| Property Price： | $4,700,000.00 |
| Down Payment： | $1,880,000.00 |
| Loan amount： | $2,820,000.00 |
| Monthly Payment： | $12,474.20 (2.375% 300-term) |
| Total repayment： | $3,742,260.70 |
| Total int. paid： | $922,260.70 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,350.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $47,000.00 |
| 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 #： | $87,500.00 | # 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 | $48,204.37 | $24,704.36 | $16,877.55 | $12,969.02 | $10,627.80 | $9,070.23 | $7,960.46 |
| 1.500 | $48,813.88 | $25,321.20 | $17,504.95 | $13,607.78 | $11,278.20 | $9,732.39 | $8,634.40 |
| 2.000 | $49,428.28 | $25,947.79 | $18,146.95 | $14,265.91 | $11,952.69 | $10,423.27 | $9,341.61 |
| 2.375 | $49,892.28 | $26,424.12 | $18,637.97 | $14,772.13 | $12,474.20 | $10,960.00 | $9,893.42 |
| 2.500 | $50,047.56 | $26,584.11 | $18,803.46 | $14,943.26 | $12,650.99 | $11,142.41 | $10,081.37 |
| 3.000 | $50,671.71 | $27,230.13 | $19,474.40 | $15,639.65 | $13,372.76 | $11,889.23 | $10,852.78 |
| 3.500 | $51,300.72 | $27,885.81 | $20,159.69 | $16,354.86 | $14,117.58 | $12,663.06 | $11,654.80 |
| 4.000 | $51,934.59 | $28,551.13 | $20,859.20 | $17,088.65 | $14,885.00 | $13,463.11 | $12,486.25 |
| 4.500 | $52,573.31 | $29,226.03 | $21,572.81 | $17,840.71 | $15,674.48 | $14,288.53 | $13,345.84 |
| 5.000 | $53,216.88 | $29,910.48 | $22,300.38 | $18,610.75 | $16,485.44 | $15,138.37 | $14,232.19 |
| 5.500 | $53,865.28 | $30,604.41 | $23,041.75 | $19,398.42 | $17,317.27 | $16,011.65 | $15,143.86 |
| 6.000 | $54,518.50 | $31,307.78 | $23,796.76 | $20,203.36 | $18,169.30 | $16,907.32 | $16,079.35 |
| 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. |