| Property Price： | $3,980,000.00 |
| Down Payment： | $1,194,000.00 |
| Loan amount： | $2,786,000.00 |
| Monthly Payment： | $14,898.50 (4.125% 300-term) |
| Total repayment： | $4,469,550.59 |
| Total int. paid： | $1,683,550.59 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,990.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $39,800.00 |
| 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 #： | $59,700.00 | # 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 | $47,623.18 | $24,406.51 | $16,674.06 | $12,812.66 | $10,499.67 | $8,960.88 | $7,864.48 |
| 1.500 | $48,225.35 | $25,015.91 | $17,293.90 | $13,443.72 | $11,142.23 | $9,615.05 | $8,530.30 |
| 2.000 | $48,832.34 | $25,634.95 | $17,928.15 | $14,093.91 | $11,808.58 | $10,297.60 | $9,228.98 |
| 2.500 | $49,444.15 | $26,263.59 | $18,576.75 | $14,763.09 | $12,498.46 | $11,008.07 | $9,959.82 |
| 3.000 | $50,060.77 | $26,901.82 | $19,239.60 | $15,451.09 | $13,211.53 | $11,745.89 | $10,721.93 |
| 3.500 | $50,682.20 | $27,549.60 | $19,916.63 | $16,157.68 | $13,947.37 | $12,510.39 | $11,514.28 |
| 4.000 | $51,308.43 | $28,206.90 | $20,607.71 | $16,882.61 | $14,705.53 | $13,300.79 | $12,335.70 |
| 4.125 | $51,465.74 | $28,372.70 | $20,782.66 | $17,066.68 | $14,898.50 | $13,502.34 | $12,545.46 |
| 4.500 | $51,939.45 | $28,873.66 | $21,312.71 | $17,625.61 | $15,485.49 | $14,116.25 | $13,184.93 |
| 5.000 | $52,575.26 | $29,549.85 | $22,031.51 | $18,386.37 | $16,286.68 | $14,955.85 | $14,060.60 |
| 5.500 | $53,215.84 | $30,235.42 | $22,763.95 | $19,164.54 | $17,108.48 | $15,818.60 | $14,961.27 |
| 6.000 | $53,861.19 | $30,930.31 | $23,509.85 | $19,959.77 | $17,950.24 | $16,703.48 | $15,885.49 |
| 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. |