| Property Price： | $5,250,000.00 |
| Down Payment： | $1,575,000.00 |
| Loan amount： | $3,675,000.00 |
| Monthly Payment： | $19,652.55 (4.125% 300-term) |
| Total repayment： | $5,895,763.97 |
| Total int. paid： | $2,220,763.97 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,625.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $52,500.00 |
| 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 #： | $118,125.00 | # 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 | $62,819.52 | $32,194.51 | $21,994.67 | $16,901.12 | $13,850.06 | $11,820.25 | $10,374.00 |
| 1.500 | $63,613.84 | $32,998.38 | $22,812.31 | $17,733.54 | $14,697.66 | $12,683.17 | $11,252.28 |
| 2.000 | $64,414.52 | $33,814.94 | $23,648.94 | $18,591.21 | $15,576.65 | $13,583.52 | $12,173.91 |
| 2.500 | $65,221.55 | $34,644.19 | $24,504.50 | $19,473.93 | $16,486.66 | $14,520.69 | $13,137.95 |
| 3.000 | $66,034.94 | $35,486.07 | $25,378.88 | $20,381.46 | $17,427.27 | $15,493.95 | $14,143.24 |
| 3.500 | $66,854.66 | $36,340.56 | $26,271.93 | $21,313.52 | $18,397.92 | $16,502.39 | $15,188.43 |
| 4.000 | $67,680.72 | $37,207.59 | $27,183.53 | $22,269.78 | $19,398.00 | $17,545.01 | $16,271.97 |
| 4.125 | $67,888.22 | $37,426.30 | $27,414.31 | $22,512.58 | $19,652.55 | $17,810.88 | $16,548.66 |
| 4.500 | $68,513.10 | $38,087.12 | $28,113.50 | $23,249.86 | $20,426.84 | $18,620.69 | $17,392.18 |
| 5.000 | $69,351.78 | $38,979.08 | $29,061.67 | $24,253.37 | $21,483.68 | $19,728.19 | $18,547.27 |
| 5.500 | $70,196.77 | $39,883.41 | $30,027.82 | $25,279.86 | $22,567.72 | $20,866.25 | $19,735.35 |
| 6.000 | $71,048.05 | $40,800.03 | $31,011.74 | $26,328.84 | $23,678.08 | $22,033.48 | $20,954.47 |
| 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. |