| Property Price： | $6,280,000.00 |
| Down Payment： | $1,884,000.00 |
| Loan amount： | $4,396,000.00 |
| Monthly Payment： | $23,508.19 (4.125% 300-term) |
| Total repayment： | $7,052,456.71 |
| Total int. paid： | $2,656,456.71 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,140.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $62,800.00 |
| 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 #： | $163,000.00 | # 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 | $75,144.11 | $38,510.77 | $26,309.82 | $20,216.95 | $16,567.31 | $14,139.27 | $12,409.28 |
| 1.500 | $76,094.27 | $39,472.34 | $27,287.86 | $21,212.70 | $17,581.20 | $15,171.48 | $13,459.87 |
| 2.000 | $77,052.03 | $40,449.11 | $28,288.64 | $22,238.63 | $18,632.64 | $16,248.47 | $14,562.31 |
| 2.500 | $78,017.40 | $41,441.05 | $29,312.05 | $23,294.53 | $19,721.19 | $17,369.51 | $15,715.49 |
| 3.000 | $78,990.36 | $42,448.10 | $30,357.97 | $24,380.11 | $20,846.33 | $18,533.71 | $16,918.01 |
| 3.500 | $79,970.91 | $43,470.23 | $31,426.24 | $25,495.03 | $22,007.41 | $19,740.00 | $18,168.26 |
| 4.000 | $80,959.03 | $44,507.36 | $32,516.68 | $26,638.90 | $23,203.71 | $20,987.18 | $19,464.38 |
| 4.125 | $81,207.24 | $44,768.98 | $32,792.73 | $26,929.33 | $23,508.19 | $21,305.20 | $19,795.34 |
| 4.500 | $81,954.71 | $45,559.44 | $33,629.10 | $27,811.27 | $24,434.40 | $22,273.89 | $20,804.37 |
| 5.000 | $82,957.94 | $46,626.40 | $34,763.29 | $29,011.65 | $25,698.58 | $23,598.68 | $22,186.07 |
| 5.500 | $83,968.71 | $47,708.15 | $35,918.99 | $30,239.53 | $26,995.29 | $24,960.00 | $23,607.24 |
| 6.000 | $84,987.00 | $48,804.61 | $37,095.95 | $31,494.31 | $28,323.49 | $26,356.24 | $25,065.54 |
| 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. |