| Property Price： | $3,900,000.00 |
| Down Payment： | $1,560,000.00 |
| Loan amount： | $2,340,000.00 |
| Monthly Payment： | $10,645.55 (2.625% 300-term) |
| Total repayment： | $3,193,663.99 |
| Total int. paid： | $853,663.99 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $39,000.00 |
| 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 #： | $58,500.00 | # 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 | $39,999.37 | $20,499.36 | $14,004.77 | $10,761.53 | $8,818.82 | $7,526.36 | $6,605.49 |
| 1.500 | $40,505.14 | $21,011.21 | $14,525.39 | $11,291.56 | $9,358.51 | $8,075.81 | $7,164.72 |
| 2.000 | $41,014.96 | $21,531.15 | $15,058.10 | $11,837.67 | $9,918.19 | $8,649.10 | $7,751.55 |
| 2.500 | $41,528.83 | $22,059.16 | $15,602.87 | $12,399.73 | $10,497.63 | $9,245.83 | $8,365.39 |
| 2.625 | $41,657.92 | $22,192.42 | $15,740.93 | $12,542.72 | $10,645.55 | $9,398.62 | $8,522.98 |
| 3.000 | $42,046.74 | $22,595.21 | $16,159.61 | $12,977.58 | $11,096.54 | $9,865.53 | $9,005.49 |
| 3.500 | $42,568.68 | $23,139.29 | $16,728.25 | $13,571.06 | $11,714.59 | $10,507.65 | $9,671.00 |
| 4.000 | $43,094.66 | $23,691.36 | $17,308.70 | $14,179.94 | $12,351.38 | $11,171.52 | $10,360.93 |
| 4.500 | $43,624.67 | $24,251.39 | $17,900.84 | $14,804.00 | $13,006.48 | $11,856.44 | $11,074.21 |
| 5.000 | $44,158.69 | $24,819.33 | $18,504.57 | $15,442.96 | $13,679.41 | $12,561.63 | $11,809.69 |
| 5.500 | $44,696.72 | $25,395.15 | $19,119.75 | $16,096.56 | $14,369.65 | $13,286.26 | $12,566.18 |
| 6.000 | $45,238.76 | $25,978.80 | $19,746.25 | $16,764.49 | $15,076.65 | $14,029.48 | $13,342.44 |
| 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. |