| Property Price： | $5,020,000.00 |
| Down Payment： | $2,008,000.00 |
| Loan amount： | $3,012,000.00 |
| Monthly Payment： | $13,323.51 (2.375% 300-term) |
| Total repayment： | $3,997,052.92 |
| Total int. paid： | $985,052.92 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,510.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $50,200.00 |
| 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 #： | $112,950.00 | # 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 | $51,486.37 | $26,386.36 | $18,026.65 | $13,852.02 | $11,351.40 | $9,687.78 | $8,502.45 |
| 1.500 | $52,137.38 | $27,045.20 | $18,696.78 | $14,534.27 | $12,046.08 | $10,395.02 | $9,222.28 |
| 2.000 | $52,793.61 | $27,714.45 | $19,382.48 | $15,237.21 | $12,766.49 | $11,132.94 | $9,977.63 |
| 2.375 | $53,289.21 | $28,223.21 | $19,906.94 | $15,777.89 | $13,323.51 | $11,706.22 | $10,567.02 |
| 2.500 | $53,455.05 | $28,394.09 | $20,083.69 | $15,960.68 | $13,512.34 | $11,901.04 | $10,767.76 |
| 3.000 | $54,121.70 | $29,084.10 | $20,800.32 | $16,704.48 | $14,283.24 | $12,698.71 | $11,591.69 |
| 3.500 | $54,793.54 | $29,784.42 | $21,532.26 | $17,468.39 | $15,078.78 | $13,525.23 | $12,448.31 |
| 4.000 | $55,470.56 | $30,495.04 | $22,279.40 | $18,252.13 | $15,898.45 | $14,379.75 | $13,336.38 |
| 4.500 | $56,152.77 | $31,215.89 | $23,041.60 | $19,055.40 | $16,741.67 | $15,261.36 | $14,254.49 |
| 5.000 | $56,840.16 | $31,946.93 | $23,818.70 | $19,877.87 | $17,607.85 | $16,169.07 | $15,201.19 |
| 5.500 | $57,532.70 | $32,688.11 | $24,610.55 | $20,719.17 | $18,496.32 | $17,101.80 | $16,174.93 |
| 6.000 | $58,230.40 | $33,439.38 | $25,416.97 | $21,578.90 | $19,406.36 | $18,058.46 | $17,174.11 |
| 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. |