| Property Price： | $3,780,000.00 |
| Down Payment： | $1,134,000.00 |
| Loan amount： | $2,646,000.00 |
| Monthly Payment： | $14,149.83 (4.125% 300-term) |
| Total repayment： | $4,244,950.06 |
| Total int. paid： | $1,598,950.06 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,890.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $37,800.00 |
| 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 #： | $56,700.00 | # 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 | $45,230.06 | $23,180.05 | $15,836.16 | $12,168.80 | $9,972.05 | $8,510.58 | $7,469.28 |
| 1.500 | $45,801.96 | $23,758.83 | $16,424.86 | $12,768.15 | $10,582.32 | $9,131.88 | $8,101.64 |
| 2.000 | $46,378.45 | $24,346.76 | $17,027.24 | $13,385.67 | $11,215.19 | $9,780.13 | $8,765.21 |
| 2.500 | $46,959.52 | $24,943.82 | $17,643.24 | $14,021.23 | $11,870.40 | $10,454.90 | $9,459.32 |
| 3.000 | $47,545.16 | $25,549.97 | $18,272.79 | $14,674.65 | $12,547.63 | $11,155.64 | $10,183.14 |
| 3.500 | $48,135.36 | $26,165.20 | $18,915.79 | $15,345.73 | $13,246.50 | $11,881.72 | $10,935.67 |
| 4.000 | $48,730.12 | $26,789.46 | $19,572.14 | $16,034.24 | $13,966.56 | $12,632.41 | $11,715.82 |
| 4.125 | $48,879.52 | $26,946.94 | $19,738.30 | $16,209.06 | $14,149.83 | $12,823.83 | $11,915.03 |
| 4.500 | $49,329.43 | $27,422.72 | $20,241.72 | $16,739.90 | $14,707.33 | $13,406.89 | $12,522.37 |
| 5.000 | $49,933.28 | $28,064.94 | $20,924.40 | $17,462.43 | $15,468.25 | $14,204.30 | $13,354.04 |
| 5.500 | $50,541.68 | $28,716.05 | $21,620.03 | $18,201.50 | $16,248.76 | $15,023.70 | $14,209.45 |
| 6.000 | $51,154.59 | $29,376.02 | $22,328.45 | $18,956.77 | $17,048.22 | $15,864.11 | $15,087.22 |
| 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. |