| Property Price： | $6,100,000.00 |
| Down Payment： | $2,440,000.00 |
| Loan amount： | $3,660,000.00 |
| Monthly Payment： | $16,189.92 (2.375% 300-term) |
| Total repayment： | $4,856,976.66 |
| Total int. paid： | $1,196,976.66 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,050.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $61,000.00 |
| 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 #： | $145,000.00 | # 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 | $62,563.12 | $32,063.11 | $21,904.90 | $16,832.13 | $13,793.53 | $11,772.01 | $10,331.66 |
| 1.500 | $63,354.19 | $32,863.69 | $22,719.19 | $17,661.16 | $14,637.67 | $12,631.40 | $11,206.35 |
| 2.000 | $64,151.60 | $33,676.92 | $23,552.42 | $18,515.33 | $15,513.07 | $13,528.07 | $12,124.22 |
| 2.375 | $64,753.81 | $34,295.14 | $24,189.71 | $19,172.34 | $16,189.92 | $14,224.69 | $12,840.40 |
| 2.500 | $64,955.34 | $34,502.78 | $24,404.49 | $19,394.45 | $16,419.37 | $14,461.42 | $13,084.32 |
| 3.000 | $65,765.41 | $35,341.23 | $25,275.29 | $20,298.27 | $17,356.13 | $15,430.71 | $14,085.52 |
| 3.500 | $66,581.79 | $36,192.23 | $26,164.70 | $21,226.53 | $18,322.82 | $16,435.04 | $15,126.44 |
| 4.000 | $67,404.47 | $37,055.72 | $27,072.58 | $22,178.88 | $19,318.83 | $17,473.40 | $16,205.56 |
| 4.500 | $68,233.45 | $37,931.66 | $27,998.75 | $23,154.97 | $20,343.47 | $18,544.68 | $17,321.20 |
| 5.000 | $69,068.72 | $38,819.98 | $28,943.05 | $24,154.38 | $21,396.00 | $19,647.67 | $18,471.57 |
| 5.500 | $69,910.25 | $39,720.62 | $29,905.25 | $25,176.68 | $22,475.60 | $20,781.08 | $19,654.80 |
| 6.000 | $70,758.05 | $40,633.50 | $30,885.16 | $26,221.38 | $23,581.43 | $21,943.55 | $20,868.94 |
| 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. |