| Property Price： | $6,050,000.00 |
| Down Payment： | $2,420,000.00 |
| Loan amount： | $3,630,000.00 |
| Monthly Payment： | $16,057.22 (2.375% 300-term) |
| Total repayment： | $4,817,165.37 |
| Total int. paid： | $1,187,165.37 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,025.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $60,500.00 |
| 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 #： | $140,000.00 | # 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 | $62,050.30 | $31,800.30 | $21,725.35 | $16,694.16 | $13,680.47 | $11,675.51 | $10,246.97 |
| 1.500 | $62,834.89 | $32,594.31 | $22,532.97 | $17,516.40 | $14,517.69 | $12,527.86 | $11,114.50 |
| 2.000 | $63,625.77 | $33,400.88 | $23,359.37 | $18,363.57 | $15,385.91 | $13,417.19 | $12,024.84 |
| 2.375 | $64,223.05 | $34,014.03 | $23,991.43 | $19,015.19 | $16,057.22 | $14,108.09 | $12,735.15 |
| 2.500 | $64,422.92 | $34,219.97 | $24,204.45 | $19,235.48 | $16,284.79 | $14,342.89 | $12,977.08 |
| 3.000 | $65,226.35 | $35,051.55 | $25,068.11 | $20,131.89 | $17,213.87 | $15,304.23 | $13,970.06 |
| 3.500 | $66,036.03 | $35,895.57 | $25,950.24 | $21,052.54 | $18,172.64 | $16,300.32 | $15,002.45 |
| 4.000 | $66,851.98 | $36,751.99 | $26,850.67 | $21,997.09 | $19,160.48 | $17,330.18 | $16,072.72 |
| 4.500 | $67,674.16 | $37,620.74 | $27,769.26 | $22,965.17 | $20,176.72 | $18,392.68 | $17,179.22 |
| 5.000 | $68,502.58 | $38,501.78 | $28,705.81 | $23,956.39 | $21,220.62 | $19,486.62 | $18,320.16 |
| 5.500 | $69,337.22 | $39,395.04 | $29,660.13 | $24,970.31 | $22,291.38 | $20,610.74 | $19,493.69 |
| 6.000 | $70,178.07 | $40,300.44 | $30,632.00 | $26,006.45 | $23,388.14 | $21,763.68 | $20,697.89 |
| 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. |