| Property Price： | $6,650,000.00 |
| Down Payment： | $1,995,000.00 |
| Loan amount： | $4,655,000.00 |
| Monthly Payment： | $24,893.23 (4.125% 300-term) |
| Total repayment： | $7,467,967.70 |
| Total int. paid： | $2,812,967.70 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,325.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $66,500.00 |
| 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 #： | $199,500.00 | # 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 | $79,571.39 | $40,779.72 | $27,859.92 | $21,408.08 | $17,543.41 | $14,972.32 | $13,140.40 |
| 1.500 | $80,577.53 | $41,797.94 | $28,895.59 | $22,462.49 | $18,617.04 | $16,065.35 | $14,252.89 |
| 2.000 | $81,591.72 | $42,832.26 | $29,955.33 | $23,548.87 | $19,730.42 | $17,205.79 | $15,420.28 |
| 2.500 | $82,613.97 | $43,882.64 | $31,039.04 | $24,666.98 | $20,883.11 | $18,392.88 | $16,641.40 |
| 3.000 | $83,644.26 | $44,949.03 | $32,146.58 | $25,816.52 | $22,074.54 | $19,625.67 | $17,914.78 |
| 3.500 | $84,682.57 | $46,031.37 | $33,277.78 | $26,997.12 | $23,304.03 | $20,903.03 | $19,238.68 |
| 4.000 | $85,728.91 | $47,129.61 | $34,432.47 | $28,208.38 | $24,570.80 | $22,223.68 | $20,611.16 |
| 4.125 | $85,991.75 | $47,406.65 | $34,724.79 | $28,515.93 | $24,893.23 | $22,560.45 | $20,961.63 |
| 4.500 | $86,783.25 | $48,243.68 | $35,610.44 | $29,449.83 | $25,874.00 | $23,586.20 | $22,030.10 |
| 5.000 | $87,845.59 | $49,373.50 | $36,811.44 | $30,720.94 | $27,212.67 | $24,989.05 | $23,493.21 |
| 5.500 | $88,915.91 | $50,518.98 | $38,035.23 | $32,021.15 | $28,585.77 | $26,430.58 | $24,998.11 |
| 6.000 | $89,994.19 | $51,680.04 | $39,281.54 | $33,349.87 | $29,992.23 | $27,909.08 | $26,542.33 |
| 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. |