| Property Price： | $6,750,000.00 |
| Down Payment： | $2,700,000.00 |
| Loan amount： | $4,050,000.00 |
| Monthly Payment： | $18,424.98 (2.625% 300-term) |
| Total repayment： | $5,527,495.36 |
| Total int. paid： | $1,477,495.36 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,375.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $67,500.00 |
| 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 #： | $202,500.00 | # 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 | $69,229.68 | $35,479.67 | $24,239.03 | $18,625.72 | $15,263.33 | $13,026.40 | $11,432.57 |
| 1.500 | $70,105.05 | $36,365.56 | $25,140.09 | $19,543.09 | $16,197.42 | $13,977.37 | $12,400.47 |
| 2.000 | $70,987.43 | $37,265.45 | $26,062.10 | $20,488.28 | $17,166.10 | $14,969.59 | $13,416.14 |
| 2.500 | $71,876.81 | $38,179.31 | $27,004.96 | $21,461.07 | $18,168.98 | $16,002.40 | $14,478.56 |
| 2.625 | $72,100.25 | $38,409.95 | $27,243.92 | $21,708.55 | $18,424.98 | $16,266.85 | $14,751.32 |
| 3.000 | $72,773.20 | $39,107.10 | $27,968.56 | $22,461.20 | $19,205.56 | $17,074.96 | $15,586.43 |
| 3.500 | $73,676.57 | $40,048.78 | $28,952.74 | $23,488.37 | $20,275.25 | $18,186.31 | $16,738.27 |
| 4.000 | $74,586.91 | $41,004.28 | $29,957.36 | $24,542.20 | $21,377.39 | $19,335.32 | $17,932.38 |
| 4.500 | $75,504.23 | $41,973.56 | $30,982.23 | $25,622.30 | $22,511.22 | $20,520.76 | $19,166.90 |
| 5.000 | $76,428.50 | $42,956.53 | $32,027.14 | $26,728.21 | $23,675.90 | $21,741.28 | $20,439.85 |
| 5.500 | $77,359.71 | $43,953.14 | $33,091.88 | $27,859.44 | $24,870.54 | $22,995.45 | $21,749.16 |
| 6.000 | $78,297.85 | $44,963.30 | $34,176.20 | $29,015.46 | $26,094.21 | $24,281.80 | $23,092.68 |
| 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. |