| Property Price： | $4,150,000.00 |
| Down Payment： | $1,245,000.00 |
| Loan amount： | $2,905,000.00 |
| Monthly Payment： | $15,534.87 (4.125% 300-term) |
| Total repayment： | $4,660,461.04 |
| Total int. paid： | $1,755,461.04 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,075.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $41,500.00 |
| 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 #： | $62,250.00 | # 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 | $49,657.34 | $25,449.00 | $17,386.27 | $13,359.93 | $10,948.14 | $9,343.63 | $8,200.40 |
| 1.500 | $50,285.22 | $26,084.43 | $18,032.58 | $14,017.94 | $11,618.15 | $10,025.74 | $8,894.66 |
| 2.000 | $50,918.14 | $26,729.91 | $18,693.93 | $14,695.91 | $12,312.97 | $10,737.45 | $9,623.18 |
| 2.500 | $51,556.09 | $27,385.41 | $19,370.23 | $15,393.68 | $13,032.32 | $11,478.26 | $10,385.24 |
| 3.000 | $52,199.05 | $28,050.90 | $20,061.40 | $16,111.06 | $13,775.84 | $12,247.60 | $11,179.90 |
| 3.500 | $52,847.02 | $28,726.34 | $20,767.34 | $16,847.83 | $14,543.11 | $13,044.75 | $12,006.09 |
| 4.000 | $53,500.00 | $29,411.71 | $21,487.93 | $17,603.73 | $15,333.66 | $13,868.91 | $12,862.61 |
| 4.125 | $53,664.02 | $29,584.60 | $21,670.36 | $17,795.66 | $15,534.87 | $14,079.07 | $13,081.32 |
| 4.500 | $54,157.97 | $30,106.96 | $22,223.06 | $18,378.46 | $16,146.93 | $14,719.21 | $13,748.11 |
| 5.000 | $54,820.93 | $30,812.03 | $22,972.55 | $19,171.71 | $16,982.34 | $15,594.67 | $14,661.18 |
| 5.500 | $55,488.88 | $31,526.88 | $23,736.27 | $19,983.13 | $17,839.24 | $16,494.27 | $15,600.32 |
| 6.000 | $56,161.79 | $32,251.46 | $24,514.04 | $20,812.32 | $18,716.96 | $17,416.94 | $16,564.01 |
| 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. |