| Property Price： | $4,990,000.00 |
| Down Payment： | $1,996,000.00 |
| Loan amount： | $2,994,000.00 |
| Monthly Payment： | $13,243.89 (2.375% 300-term) |
| Total repayment： | $3,973,166.15 |
| Total int. paid： | $979,166.15 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,495.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,900.00 |
| 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 #： | $112,275.00 | # 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 | $51,178.68 | $26,228.67 | $17,918.93 | $13,769.24 | $11,283.56 | $9,629.89 | $8,451.63 |
| 1.500 | $51,825.80 | $26,883.58 | $18,585.05 | $14,447.41 | $11,974.09 | $10,332.90 | $9,167.16 |
| 2.000 | $52,478.11 | $27,548.83 | $19,266.65 | $15,146.15 | $12,690.20 | $11,066.41 | $9,918.01 |
| 2.375 | $52,970.74 | $28,054.55 | $19,787.97 | $15,683.60 | $13,243.89 | $11,636.26 | $10,503.87 |
| 2.500 | $53,135.60 | $28,224.41 | $19,963.67 | $15,865.29 | $13,431.59 | $11,829.92 | $10,703.41 |
| 3.000 | $53,798.26 | $28,910.29 | $20,676.01 | $16,604.65 | $14,197.89 | $12,622.82 | $11,522.41 |
| 3.500 | $54,466.08 | $29,606.43 | $21,403.58 | $17,363.99 | $14,988.67 | $13,444.40 | $12,373.92 |
| 4.000 | $55,139.07 | $30,312.79 | $22,146.26 | $18,143.05 | $15,803.43 | $14,293.81 | $13,256.68 |
| 4.500 | $55,817.20 | $31,029.34 | $22,903.90 | $18,941.52 | $16,641.62 | $15,170.16 | $14,169.31 |
| 5.000 | $56,500.47 | $31,756.02 | $23,676.36 | $19,759.07 | $17,502.63 | $16,072.44 | $15,110.35 |
| 5.500 | $57,188.88 | $32,492.77 | $24,463.48 | $20,595.35 | $18,385.78 | $16,999.60 | $16,078.27 |
| 6.000 | $57,882.41 | $33,239.54 | $25,265.07 | $21,449.95 | $19,290.38 | $17,950.54 | $17,071.48 |
| 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. |