| Property Price： | $5,390,000.00 |
| Down Payment： | $2,156,000.00 |
| Loan amount： | $3,234,000.00 |
| Monthly Payment： | $14,305.52 (2.375% 300-term) |
| Total repayment： | $4,291,656.42 |
| Total int. paid： | $1,057,656.42 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,695.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $53,900.00 |
| 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 #： | $121,275.00 | # 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 | $55,281.18 | $28,331.17 | $19,355.31 | $14,872.98 | $12,188.06 | $10,401.82 | $9,129.12 |
| 1.500 | $55,980.18 | $29,038.57 | $20,074.83 | $15,605.52 | $12,933.94 | $11,161.19 | $9,902.00 |
| 2.000 | $56,684.78 | $29,757.15 | $20,811.07 | $16,360.27 | $13,707.45 | $11,953.49 | $10,713.04 |
| 2.375 | $57,216.90 | $30,303.41 | $21,374.18 | $16,940.81 | $14,305.52 | $12,569.03 | $11,345.86 |
| 2.500 | $57,394.97 | $30,486.89 | $21,563.96 | $17,137.06 | $14,508.27 | $12,778.21 | $11,561.40 |
| 3.000 | $58,110.75 | $31,227.74 | $22,333.41 | $17,935.69 | $15,335.99 | $13,634.67 | $12,446.06 |
| 3.500 | $58,832.10 | $31,979.69 | $23,119.30 | $18,755.90 | $16,190.17 | $14,522.11 | $13,365.82 |
| 4.000 | $59,559.03 | $32,742.68 | $23,921.51 | $19,597.40 | $17,070.24 | $15,439.61 | $14,319.34 |
| 4.500 | $60,291.52 | $33,516.66 | $24,739.88 | $20,459.88 | $17,975.62 | $16,386.20 | $15,305.12 |
| 5.000 | $61,029.57 | $34,301.59 | $25,574.27 | $21,342.97 | $18,905.64 | $17,360.81 | $16,321.60 |
| 5.500 | $61,773.16 | $35,097.40 | $26,424.48 | $22,246.28 | $19,859.59 | $18,362.30 | $17,367.11 |
| 6.000 | $62,522.28 | $35,904.03 | $27,290.33 | $23,169.38 | $20,836.71 | $19,389.46 | $18,439.94 |
| 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. |