| Property Price： | $5,800,000.00 |
| Down Payment： | $1,740,000.00 |
| Loan amount： | $4,060,000.00 |
| Monthly Payment： | $20,598.51 (3.625% 300-term) |
| Total repayment： | $6,179,553.31 |
| Total int. paid： | $2,119,553.31 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $58,000.00 |
| 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 #： | $130,500.00 | # 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 | $69,400.61 | $35,567.27 | $24,298.88 | $18,671.71 | $15,301.02 | $13,058.56 | $11,460.80 |
| 1.500 | $70,278.15 | $36,455.35 | $25,202.17 | $19,591.34 | $16,237.41 | $14,011.88 | $12,431.09 |
| 2.000 | $71,162.71 | $37,357.46 | $26,126.45 | $20,538.86 | $17,208.49 | $15,006.55 | $13,449.27 |
| 2.500 | $72,054.29 | $38,273.58 | $27,071.64 | $21,514.06 | $18,213.84 | $16,041.91 | $14,514.31 |
| 3.000 | $72,952.88 | $39,203.66 | $28,037.61 | $22,516.66 | $19,252.98 | $17,117.12 | $15,624.92 |
| 3.500 | $73,858.48 | $40,147.66 | $29,024.23 | $23,546.36 | $20,325.32 | $18,231.21 | $16,779.60 |
| 3.625 | $74,085.98 | $40,385.83 | $29,274.09 | $23,807.98 | $20,598.51 | $18,515.68 | $17,074.96 |
| 4.000 | $74,771.08 | $41,105.53 | $30,031.33 | $24,602.80 | $21,430.18 | $19,383.06 | $17,976.65 |
| 4.500 | $75,690.66 | $42,077.19 | $31,058.73 | $25,685.56 | $22,566.80 | $20,571.42 | $19,214.22 |
| 5.000 | $76,617.21 | $43,062.60 | $32,106.22 | $26,794.20 | $23,734.36 | $21,794.96 | $20,490.32 |
| 5.500 | $77,550.72 | $44,061.67 | $33,173.59 | $27,928.22 | $24,931.95 | $23,052.23 | $21,802.86 |
| 6.000 | $78,491.17 | $45,074.32 | $34,260.59 | $29,087.10 | $26,158.64 | $24,341.75 | $23,149.70 |
| 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. |