| Property Price： | $4,250,000.00 |
| Down Payment： | $1,700,000.00 |
| Loan amount： | $2,550,000.00 |
| Monthly Payment： | $11,279.86 (2.375% 300-term) |
| Total repayment： | $3,383,959.15 |
| Total int. paid： | $833,959.15 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,125.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $42,500.00 |
| 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 #： | $63,750.00 | # 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 | $43,589.06 | $22,339.05 | $15,261.61 | $11,727.30 | $9,610.25 | $8,201.81 | $7,198.29 |
| 1.500 | $44,140.21 | $22,896.83 | $15,828.95 | $12,304.91 | $10,198.38 | $8,800.57 | $7,807.70 |
| 2.000 | $44,695.79 | $23,463.43 | $16,409.47 | $12,900.03 | $10,808.29 | $9,425.30 | $8,447.20 |
| 2.375 | $45,115.36 | $23,894.15 | $16,853.48 | $13,357.78 | $11,279.86 | $9,910.64 | $8,946.18 |
| 2.500 | $45,255.77 | $24,038.82 | $17,003.12 | $13,512.52 | $11,439.73 | $10,075.58 | $9,116.13 |
| 3.000 | $45,820.16 | $24,622.99 | $17,609.83 | $14,142.24 | $12,092.39 | $10,750.90 | $9,813.68 |
| 3.500 | $46,388.95 | $25,215.90 | $18,229.50 | $14,788.97 | $12,765.90 | $11,450.64 | $10,538.91 |
| 4.000 | $46,962.13 | $25,817.51 | $18,862.04 | $15,452.50 | $13,459.84 | $12,174.09 | $11,290.76 |
| 4.500 | $47,539.70 | $26,427.79 | $19,507.33 | $16,132.56 | $14,173.73 | $12,920.48 | $12,068.05 |
| 5.000 | $48,121.65 | $27,046.71 | $20,165.24 | $16,828.87 | $14,907.05 | $13,688.95 | $12,869.54 |
| 5.500 | $48,707.96 | $27,674.20 | $20,835.63 | $17,541.13 | $15,659.23 | $14,478.62 | $13,693.92 |
| 6.000 | $49,298.64 | $28,310.23 | $21,518.35 | $18,268.99 | $16,429.69 | $15,288.54 | $14,539.84 |
| 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. |