| Property Price： | $5,230,000.00 |
| Down Payment： | $2,092,000.00 |
| Loan amount： | $3,138,000.00 |
| Monthly Payment： | $13,880.87 (2.375% 300-term) |
| Total repayment： | $4,164,260.31 |
| Total int. paid： | $1,026,260.31 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,615.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $52,300.00 |
| 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 #： | $117,675.00 | # 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 | $53,640.18 | $27,490.17 | $18,780.76 | $14,431.48 | $11,826.26 | $10,093.05 | $8,858.13 |
| 1.500 | $54,318.43 | $28,176.57 | $19,478.92 | $15,142.27 | $12,550.00 | $10,829.87 | $9,608.07 |
| 2.000 | $55,002.11 | $28,873.82 | $20,193.30 | $15,874.62 | $13,300.55 | $11,598.66 | $10,395.03 |
| 2.375 | $55,518.43 | $29,403.86 | $20,739.70 | $16,437.92 | $13,880.87 | $12,195.92 | $11,009.06 |
| 2.500 | $55,691.22 | $29,581.90 | $20,923.85 | $16,628.35 | $14,077.59 | $12,398.89 | $11,218.20 |
| 3.000 | $56,385.75 | $30,300.76 | $21,670.45 | $17,403.27 | $14,880.75 | $13,229.93 | $12,076.60 |
| 3.500 | $57,085.70 | $31,030.39 | $22,433.01 | $18,199.14 | $15,709.57 | $14,091.02 | $12,969.06 |
| 4.000 | $57,791.05 | $31,770.72 | $23,211.41 | $19,015.66 | $16,563.52 | $14,981.29 | $13,894.27 |
| 4.500 | $58,501.79 | $32,521.73 | $24,005.49 | $19,852.54 | $17,442.02 | $15,899.79 | $14,850.80 |
| 5.000 | $59,217.93 | $33,283.36 | $24,815.10 | $20,709.41 | $18,344.44 | $16,845.46 | $15,837.10 |
| 5.500 | $59,939.45 | $34,055.55 | $25,640.08 | $21,585.90 | $19,270.07 | $17,817.22 | $16,851.57 |
| 6.000 | $60,666.33 | $34,838.23 | $26,480.23 | $22,481.61 | $20,218.18 | $18,813.90 | $17,892.55 |
| 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. |