| Property Price： | $5,060,000.00 |
| Down Payment： | $2,024,000.00 |
| Loan amount： | $3,036,000.00 |
| Monthly Payment： | $13,811.91 (2.625% 300-term) |
| Total repayment： | $4,143,574.30 |
| Total int. paid： | $1,107,574.30 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,530.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $50,600.00 |
| 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 #： | $113,850.00 | # 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 | $51,896.62 | $26,596.61 | $18,170.29 | $13,962.39 | $11,441.85 | $9,764.98 | $8,570.19 |
| 1.500 | $52,552.82 | $27,260.70 | $18,845.76 | $14,650.08 | $12,142.07 | $10,477.85 | $9,295.76 |
| 2.000 | $53,214.28 | $27,935.28 | $19,536.92 | $15,358.62 | $12,868.22 | $11,221.65 | $10,057.14 |
| 2.500 | $53,880.99 | $28,620.34 | $20,243.72 | $16,087.85 | $13,620.00 | $11,995.87 | $10,853.55 |
| 2.625 | $54,048.49 | $28,793.24 | $20,422.85 | $16,273.37 | $13,811.91 | $12,194.11 | $11,058.03 |
| 3.000 | $54,552.94 | $29,315.84 | $20,966.06 | $16,837.58 | $14,397.06 | $12,799.90 | $11,684.05 |
| 3.500 | $55,230.14 | $30,021.75 | $21,703.83 | $17,607.58 | $15,198.93 | $13,633.00 | $12,547.50 |
| 4.000 | $55,912.56 | $30,738.02 | $22,456.93 | $18,397.56 | $16,025.13 | $14,494.33 | $13,442.64 |
| 4.500 | $56,600.21 | $31,464.62 | $23,225.20 | $19,207.24 | $16,875.07 | $15,382.97 | $14,368.07 |
| 5.000 | $57,293.07 | $32,201.49 | $24,008.49 | $20,036.26 | $17,748.15 | $16,297.90 | $15,322.32 |
| 5.500 | $57,991.13 | $32,948.58 | $24,806.65 | $20,884.26 | $18,643.70 | $17,238.07 | $16,303.81 |
| 6.000 | $58,694.39 | $33,705.82 | $25,619.49 | $21,750.85 | $19,560.99 | $18,202.35 | $17,310.96 |
| 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. |