| Property Price： | $3,900,000.00 |
| Down Payment： | $1,170,000.00 |
| Loan amount： | $2,730,000.00 |
| Monthly Payment： | $14,222.19 (3.875% 300-term) |
| Total repayment： | $4,266,657.61 |
| Total int. paid： | $1,536,657.61 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $10,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $39,000.00 |
| 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 #： | $58,500.00 | # 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 | $46,665.93 | $23,915.93 | $16,338.90 | $12,555.11 | $10,288.62 | $8,780.76 | $7,706.40 |
| 1.500 | $47,255.99 | $24,513.08 | $16,946.28 | $13,173.49 | $10,918.26 | $9,421.78 | $8,358.84 |
| 2.000 | $47,850.78 | $25,119.67 | $17,567.79 | $13,810.62 | $11,571.22 | $10,090.61 | $9,043.47 |
| 2.500 | $48,450.30 | $25,735.68 | $18,203.35 | $14,466.35 | $12,247.24 | $10,786.80 | $9,759.62 |
| 3.000 | $49,054.53 | $26,361.08 | $18,852.88 | $15,140.51 | $12,945.97 | $11,509.79 | $10,506.41 |
| 3.500 | $49,663.46 | $26,995.84 | $19,516.29 | $15,832.90 | $13,667.02 | $12,258.92 | $11,282.83 |
| 3.875 | $50,123.25 | $27,478.03 | $20,022.90 | $16,364.00 | $14,222.19 | $12,837.47 | $11,883.92 |
| 4.000 | $50,277.11 | $27,639.92 | $20,193.48 | $16,543.26 | $14,409.95 | $13,033.44 | $12,087.75 |
| 4.500 | $50,895.44 | $28,293.29 | $20,884.32 | $17,271.33 | $15,174.23 | $13,832.51 | $12,919.91 |
| 5.000 | $51,518.47 | $28,955.89 | $21,588.67 | $18,016.79 | $15,959.31 | $14,655.23 | $13,777.97 |
| 5.500 | $52,146.17 | $29,627.67 | $22,306.38 | $18,779.32 | $16,764.59 | $15,500.64 | $14,660.54 |
| 6.000 | $52,778.55 | $30,308.60 | $23,037.29 | $19,558.57 | $17,589.43 | $16,367.73 | $15,566.18 |
| 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. |