| Property Price： | $5,990,000.00 |
| Down Payment： | $2,396,000.00 |
| Loan amount： | $3,594,000.00 |
| Monthly Payment： | $15,897.97 (2.375% 300-term) |
| Total repayment： | $4,769,391.83 |
| Total int. paid： | $1,175,391.83 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,995.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $59,900.00 |
| 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 #： | $134,775.00 | # 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 | $61,434.93 | $31,484.92 | $21,509.89 | $16,528.60 | $13,544.80 | $11,559.72 | $10,145.35 |
| 1.500 | $62,211.74 | $32,271.07 | $22,309.50 | $17,342.68 | $14,373.71 | $12,403.62 | $11,004.27 |
| 2.000 | $62,994.77 | $33,069.64 | $23,127.70 | $18,181.45 | $15,233.32 | $13,284.12 | $11,905.58 |
| 2.375 | $63,586.12 | $33,676.70 | $23,753.50 | $18,826.61 | $15,897.97 | $13,968.18 | $12,608.85 |
| 2.500 | $63,784.02 | $33,880.60 | $23,964.40 | $19,044.71 | $16,123.29 | $14,200.65 | $12,848.38 |
| 3.000 | $64,579.47 | $34,703.93 | $24,819.50 | $19,932.24 | $17,043.15 | $15,152.45 | $13,831.52 |
| 3.500 | $65,381.13 | $35,539.58 | $25,692.88 | $20,843.75 | $17,992.41 | $16,138.67 | $14,853.67 |
| 4.000 | $66,188.98 | $36,387.50 | $26,584.38 | $21,778.93 | $18,970.46 | $17,158.31 | $15,913.32 |
| 4.500 | $67,003.01 | $37,247.64 | $27,493.86 | $22,737.42 | $19,976.62 | $18,210.27 | $17,008.85 |
| 5.000 | $67,823.21 | $38,119.95 | $28,421.12 | $23,718.81 | $21,010.17 | $19,293.37 | $18,138.48 |
| 5.500 | $68,649.58 | $39,004.34 | $29,365.98 | $24,722.67 | $22,070.30 | $20,406.34 | $19,300.37 |
| 6.000 | $69,482.09 | $39,900.77 | $30,328.21 | $25,748.53 | $23,156.19 | $21,547.85 | $20,492.62 |
| 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. |