| Property Price： | $6,680,000.00 |
| Down Payment： | $2,004,000.00 |
| Loan amount： | $4,676,000.00 |
| Monthly Payment： | $25,005.53 (4.125% 300-term) |
| Total repayment： | $7,501,657.78 |
| Total int. paid： | $2,825,657.78 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,340.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $66,800.00 |
| 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 #： | $200,400.00 | # 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 | $79,930.36 | $40,963.69 | $27,985.60 | $21,504.66 | $17,622.56 | $15,039.86 | $13,199.68 |
| 1.500 | $80,941.04 | $41,986.51 | $29,025.94 | $22,563.82 | $18,701.02 | $16,137.82 | $14,317.18 |
| 2.000 | $81,959.81 | $43,025.49 | $30,090.47 | $23,655.10 | $19,819.43 | $17,283.41 | $15,489.85 |
| 2.500 | $82,986.66 | $44,080.61 | $31,179.06 | $24,778.26 | $20,977.32 | $18,475.85 | $16,716.48 |
| 3.000 | $84,021.60 | $45,151.80 | $32,291.60 | $25,932.98 | $22,174.12 | $19,714.20 | $17,995.59 |
| 3.500 | $85,064.60 | $46,239.03 | $33,427.91 | $27,118.92 | $23,409.16 | $20,997.33 | $19,325.47 |
| 4.000 | $86,115.66 | $47,342.23 | $34,587.81 | $28,335.64 | $24,681.65 | $22,323.94 | $20,704.15 |
| 4.125 | $86,379.68 | $47,620.51 | $34,881.44 | $28,644.58 | $25,005.53 | $22,662.22 | $21,056.19 |
| 4.500 | $87,174.76 | $48,461.32 | $35,771.09 | $29,582.68 | $25,990.73 | $23,692.61 | $22,129.48 |
| 5.000 | $88,241.89 | $49,596.23 | $36,977.51 | $30,859.53 | $27,335.43 | $25,101.78 | $23,599.20 |
| 5.500 | $89,317.03 | $50,746.89 | $38,206.82 | $32,165.61 | $28,714.73 | $26,549.81 | $25,110.88 |
| 6.000 | $90,400.18 | $51,913.19 | $39,458.75 | $33,500.32 | $30,127.53 | $28,034.98 | $26,662.07 |
| 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. |