| Property Price： | $5,710,000.00 |
| Down Payment： | $2,284,000.00 |
| Loan amount： | $3,426,000.00 |
| Monthly Payment： | $15,154.83 (2.375% 300-term) |
| Total repayment： | $4,546,448.64 |
| Total int. paid： | $1,120,448.64 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,855.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $57,100.00 |
| 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 #： | $128,475.00 | # 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 | $58,563.18 | $30,013.17 | $20,504.42 | $15,755.98 | $12,911.65 | $11,019.37 | $9,671.11 |
| 1.500 | $59,303.68 | $30,762.57 | $21,266.66 | $16,532.01 | $13,701.82 | $11,823.82 | $10,489.88 |
| 2.000 | $60,050.11 | $31,523.81 | $22,046.61 | $17,331.56 | $14,521.25 | $12,663.16 | $11,349.06 |
| 2.375 | $60,613.82 | $32,102.50 | $22,643.15 | $17,946.57 | $15,154.83 | $13,315.24 | $12,019.45 |
| 2.500 | $60,802.46 | $32,296.87 | $22,844.20 | $18,154.47 | $15,369.61 | $13,536.84 | $12,247.79 |
| 3.000 | $61,560.73 | $33,081.71 | $23,659.33 | $19,000.51 | $16,246.48 | $14,444.15 | $13,184.97 |
| 3.500 | $62,324.92 | $33,878.30 | $24,491.88 | $19,869.42 | $17,151.36 | $15,384.27 | $14,159.34 |
| 4.000 | $63,095.00 | $34,686.58 | $25,341.71 | $20,760.89 | $18,083.69 | $16,356.25 | $15,169.46 |
| 4.500 | $63,870.98 | $35,506.52 | $26,208.67 | $21,674.57 | $19,042.82 | $17,359.04 | $16,213.78 |
| 5.000 | $64,652.85 | $36,338.05 | $27,092.59 | $22,610.08 | $20,028.05 | $18,391.51 | $17,290.60 |
| 5.500 | $65,440.58 | $37,181.10 | $27,993.28 | $23,567.02 | $21,038.64 | $19,452.45 | $18,398.18 |
| 6.000 | $66,234.18 | $38,035.62 | $28,910.53 | $24,544.93 | $22,073.77 | $20,540.60 | $19,534.70 |
| 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. |