| Property Price： | $4,900,000.00 |
| Down Payment： | $1,470,000.00 |
| Loan amount： | $3,430,000.00 |
| Monthly Payment： | $18,342.38 (4.125% 300-term) |
| Total repayment： | $5,502,713.04 |
| Total int. paid： | $2,072,713.04 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,000.00 |
| 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 #： | $107,500.00 | # 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 | $58,631.55 | $30,048.21 | $20,528.36 | $15,774.37 | $12,926.73 | $11,032.24 | $9,682.40 |
| 1.500 | $59,372.92 | $30,798.48 | $21,291.49 | $16,551.31 | $13,717.82 | $11,837.62 | $10,502.13 |
| 2.000 | $60,120.22 | $31,560.61 | $22,072.35 | $17,351.80 | $14,538.20 | $12,677.95 | $11,362.31 |
| 2.500 | $60,873.45 | $32,334.58 | $22,870.87 | $18,175.67 | $15,387.55 | $13,552.65 | $12,262.09 |
| 3.000 | $61,632.61 | $33,120.34 | $23,686.95 | $19,022.70 | $16,265.45 | $14,461.02 | $13,200.36 |
| 3.500 | $62,397.69 | $33,917.85 | $24,520.47 | $19,892.62 | $17,171.39 | $15,402.23 | $14,175.87 |
| 4.000 | $63,168.67 | $34,727.08 | $25,371.30 | $20,785.13 | $18,104.80 | $16,375.34 | $15,187.17 |
| 4.125 | $63,362.34 | $34,931.21 | $25,586.69 | $21,011.74 | $18,342.38 | $16,623.49 | $15,445.41 |
| 4.500 | $63,945.56 | $35,547.97 | $26,239.27 | $21,699.87 | $19,065.05 | $17,379.31 | $16,232.71 |
| 5.000 | $64,728.33 | $36,380.47 | $27,124.22 | $22,636.48 | $20,051.44 | $18,412.98 | $17,310.79 |
| 5.500 | $65,516.99 | $37,224.51 | $28,025.96 | $23,594.53 | $21,063.20 | $19,475.16 | $18,419.66 |
| 6.000 | $66,311.51 | $38,080.03 | $28,944.29 | $24,573.59 | $22,099.54 | $20,564.58 | $19,557.51 |
| 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. |