| Property Price： | $4,020,000.00 |
| Down Payment： | $1,608,000.00 |
| Loan amount： | $2,412,000.00 |
| Monthly Payment： | $10,973.10 (2.625% 300-term) |
| Total repayment： | $3,291,930.57 |
| Total int. paid： | $879,930.57 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,010.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $40,200.00 |
| 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 #： | $60,300.00 | # 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 | $41,230.12 | $21,130.11 | $14,435.69 | $11,092.65 | $9,090.16 | $7,757.95 | $6,808.73 |
| 1.500 | $41,751.45 | $21,657.71 | $14,972.32 | $11,639.00 | $9,646.46 | $8,324.30 | $7,385.17 |
| 2.000 | $42,276.96 | $22,193.65 | $15,521.43 | $12,201.91 | $10,223.37 | $8,915.22 | $7,990.06 |
| 2.500 | $42,806.64 | $22,737.90 | $16,082.96 | $12,781.26 | $10,820.64 | $9,530.32 | $8,622.78 |
| 2.625 | $42,939.71 | $22,875.26 | $16,225.27 | $12,928.65 | $10,973.10 | $9,687.81 | $8,785.23 |
| 3.000 | $43,340.48 | $23,290.45 | $16,656.83 | $13,376.89 | $11,437.98 | $10,169.09 | $9,282.59 |
| 3.500 | $43,878.49 | $23,851.27 | $17,242.97 | $13,988.63 | $12,075.04 | $10,830.96 | $9,968.57 |
| 4.000 | $44,420.65 | $24,420.33 | $17,841.27 | $14,616.25 | $12,731.42 | $11,515.26 | $10,679.73 |
| 4.500 | $44,966.96 | $24,997.58 | $18,451.64 | $15,259.50 | $13,406.68 | $12,221.25 | $11,414.95 |
| 5.000 | $45,517.42 | $25,583.00 | $19,073.94 | $15,918.13 | $14,100.31 | $12,948.14 | $12,173.07 |
| 5.500 | $46,072.00 | $26,176.54 | $19,708.05 | $16,591.84 | $14,811.79 | $13,695.07 | $12,952.83 |
| 6.000 | $46,630.72 | $26,778.15 | $20,353.83 | $17,280.32 | $15,540.55 | $14,461.16 | $13,752.98 |
| 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. |