| Property Price： | $5,750,000.00 |
| Down Payment： | $1,725,000.00 |
| Loan amount： | $4,025,000.00 |
| Monthly Payment： | $21,524.22 (4.125% 300-term) |
| Total repayment： | $6,457,265.30 |
| Total int. paid： | $2,432,265.30 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,875.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $57,500.00 |
| 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 #： | $129,375.00 | # 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 | $68,802.33 | $35,260.66 | $24,089.40 | $18,510.75 | $15,169.12 | $12,945.99 | $11,362.00 |
| 1.500 | $69,672.30 | $36,141.08 | $24,984.91 | $19,422.45 | $16,097.44 | $13,891.09 | $12,323.92 |
| 2.000 | $70,549.23 | $37,035.42 | $25,901.23 | $20,361.80 | $17,060.14 | $14,877.18 | $13,333.33 |
| 2.500 | $71,433.13 | $37,943.64 | $26,838.27 | $21,328.59 | $18,056.82 | $15,903.62 | $14,389.18 |
| 3.000 | $72,323.98 | $38,865.70 | $27,795.91 | $22,322.55 | $19,087.01 | $16,969.56 | $15,490.22 |
| 3.500 | $73,221.77 | $39,801.56 | $28,774.02 | $23,343.38 | $20,150.10 | $18,074.05 | $16,634.95 |
| 4.000 | $74,126.50 | $40,751.17 | $29,772.44 | $24,390.71 | $21,245.43 | $19,215.97 | $17,821.68 |
| 4.125 | $74,353.77 | $40,990.71 | $30,025.20 | $24,656.64 | $21,524.22 | $19,507.15 | $18,124.72 |
| 4.500 | $75,038.15 | $41,714.46 | $30,790.98 | $25,464.14 | $22,372.26 | $20,394.08 | $19,048.58 |
| 5.000 | $75,956.72 | $42,691.37 | $31,829.44 | $26,563.22 | $23,529.75 | $21,607.07 | $20,313.68 |
| 5.500 | $76,882.18 | $43,681.83 | $32,887.61 | $27,687.46 | $24,717.02 | $22,853.51 | $21,614.91 |
| 6.000 | $77,814.53 | $44,685.75 | $33,965.24 | $28,836.35 | $25,933.13 | $24,131.91 | $22,950.14 |
| 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. |