| Property Price： | $4,500,000.00 |
| Down Payment： | $1,350,000.00 |
| Loan amount： | $3,150,000.00 |
| Monthly Payment： | $15,981.60 (3.625% 300-term) |
| Total repayment： | $4,794,481.02 |
| Total int. paid： | $1,644,481.02 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $45,000.00 |
| 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 #： | $67,500.00 | # 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 | $53,845.30 | $27,595.30 | $18,852.58 | $14,486.67 | $11,871.48 | $10,131.64 | $8,892.00 |
| 1.500 | $54,526.15 | $28,284.32 | $19,553.41 | $15,200.18 | $12,597.99 | $10,871.29 | $9,644.81 |
| 2.000 | $55,212.44 | $28,984.24 | $20,270.52 | $15,935.33 | $13,351.41 | $11,643.01 | $10,434.78 |
| 2.500 | $55,904.19 | $29,695.02 | $21,003.86 | $16,691.94 | $14,131.43 | $12,446.31 | $11,261.10 |
| 3.000 | $56,601.38 | $30,416.63 | $21,753.32 | $17,469.82 | $14,937.66 | $13,280.53 | $12,122.78 |
| 3.500 | $57,304.00 | $31,149.05 | $22,518.80 | $18,268.73 | $15,769.64 | $14,144.91 | $13,018.65 |
| 3.625 | $57,480.50 | $31,333.83 | $22,712.66 | $18,471.71 | $15,981.60 | $14,365.62 | $13,247.81 |
| 4.000 | $58,012.04 | $31,892.22 | $23,300.17 | $19,088.38 | $16,626.86 | $15,038.58 | $13,947.40 |
| 4.500 | $58,725.51 | $32,646.10 | $24,097.29 | $19,928.46 | $17,508.72 | $15,960.59 | $14,907.59 |
| 5.000 | $59,444.39 | $33,410.64 | $24,910.00 | $20,788.61 | $18,414.59 | $16,909.88 | $15,897.66 |
| 5.500 | $60,168.66 | $34,185.78 | $25,738.13 | $21,668.45 | $19,343.76 | $17,885.35 | $16,916.01 |
| 6.000 | $60,898.32 | $34,971.46 | $26,581.49 | $22,567.58 | $20,295.49 | $18,885.84 | $17,960.98 |
| 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. |