| Property Price： | $4,750,000.00 |
| Down Payment： | $1,900,000.00 |
| Loan amount： | $2,850,000.00 |
| Monthly Payment： | $12,965.73 (2.625% 300-term) |
| Total repayment： | $3,889,718.96 |
| Total int. paid： | $1,039,718.96 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,375.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $47,500.00 |
| 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 #： | $92,500.00 | # 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 | $48,717.18 | $24,967.17 | $17,057.09 | $13,106.99 | $10,740.86 | $9,166.73 | $8,045.14 |
| 1.500 | $49,333.18 | $25,590.58 | $17,691.18 | $13,752.54 | $11,398.19 | $9,835.93 | $8,726.26 |
| 2.000 | $49,954.12 | $26,223.83 | $18,340.00 | $14,417.68 | $12,079.85 | $10,534.15 | $9,440.99 |
| 2.500 | $50,579.98 | $26,866.92 | $19,003.49 | $15,102.23 | $12,785.58 | $11,260.95 | $10,188.61 |
| 2.625 | $50,737.22 | $27,029.23 | $19,171.65 | $15,276.39 | $12,965.73 | $11,447.04 | $10,380.56 |
| 3.000 | $51,210.77 | $27,519.81 | $19,681.58 | $15,806.03 | $13,515.02 | $12,015.71 | $10,968.23 |
| 3.500 | $51,846.47 | $28,182.47 | $20,374.15 | $16,528.85 | $14,267.77 | $12,797.77 | $11,778.78 |
| 4.000 | $52,487.09 | $28,854.86 | $21,081.11 | $17,270.44 | $15,043.35 | $13,606.34 | $12,619.08 |
| 4.500 | $53,132.60 | $29,536.95 | $21,802.31 | $18,030.51 | $15,841.23 | $14,440.53 | $13,487.82 |
| 5.000 | $53,783.02 | $30,228.67 | $22,537.62 | $18,808.74 | $16,660.82 | $15,299.42 | $14,383.60 |
| 5.500 | $54,438.31 | $30,929.99 | $23,286.88 | $19,604.79 | $17,501.49 | $16,181.99 | $15,304.96 |
| 6.000 | $55,098.48 | $31,640.84 | $24,049.92 | $20,418.29 | $18,362.59 | $17,087.19 | $16,250.41 |
| 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. |