| Property Price： | $3,100,000.00 |
| Down Payment： | $930,000.00 |
| Loan amount： | $2,170,000.00 |
| Monthly Payment： | $11,009.55 (3.625% 300-term) |
| Total repayment： | $3,302,864.70 |
| Total int. paid： | $1,132,864.70 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,550.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $31,000.00 |
| 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 #： | $10,100.00 | # 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 | $37,093.43 | $19,010.09 | $12,987.33 | $9,979.71 | $8,178.13 | $6,979.58 | $6,125.60 |
| 1.500 | $37,562.46 | $19,484.76 | $13,470.12 | $10,471.24 | $8,678.62 | $7,489.11 | $6,644.20 |
| 2.000 | $38,035.24 | $19,966.92 | $13,964.14 | $10,977.67 | $9,197.64 | $8,020.74 | $7,188.40 |
| 2.500 | $38,511.77 | $20,456.57 | $14,469.33 | $11,498.89 | $9,734.98 | $8,574.12 | $7,757.65 |
| 3.000 | $38,992.06 | $20,953.68 | $14,985.62 | $12,034.77 | $10,290.39 | $9,148.81 | $8,351.25 |
| 3.500 | $39,476.09 | $21,458.23 | $15,512.95 | $12,585.13 | $10,863.53 | $9,744.27 | $8,968.41 |
| 3.625 | $39,597.68 | $21,585.53 | $15,646.50 | $12,724.96 | $11,009.55 | $9,896.31 | $9,126.27 |
| 4.000 | $39,963.85 | $21,970.19 | $16,051.23 | $13,149.77 | $11,454.06 | $10,359.91 | $9,608.21 |
| 4.500 | $40,455.35 | $22,489.53 | $16,600.35 | $13,728.49 | $12,061.56 | $10,995.07 | $10,269.67 |
| 5.000 | $40,950.58 | $23,016.22 | $17,160.22 | $14,321.04 | $12,685.60 | $11,649.03 | $10,951.72 |
| 5.500 | $41,449.52 | $23,550.20 | $17,730.71 | $14,927.15 | $13,325.70 | $12,321.02 | $11,653.25 |
| 6.000 | $41,952.18 | $24,091.45 | $18,311.69 | $15,546.55 | $13,981.34 | $13,010.25 | $12,373.12 |
| 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. |