| Property Price： | $6,000,000.00 |
| Down Payment： | $1,800,000.00 |
| Loan amount： | $4,200,000.00 |
| Monthly Payment： | $22,460.05 (4.125% 300-term) |
| Total repayment： | $6,738,015.97 |
| Total int. paid： | $2,538,015.97 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $60,000.00 |
| 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 #： | $135,000.00 | # 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 | $71,793.74 | $36,793.73 | $25,136.77 | $19,315.56 | $15,828.64 | $13,508.86 | $11,856.00 |
| 1.500 | $72,701.53 | $37,712.43 | $26,071.21 | $20,266.91 | $16,797.33 | $14,495.05 | $12,859.75 |
| 2.000 | $73,616.59 | $38,645.65 | $27,027.37 | $21,247.10 | $17,801.88 | $15,524.02 | $13,913.04 |
| 2.500 | $74,538.92 | $39,593.36 | $28,005.15 | $22,255.92 | $18,841.90 | $16,595.08 | $15,014.80 |
| 3.000 | $75,468.50 | $40,555.51 | $29,004.43 | $23,293.10 | $19,916.88 | $17,707.37 | $16,163.71 |
| 3.500 | $76,405.33 | $41,532.06 | $30,025.07 | $24,358.31 | $21,026.19 | $18,859.88 | $17,358.21 |
| 4.000 | $77,349.39 | $42,522.96 | $31,066.89 | $25,451.17 | $22,169.15 | $20,051.44 | $18,596.54 |
| 4.125 | $77,586.54 | $42,772.92 | $31,330.64 | $25,728.66 | $22,460.05 | $20,355.29 | $18,912.75 |
| 4.500 | $78,300.68 | $43,528.13 | $32,129.72 | $26,571.27 | $23,344.96 | $21,280.78 | $19,876.78 |
| 5.000 | $79,259.18 | $44,547.52 | $33,213.33 | $27,718.14 | $24,552.78 | $22,546.51 | $21,196.88 |
| 5.500 | $80,224.88 | $45,581.04 | $34,317.51 | $28,891.27 | $25,791.67 | $23,847.14 | $22,554.68 |
| 6.000 | $81,197.77 | $46,628.61 | $35,441.99 | $30,090.10 | $27,060.66 | $25,181.12 | $23,947.97 |
| 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. |