| Property Price： | $5,790,000.00 |
| Down Payment： | $2,316,000.00 |
| Loan amount： | $3,474,000.00 |
| Monthly Payment： | $15,367.16 (2.375% 300-term) |
| Total repayment： | $4,610,146.70 |
| Total int. paid： | $1,136,146.70 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,895.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $57,900.00 |
| 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 #： | $130,275.00 | # 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 | $59,383.68 | $30,433.67 | $20,791.70 | $15,976.73 | $13,092.55 | $11,173.76 | $9,806.61 |
| 1.500 | $60,134.55 | $31,193.57 | $21,564.61 | $16,763.63 | $13,893.79 | $11,989.48 | $10,636.85 |
| 2.000 | $60,891.44 | $31,965.47 | $22,355.49 | $17,574.39 | $14,724.70 | $12,840.58 | $11,508.07 |
| 2.375 | $61,463.05 | $32,552.27 | $22,960.39 | $18,198.01 | $15,367.16 | $13,501.79 | $12,187.85 |
| 2.500 | $61,654.33 | $32,749.36 | $23,164.26 | $18,408.83 | $15,584.95 | $13,726.50 | $12,419.38 |
| 3.000 | $62,423.23 | $33,545.20 | $23,990.81 | $19,266.72 | $16,474.10 | $14,646.52 | $13,369.70 |
| 3.500 | $63,198.12 | $34,352.95 | $24,835.02 | $20,147.80 | $17,391.66 | $15,599.81 | $14,357.72 |
| 4.000 | $63,979.00 | $35,172.56 | $25,696.76 | $21,051.76 | $18,337.05 | $16,585.41 | $15,381.99 |
| 4.500 | $64,765.85 | $36,003.98 | $26,575.87 | $21,978.24 | $19,309.62 | $17,602.25 | $16,440.94 |
| 5.000 | $65,558.67 | $36,847.16 | $27,472.17 | $22,926.86 | $20,308.66 | $18,649.18 | $17,532.85 |
| 5.500 | $66,357.44 | $37,702.03 | $28,385.48 | $23,897.21 | $21,333.40 | $19,724.99 | $18,655.95 |
| 6.000 | $67,162.15 | $38,568.52 | $29,315.59 | $24,888.81 | $22,383.03 | $20,828.39 | $19,808.39 |
| 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. |