| Property Price： | $4,850,000.00 |
| Down Payment： | $1,455,000.00 |
| Loan amount： | $3,395,000.00 |
| Monthly Payment： | $17,224.62 (3.625% 300-term) |
| Total repayment： | $5,167,385.10 |
| Total int. paid： | $1,772,385.10 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,425.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $48,500.00 |
| 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 #： | $102,500.00 | # 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 | $58,033.27 | $29,741.60 | $20,318.89 | $15,613.41 | $12,794.82 | $10,919.66 | $9,583.60 |
| 1.500 | $58,767.07 | $30,484.21 | $21,074.23 | $16,382.42 | $13,577.84 | $11,716.83 | $10,394.96 |
| 2.000 | $59,506.75 | $31,238.57 | $21,847.12 | $17,174.74 | $14,389.85 | $12,548.58 | $11,246.37 |
| 2.500 | $60,252.29 | $32,004.63 | $22,637.49 | $17,990.20 | $15,230.54 | $13,414.35 | $12,136.96 |
| 3.000 | $61,003.70 | $32,782.37 | $23,445.25 | $18,828.59 | $16,099.47 | $14,313.46 | $13,065.66 |
| 3.500 | $61,760.97 | $33,571.75 | $24,270.26 | $19,689.63 | $16,996.17 | $15,245.07 | $14,031.22 |
| 3.625 | $61,951.21 | $33,770.91 | $24,479.20 | $19,908.40 | $17,224.62 | $15,482.94 | $14,278.20 |
| 4.000 | $62,524.09 | $34,372.72 | $25,112.41 | $20,573.03 | $17,920.06 | $16,208.25 | $15,032.20 |
| 4.500 | $63,293.05 | $35,185.24 | $25,971.52 | $21,478.45 | $18,870.51 | $17,201.97 | $16,067.07 |
| 5.000 | $64,067.84 | $36,009.24 | $26,847.44 | $22,405.50 | $19,846.83 | $18,225.09 | $17,134.15 |
| 5.500 | $64,848.45 | $36,844.67 | $27,739.98 | $23,353.77 | $20,848.27 | $19,276.44 | $18,231.70 |
| 6.000 | $65,634.86 | $37,691.46 | $28,648.94 | $24,322.83 | $21,874.03 | $20,354.74 | $19,357.94 |
| 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. |