| Property Price： | $4,630,000.00 |
| Down Payment： | $1,389,000.00 |
| Loan amount： | $3,241,000.00 |
| Monthly Payment： | $16,443.29 (3.625% 300-term) |
| Total repayment： | $4,932,988.25 |
| Total int. paid： | $1,691,988.25 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,315.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $46,300.00 |
| 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 #： | $80,500.00 | # 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 | $55,400.84 | $28,392.50 | $19,397.21 | $14,905.17 | $12,214.44 | $10,424.34 | $9,148.88 |
| 1.500 | $56,101.35 | $29,101.43 | $20,118.28 | $15,639.30 | $12,961.94 | $11,185.35 | $9,923.44 |
| 2.000 | $56,807.47 | $29,821.56 | $20,856.12 | $16,395.68 | $13,737.12 | $11,979.37 | $10,736.23 |
| 2.500 | $57,519.20 | $30,552.88 | $21,610.64 | $17,174.15 | $14,539.67 | $12,805.87 | $11,586.42 |
| 3.000 | $58,236.53 | $31,295.34 | $22,381.75 | $17,974.51 | $15,369.19 | $13,664.19 | $12,472.99 |
| 3.500 | $58,959.45 | $32,048.91 | $23,169.34 | $18,796.49 | $16,225.21 | $14,553.54 | $13,394.75 |
| 3.625 | $59,141.05 | $32,239.03 | $23,368.80 | $19,005.34 | $16,443.29 | $14,780.62 | $13,630.53 |
| 4.000 | $59,687.95 | $32,813.55 | $23,973.29 | $19,639.82 | $17,107.19 | $15,473.03 | $14,350.33 |
| 4.500 | $60,422.03 | $33,589.21 | $24,793.43 | $20,504.17 | $18,014.53 | $16,421.67 | $15,338.25 |
| 5.000 | $61,161.67 | $34,375.83 | $25,629.62 | $21,389.17 | $18,946.56 | $17,398.39 | $16,356.93 |
| 5.500 | $61,906.87 | $35,173.37 | $26,481.67 | $22,294.43 | $19,902.58 | $18,402.04 | $17,404.70 |
| 6.000 | $62,657.61 | $35,981.74 | $27,349.40 | $23,219.53 | $20,881.81 | $19,431.43 | $18,479.85 |
| 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. |