| Property Price： | $7,140,000.00 |
| Down Payment： | $2,142,000.00 |
| Loan amount： | $4,998,000.00 |
| Monthly Payment： | $26,727.46 (4.125% 300-term) |
| Total repayment： | $8,018,239.00 |
| Total int. paid： | $3,020,239.00 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,570.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $71,400.00 |
| 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 #： | $214,200.00 | # 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 | $85,434.55 | $43,784.54 | $29,912.76 | $22,985.52 | $18,836.09 | $16,075.54 | $14,108.64 |
| 1.500 | $86,514.82 | $44,877.79 | $31,024.74 | $24,117.62 | $19,988.82 | $17,249.11 | $15,303.10 |
| 2.000 | $87,603.74 | $45,988.32 | $32,162.56 | $25,284.05 | $21,184.24 | $18,473.58 | $16,556.51 |
| 2.500 | $88,701.31 | $47,116.10 | $33,326.12 | $26,484.55 | $22,421.86 | $19,748.14 | $17,867.61 |
| 3.000 | $89,807.52 | $48,261.06 | $34,515.27 | $27,718.79 | $23,701.08 | $21,071.77 | $19,234.81 |
| 3.500 | $90,922.34 | $49,423.16 | $35,729.83 | $28,986.39 | $25,021.17 | $22,443.25 | $20,656.27 |
| 4.000 | $92,045.78 | $50,602.32 | $36,969.60 | $30,286.90 | $26,381.29 | $23,861.22 | $22,129.88 |
| 4.125 | $92,327.98 | $50,899.77 | $37,283.46 | $30,617.11 | $26,727.46 | $24,222.79 | $22,506.17 |
| 4.500 | $93,177.81 | $51,798.48 | $38,234.36 | $31,619.82 | $27,780.51 | $25,324.13 | $23,653.37 |
| 5.000 | $94,318.43 | $53,011.54 | $39,523.87 | $32,984.59 | $29,217.81 | $26,830.34 | $25,224.29 |
| 5.500 | $95,467.61 | $54,241.43 | $40,837.83 | $34,380.61 | $30,692.09 | $28,378.09 | $26,840.07 |
| 6.000 | $96,625.34 | $55,488.05 | $42,175.96 | $35,807.22 | $32,202.18 | $29,965.54 | $28,498.08 |
| 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. |