| Property Price： | $4,780,000.00 |
| Down Payment： | $1,434,000.00 |
| Loan amount： | $3,346,000.00 |
| Monthly Payment： | $16,976.01 (3.625% 300-term) |
| Total repayment： | $5,092,804.28 |
| Total int. paid： | $1,746,804.28 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,390.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $47,800.00 |
| 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 #： | $95,500.00 | # 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 | $57,195.68 | $29,312.34 | $20,025.63 | $15,388.06 | $12,610.15 | $10,762.06 | $9,445.28 |
| 1.500 | $57,918.89 | $30,044.24 | $20,770.06 | $16,145.97 | $13,381.87 | $11,547.72 | $10,244.93 |
| 2.000 | $58,647.89 | $30,787.70 | $21,531.80 | $16,926.86 | $14,182.17 | $12,367.47 | $11,084.05 |
| 2.500 | $59,382.67 | $31,542.71 | $22,310.77 | $17,730.55 | $15,010.72 | $13,220.75 | $11,961.79 |
| 3.000 | $60,123.24 | $32,309.23 | $23,106.86 | $18,556.84 | $15,867.11 | $14,106.87 | $12,877.09 |
| 3.500 | $60,869.58 | $33,087.21 | $23,919.97 | $19,405.45 | $16,750.86 | $15,025.04 | $13,828.70 |
| 3.625 | $61,057.06 | $33,283.49 | $24,125.89 | $19,621.06 | $16,976.01 | $15,259.48 | $14,072.12 |
| 4.000 | $61,621.68 | $33,876.62 | $24,749.96 | $20,276.10 | $17,661.42 | $15,974.32 | $14,815.24 |
| 4.500 | $62,379.54 | $34,677.41 | $25,596.68 | $21,168.45 | $18,598.15 | $16,953.69 | $15,835.17 |
| 5.000 | $63,143.15 | $35,489.52 | $26,459.95 | $22,082.12 | $19,560.38 | $17,962.05 | $16,886.85 |
| 5.500 | $63,912.49 | $36,312.89 | $27,339.61 | $23,016.71 | $20,547.37 | $18,998.22 | $17,968.56 |
| 6.000 | $64,687.55 | $37,147.46 | $28,235.45 | $23,971.78 | $21,558.32 | $20,060.96 | $19,078.55 |
| 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. |