| Property Price： | $4,990,000.00 |
| Down Payment： | $1,497,000.00 |
| Loan amount： | $3,493,000.00 |
| Monthly Payment： | $17,721.82 (3.625% 300-term) |
| Total repayment： | $5,316,546.73 |
| Total int. paid： | $1,823,546.73 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,495.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $49,900.00 |
| 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 #： | $112,275.00 | # 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 | $59,708.46 | $30,600.12 | $20,905.41 | $16,064.11 | $13,164.15 | $11,234.87 | $9,860.24 |
| 1.500 | $60,463.44 | $31,364.17 | $21,682.55 | $16,855.31 | $13,969.78 | $12,055.05 | $10,695.02 |
| 2.000 | $61,224.47 | $32,140.30 | $22,477.76 | $17,670.50 | $14,805.23 | $12,910.81 | $11,571.01 |
| 2.500 | $61,991.53 | $32,928.48 | $23,290.95 | $18,509.51 | $15,670.18 | $13,801.57 | $12,487.31 |
| 3.000 | $62,764.64 | $33,728.67 | $24,122.02 | $19,372.09 | $16,564.20 | $14,726.63 | $13,442.82 |
| 3.500 | $63,543.77 | $34,540.83 | $24,970.85 | $20,257.99 | $17,486.78 | $15,685.13 | $14,436.24 |
| 3.625 | $63,739.49 | $34,745.74 | $25,185.81 | $20,483.07 | $17,721.82 | $15,929.87 | $14,690.35 |
| 4.000 | $64,328.91 | $35,364.93 | $25,837.30 | $21,166.89 | $18,437.34 | $16,676.12 | $15,466.12 |
| 4.500 | $65,120.07 | $36,200.90 | $26,721.22 | $22,098.44 | $19,415.23 | $17,698.52 | $16,530.86 |
| 5.000 | $65,917.22 | $37,048.68 | $27,622.42 | $23,052.25 | $20,419.73 | $18,751.18 | $17,628.74 |
| 5.500 | $66,720.36 | $37,908.23 | $28,540.73 | $24,027.90 | $21,450.08 | $19,832.87 | $18,757.98 |
| 6.000 | $67,529.48 | $38,779.46 | $29,475.92 | $25,024.94 | $22,505.45 | $20,942.30 | $19,916.73 |
| 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. |