| Property Price： | $1,880,000.00 |
| Down Payment： | $564,000.00 |
| Loan amount： | $1,316,000.00 |
| Monthly Payment： | $7,037.48 (4.125% 300-term) |
| Total repayment： | $2,111,245.00 |
| Total int. paid： | $795,245.00 |
| S&P Agreement： | $1,750.00 |
| Assignment*： | $9,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $18,800.00 |
| 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 #： | $100.00 | # 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 | $22,495.37 | $11,528.70 | $7,876.19 | $6,052.21 | $4,959.64 | $4,232.78 | $3,714.88 |
| 1.500 | $22,779.81 | $11,816.56 | $8,168.98 | $6,350.30 | $5,263.16 | $4,541.78 | $4,029.39 |
| 2.000 | $23,066.53 | $12,108.97 | $8,468.57 | $6,657.42 | $5,577.92 | $4,864.19 | $4,359.42 |
| 2.500 | $23,355.53 | $12,405.92 | $8,774.95 | $6,973.52 | $5,903.80 | $5,199.79 | $4,704.64 |
| 3.000 | $23,646.80 | $12,707.39 | $9,088.05 | $7,298.50 | $6,240.62 | $5,548.31 | $5,064.63 |
| 3.500 | $23,940.34 | $13,013.38 | $9,407.85 | $7,632.27 | $6,588.21 | $5,909.43 | $5,438.90 |
| 4.000 | $24,236.14 | $13,323.86 | $9,734.29 | $7,974.70 | $6,946.33 | $6,282.79 | $5,826.92 |
| 4.125 | $24,310.45 | $13,402.18 | $9,816.93 | $8,061.65 | $7,037.48 | $6,377.99 | $5,925.99 |
| 4.500 | $24,534.21 | $13,638.81 | $10,067.31 | $8,325.67 | $7,314.76 | $6,667.98 | $6,228.06 |
| 5.000 | $24,834.54 | $13,958.22 | $10,406.84 | $8,685.02 | $7,693.20 | $7,064.57 | $6,641.69 |
| 5.500 | $25,137.13 | $14,282.06 | $10,752.82 | $9,052.60 | $8,081.39 | $7,472.10 | $7,067.13 |
| 6.000 | $25,441.97 | $14,610.30 | $11,105.16 | $9,428.23 | $8,479.01 | $7,890.08 | $7,503.70 |
| 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. |