | $5,880,000.00 |
| Down Payment： | $1,764,000.00 |
| Loan amount： | $4,116,000.00 |
| Monthly Payment： | $20,605.67 (3.5% 300-term) |
| Total repayment： | $6,181,699.85 |
| Total int. paid： | $2,065,699.85 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $58,800.00 |
| 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 #： | $132,300.00 | # 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 | $70,357.86 | $36,057.86 | $24,634.03 | $18,929.25 | $15,512.07 | $13,238.68 | $11,618.88 |
| 1.500 | $71,247.50 | $36,958.18 | $25,549.78 | $19,861.57 | $16,461.38 | $14,205.15 | $12,602.55 |
| 2.000 | $72,144.26 | $37,872.74 | $26,486.82 | $20,822.16 | $17,445.84 | $15,213.54 | $13,634.78 |
| 2.500 | $73,048.14 | $38,801.49 | $27,445.04 | $21,810.80 | $18,465.06 | $16,263.18 | $14,714.50 |
| 3.000 | $73,959.13 | $39,744.40 | $28,424.34 | $22,827.24 | $19,518.54 | $17,353.22 | $15,840.43 |
| 3.500 | $74,877.22 | $40,701.42 | $29,424.57 | $23,871.14 | $20,605.67 | $18,482.68 | $17,011.04 |
| 4.000 | $75,802.40 | $41,672.50 | $30,445.56 | $24,942.15 | $21,725.76 | $19,650.41 | $18,224.61 |
| 4.500 | $76,734.67 | $42,657.57 | $31,487.12 | $26,039.85 | $22,878.06 | $20,855.17 | $19,479.25 |
| 5.000 | $77,674.00 | $43,656.57 | $32,549.07 | $27,163.78 | $24,061.73 | $22,095.58 | $20,772.94 |
| 5.500 | $78,620.38 | $44,669.42 | $33,631.15 | $28,313.44 | $25,275.84 | $23,370.20 | $22,103.59 |
| 6.000 | $79,573.81 | $45,696.04 | $34,733.15 | $29,488.30 | $26,519.45 | $24,677.50 | $23,469.01 |
| 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. |