| Property Price： | $3,850,000.00 |
| Down Payment： | $1,155,000.00 |
| Loan amount： | $2,695,000.00 |
| Monthly Payment： | $14,411.87 (4.125% 300-term) |
| Total repayment： | $4,323,560.25 |
| Total int. paid： | $1,628,560.25 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,925.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $38,500.00 |
| 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 #： | $57,750.00 | # 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 | $46,067.65 | $23,609.31 | $16,129.43 | $12,394.15 | $10,156.71 | $8,668.19 | $7,607.60 |
| 1.500 | $46,650.15 | $24,198.81 | $16,729.02 | $13,004.60 | $10,778.28 | $9,300.99 | $8,251.67 |
| 2.000 | $47,237.31 | $24,797.63 | $17,342.56 | $13,633.56 | $11,422.87 | $9,961.24 | $8,927.53 |
| 2.500 | $47,829.14 | $25,405.74 | $17,969.97 | $14,280.88 | $12,090.22 | $10,648.51 | $9,634.50 |
| 3.000 | $48,425.62 | $26,023.12 | $18,611.18 | $14,946.41 | $12,779.99 | $11,362.23 | $10,371.71 |
| 3.500 | $49,026.75 | $26,649.74 | $19,266.08 | $15,629.91 | $13,491.81 | $12,101.75 | $11,138.18 |
| 4.000 | $49,632.53 | $27,285.56 | $19,934.59 | $16,331.17 | $14,225.20 | $12,866.34 | $11,932.78 |
| 4.125 | $49,784.70 | $27,445.95 | $20,103.83 | $16,509.23 | $14,411.87 | $13,061.31 | $12,135.68 |
| 4.500 | $50,242.94 | $27,930.55 | $20,616.57 | $17,049.90 | $14,979.69 | $13,655.17 | $12,754.27 |
| 5.000 | $50,857.97 | $28,584.66 | $21,311.89 | $17,785.81 | $15,754.70 | $14,467.34 | $13,601.33 |
| 5.500 | $51,477.63 | $29,247.83 | $22,020.40 | $18,538.56 | $16,549.66 | $15,301.91 | $14,472.59 |
| 6.000 | $52,101.90 | $29,920.03 | $22,741.94 | $19,307.82 | $17,363.92 | $16,157.89 | $15,366.61 |
| 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. |