| Property Price： | $6,350,000.00 |
| Down Payment： | $2,540,000.00 |
| Loan amount： | $3,810,000.00 |
| Monthly Payment： | $16,853.44 (2.375% 300-term) |
| Total repayment： | $5,056,033.08 |
| Total int. paid： | $1,246,033.08 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,175.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $63,500.00 |
| 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 #： | $170,000.00 | # 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 | $65,127.18 | $33,377.17 | $22,802.64 | $17,521.97 | $14,358.84 | $12,254.47 | $10,755.09 |
| 1.500 | $65,950.67 | $34,210.56 | $23,650.31 | $18,384.98 | $15,237.57 | $13,149.08 | $11,665.63 |
| 2.000 | $66,780.77 | $35,057.13 | $24,517.68 | $19,274.16 | $16,148.85 | $14,082.50 | $12,621.11 |
| 2.375 | $67,407.66 | $35,700.68 | $25,181.09 | $19,958.09 | $16,853.44 | $14,807.67 | $13,366.64 |
| 2.500 | $67,617.45 | $35,916.83 | $25,404.67 | $20,189.30 | $17,092.30 | $15,054.11 | $13,620.57 |
| 3.000 | $68,460.71 | $36,789.64 | $26,311.16 | $21,130.17 | $18,067.45 | $16,063.11 | $14,662.79 |
| 3.500 | $69,310.55 | $37,675.52 | $27,237.02 | $22,096.47 | $19,073.76 | $17,108.60 | $15,746.37 |
| 4.000 | $70,166.95 | $38,574.40 | $28,182.11 | $23,087.85 | $20,110.58 | $18,189.52 | $16,869.72 |
| 4.500 | $71,029.90 | $39,486.23 | $29,146.24 | $24,103.94 | $21,177.22 | $19,304.71 | $18,031.08 |
| 5.000 | $71,899.40 | $40,410.96 | $30,129.24 | $25,144.31 | $22,272.88 | $20,452.90 | $19,228.60 |
| 5.500 | $72,775.43 | $41,348.51 | $31,130.88 | $26,208.51 | $23,396.73 | $21,632.76 | $20,460.32 |
| 6.000 | $73,657.97 | $42,298.81 | $32,150.95 | $27,296.02 | $24,547.88 | $22,842.88 | $21,724.23 |
| 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. |