| Property Price： | $4,870,000.00 |
| Down Payment： | $1,948,000.00 |
| Loan amount： | $2,922,000.00 |
| Monthly Payment： | $13,293.29 (2.625% 300-term) |
| Total repayment： | $3,987,985.54 |
| Total int. paid： | $1,065,985.54 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,435.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $48,700.00 |
| 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 #： | $104,500.00 | # 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 | $49,947.93 | $25,597.92 | $17,488.01 | $13,438.11 | $11,012.21 | $9,398.31 | $8,248.39 |
| 1.500 | $50,579.49 | $26,237.08 | $18,138.11 | $14,099.98 | $11,686.14 | $10,084.41 | $8,946.71 |
| 2.000 | $51,216.11 | $26,886.33 | $18,803.32 | $14,781.91 | $12,385.02 | $10,800.28 | $9,679.50 |
| 2.500 | $51,857.79 | $27,545.67 | $19,483.58 | $15,483.76 | $13,108.58 | $11,545.43 | $10,446.01 |
| 2.625 | $52,019.00 | $27,712.07 | $19,655.99 | $15,662.32 | $13,293.29 | $11,736.23 | $10,642.80 |
| 3.000 | $52,504.51 | $28,215.05 | $20,178.80 | $16,205.34 | $13,856.45 | $12,319.27 | $11,245.32 |
| 3.500 | $53,156.28 | $28,894.45 | $20,888.87 | $16,946.42 | $14,628.22 | $13,121.09 | $12,076.35 |
| 4.000 | $53,813.08 | $29,583.83 | $21,613.68 | $17,706.75 | $15,423.39 | $13,950.07 | $12,937.88 |
| 4.500 | $54,474.90 | $30,283.14 | $22,353.10 | $18,486.01 | $16,241.43 | $14,805.34 | $13,828.56 |
| 5.000 | $55,141.74 | $30,992.34 | $23,106.99 | $19,283.91 | $17,081.72 | $15,685.93 | $14,746.97 |
| 5.500 | $55,813.60 | $31,711.38 | $23,875.18 | $20,100.07 | $17,943.64 | $16,590.79 | $15,691.62 |
| 6.000 | $56,490.45 | $32,440.19 | $24,657.50 | $20,934.12 | $18,826.49 | $17,518.87 | $16,660.94 |
| 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. |