| Property Price： | $5,600,000.00 |
| Down Payment： | $1,680,000.00 |
| Loan amount： | $3,920,000.00 |
| Monthly Payment： | $20,962.72 (4.125% 300-term) |
| Total repayment： | $6,288,814.90 |
| Total int. paid： | $2,368,814.90 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,800.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $56,000.00 |
| 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 #： | $126,000.00 | # 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 | $67,007.49 | $34,340.82 | $23,460.98 | $18,027.86 | $14,773.40 | $12,608.27 | $11,065.60 |
| 1.500 | $67,854.76 | $35,198.27 | $24,333.13 | $18,915.78 | $15,677.50 | $13,528.71 | $12,002.43 |
| 2.000 | $68,708.82 | $36,069.27 | $25,225.54 | $19,830.63 | $16,615.09 | $14,489.08 | $12,985.50 |
| 2.500 | $69,569.66 | $36,953.80 | $26,138.14 | $20,772.19 | $17,585.78 | $15,488.74 | $14,013.81 |
| 3.000 | $70,437.27 | $37,851.81 | $27,070.80 | $21,740.23 | $18,589.08 | $16,526.88 | $15,086.13 |
| 3.500 | $71,311.64 | $38,763.26 | $28,023.40 | $22,734.42 | $19,624.44 | $17,602.55 | $16,200.99 |
| 4.000 | $72,192.77 | $39,688.09 | $28,995.77 | $23,754.43 | $20,691.20 | $18,714.68 | $17,356.77 |
| 4.125 | $72,414.10 | $39,921.39 | $29,241.93 | $24,013.42 | $20,962.72 | $18,998.27 | $17,651.90 |
| 4.500 | $73,080.64 | $40,626.26 | $29,987.74 | $24,799.86 | $21,788.63 | $19,862.06 | $18,551.66 |
| 5.000 | $73,975.24 | $41,577.68 | $30,999.11 | $25,870.26 | $22,915.93 | $21,043.41 | $19,783.76 |
| 5.500 | $74,876.56 | $42,542.30 | $32,029.67 | $26,965.18 | $24,072.23 | $22,257.33 | $21,051.04 |
| 6.000 | $75,784.58 | $43,520.04 | $33,079.19 | $28,084.10 | $25,256.61 | $23,502.38 | $22,351.44 |
| 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. |