| Property Price： | $4,390,000.00 |
| Down Payment： | $1,317,000.00 |
| Loan amount： | $3,073,000.00 |
| Monthly Payment： | $16,433.27 (4.125% 300-term) |
| Total repayment： | $4,929,981.68 |
| Total int. paid： | $1,856,981.68 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,195.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $43,900.00 |
| 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 #： | $65,850.00 | # 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 | $52,529.09 | $26,920.75 | $18,391.74 | $14,132.55 | $11,581.29 | $9,883.98 | $8,674.64 |
| 1.500 | $53,193.29 | $27,592.93 | $19,075.43 | $14,828.62 | $12,290.04 | $10,605.54 | $9,409.05 |
| 2.000 | $53,862.81 | $28,275.73 | $19,775.02 | $15,545.79 | $13,025.04 | $11,358.41 | $10,179.70 |
| 2.500 | $54,537.64 | $28,969.14 | $20,490.43 | $16,283.92 | $13,785.99 | $12,142.07 | $10,985.83 |
| 3.000 | $55,217.79 | $29,673.12 | $21,221.57 | $17,042.78 | $14,572.51 | $12,955.89 | $11,826.45 |
| 3.500 | $55,903.23 | $30,387.63 | $21,968.34 | $17,822.16 | $15,384.16 | $13,799.14 | $12,700.42 |
| 4.000 | $56,593.97 | $31,112.63 | $22,730.61 | $18,621.78 | $16,220.43 | $14,670.97 | $13,606.47 |
| 4.125 | $56,767.48 | $31,295.52 | $22,923.58 | $18,824.81 | $16,433.27 | $14,893.29 | $13,837.83 |
| 4.500 | $57,290.00 | $31,848.08 | $23,508.24 | $19,441.32 | $17,080.73 | $15,570.44 | $14,543.18 |
| 5.000 | $57,991.30 | $32,593.93 | $24,301.09 | $20,280.44 | $17,964.45 | $16,496.53 | $15,509.05 |
| 5.500 | $58,697.87 | $33,350.13 | $25,108.97 | $21,138.78 | $18,870.91 | $17,448.16 | $16,502.51 |
| 6.000 | $59,409.70 | $34,116.60 | $25,931.72 | $22,015.93 | $19,799.38 | $18,424.19 | $17,521.93 |
| 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. |