| Property Price： | $4,680,000.00 |
| Down Payment： | $1,872,000.00 |
| Loan amount： | $2,808,000.00 |
| Monthly Payment： | $12,774.66 (2.625% 300-term) |
| Total repayment： | $3,832,396.79 |
| Total int. paid： | $1,024,396.79 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,340.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $46,800.00 |
| 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 #： | $85,500.00 | # 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 | $47,999.24 | $24,599.24 | $16,805.73 | $12,913.83 | $10,582.58 | $9,031.64 | $7,926.58 |
| 1.500 | $48,606.17 | $25,213.45 | $17,430.46 | $13,549.88 | $11,230.21 | $9,690.98 | $8,597.66 |
| 2.000 | $49,217.95 | $25,837.38 | $18,069.72 | $14,205.20 | $11,901.83 | $10,378.91 | $9,301.86 |
| 2.500 | $49,834.59 | $26,470.99 | $18,723.44 | $14,879.67 | $12,597.16 | $11,094.99 | $10,038.47 |
| 2.625 | $49,989.51 | $26,630.90 | $18,889.12 | $15,051.26 | $12,774.66 | $11,278.35 | $10,227.58 |
| 3.000 | $50,456.08 | $27,114.26 | $19,391.53 | $15,573.10 | $13,315.85 | $11,838.64 | $10,806.59 |
| 3.500 | $51,082.42 | $27,767.15 | $20,073.90 | $16,285.27 | $14,057.51 | $12,609.17 | $11,605.20 |
| 4.000 | $51,713.59 | $28,429.63 | $20,770.44 | $17,015.93 | $14,821.66 | $13,405.82 | $12,433.11 |
| 4.500 | $52,349.60 | $29,101.67 | $21,481.01 | $17,764.79 | $15,607.78 | $14,227.72 | $13,289.05 |
| 5.000 | $52,990.42 | $29,783.20 | $22,205.49 | $18,531.56 | $16,415.29 | $15,073.95 | $14,171.63 |
| 5.500 | $53,636.06 | $30,474.18 | $22,943.70 | $19,315.88 | $17,243.58 | $15,943.52 | $15,079.42 |
| 6.000 | $54,286.51 | $31,174.56 | $23,695.50 | $20,117.38 | $18,091.98 | $16,835.38 | $16,010.93 |
| 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. |