| Property Price： | $4,480,000.00 |
| Down Payment： | $1,344,000.00 |
| Loan amount： | $3,136,000.00 |
| Monthly Payment： | $16,770.17 (4.125% 300-term) |
| Total repayment： | $5,031,051.92 |
| Total int. paid： | $1,895,051.92 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,240.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $44,800.00 |
| 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 #： | $67,200.00 | # 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 | $53,605.99 | $27,472.65 | $18,768.79 | $14,422.29 | $11,818.72 | $10,086.62 | $8,852.48 |
| 1.500 | $54,283.81 | $28,158.61 | $19,466.50 | $15,132.62 | $12,542.00 | $10,822.97 | $9,601.94 |
| 2.000 | $54,967.06 | $28,855.42 | $20,180.43 | $15,864.50 | $13,292.07 | $11,591.27 | $10,388.40 |
| 2.500 | $55,655.73 | $29,563.04 | $20,910.51 | $16,617.75 | $14,068.62 | $12,390.99 | $11,211.05 |
| 3.000 | $56,349.81 | $30,281.45 | $21,656.64 | $17,392.18 | $14,871.27 | $13,221.50 | $12,068.90 |
| 3.500 | $57,049.31 | $31,010.61 | $22,418.72 | $18,187.54 | $15,699.56 | $14,082.04 | $12,960.79 |
| 4.000 | $57,754.21 | $31,750.48 | $23,196.61 | $19,003.54 | $16,552.96 | $14,971.74 | $13,885.42 |
| 4.125 | $57,931.28 | $31,937.11 | $23,393.54 | $19,210.74 | $16,770.17 | $15,198.62 | $14,121.52 |
| 4.500 | $58,464.51 | $32,501.00 | $23,990.19 | $19,839.88 | $17,430.91 | $15,889.65 | $14,841.33 |
| 5.000 | $59,180.19 | $33,262.15 | $24,799.29 | $20,696.21 | $18,332.74 | $16,834.73 | $15,827.01 |
| 5.500 | $59,901.24 | $34,033.84 | $25,623.74 | $21,572.15 | $19,257.78 | $17,805.86 | $16,840.83 |
| 6.000 | $60,627.67 | $34,816.03 | $26,463.35 | $22,467.28 | $20,205.29 | $18,801.90 | $17,881.15 |
| 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. |