| Property Price： | $6,450,000.00 |
| Down Payment： | $1,935,000.00 |
| Loan amount： | $4,515,000.00 |
| Monthly Payment： | $24,144.56 (4.125% 300-term) |
| Total repayment： | $7,243,367.17 |
| Total int. paid： | $2,728,367.17 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,225.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $64,500.00 |
| 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 #： | $180,000.00 | # 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 | $77,178.27 | $39,553.26 | $27,022.03 | $20,764.23 | $17,015.79 | $14,522.02 | $12,745.20 |
| 1.500 | $78,154.14 | $40,540.86 | $28,026.55 | $21,786.93 | $18,057.13 | $15,582.18 | $13,824.23 |
| 2.000 | $79,137.84 | $41,544.07 | $29,054.42 | $22,840.63 | $19,137.02 | $16,688.32 | $14,956.51 |
| 2.500 | $80,129.34 | $42,562.86 | $30,105.53 | $23,925.12 | $20,255.05 | $17,839.71 | $16,140.91 |
| 3.000 | $81,128.64 | $43,597.18 | $31,179.76 | $25,040.08 | $21,410.64 | $19,035.42 | $17,375.99 |
| 3.500 | $82,135.73 | $44,646.97 | $32,276.95 | $26,185.18 | $22,603.15 | $20,274.37 | $18,660.07 |
| 4.000 | $83,150.60 | $45,712.18 | $33,396.91 | $27,360.01 | $23,831.83 | $21,555.30 | $19,991.28 |
| 4.125 | $83,405.53 | $45,980.88 | $33,680.44 | $27,658.31 | $24,144.56 | $21,881.94 | $20,331.21 |
| 4.500 | $84,173.23 | $46,792.74 | $34,539.45 | $28,564.12 | $25,095.84 | $22,876.84 | $21,367.54 |
| 5.000 | $85,203.62 | $47,888.58 | $35,704.33 | $29,797.00 | $26,394.24 | $24,237.50 | $22,786.65 |
| 5.500 | $86,241.75 | $48,999.61 | $36,891.32 | $31,058.11 | $27,726.05 | $25,635.67 | $24,246.29 |
| 6.000 | $87,287.60 | $50,125.76 | $38,100.14 | $32,346.86 | $29,090.21 | $27,069.71 | $25,744.07 |
| 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. |