| Property Price： | $5,380,000.00 |
| Down Payment： | $1,614,000.00 |
| Loan amount： | $3,766,000.00 |
| Monthly Payment： | $20,139.18 (4.125% 300-term) |
| Total repayment： | $6,041,754.32 |
| Total int. paid： | $2,275,754.32 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,690.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $53,800.00 |
| 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 #： | $121,050.00 | # 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 | $64,375.05 | $32,991.71 | $22,539.30 | $17,319.62 | $14,193.02 | $12,112.94 | $10,630.88 |
| 1.500 | $65,189.04 | $33,815.48 | $23,377.18 | $18,172.66 | $15,061.60 | $12,997.23 | $11,530.91 |
| 2.000 | $66,009.54 | $34,652.27 | $24,234.54 | $19,051.57 | $15,962.35 | $13,919.87 | $12,475.36 |
| 2.500 | $66,836.56 | $35,502.04 | $25,111.28 | $19,956.14 | $16,894.91 | $14,880.25 | $13,463.27 |
| 3.000 | $67,670.09 | $36,364.78 | $26,007.30 | $20,886.15 | $17,858.80 | $15,877.61 | $14,493.46 |
| 3.500 | $68,510.11 | $37,240.42 | $26,922.48 | $21,841.28 | $18,853.48 | $16,911.02 | $15,564.53 |
| 4.000 | $69,356.62 | $38,128.92 | $27,856.65 | $22,821.22 | $19,878.34 | $17,979.46 | $16,674.90 |
| 4.125 | $69,569.26 | $38,353.05 | $28,093.14 | $23,070.03 | $20,139.18 | $18,251.91 | $16,958.43 |
| 4.500 | $70,209.61 | $39,030.22 | $28,809.65 | $23,825.58 | $20,932.65 | $19,081.77 | $17,822.85 |
| 5.000 | $71,069.07 | $39,944.27 | $29,781.29 | $24,853.93 | $22,015.66 | $20,216.70 | $19,006.54 |
| 5.500 | $71,934.98 | $40,871.00 | $30,771.36 | $25,905.84 | $23,126.53 | $21,382.93 | $20,224.03 |
| 6.000 | $72,807.33 | $41,810.32 | $31,779.65 | $26,980.79 | $24,264.39 | $22,579.07 | $21,473.34 |
| 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. |