| Property Price： | $4,800,000.00 |
| Down Payment： | $1,440,000.00 |
| Loan amount： | $3,360,000.00 |
| Monthly Payment： | $16,820.95 (3.5% 300-term) |
| Total repayment： | $5,046,285.59 |
| Total int. paid： | $1,686,285.59 |
| S&P Agreement： | $2,000.00 |
| Assignment*： | $11,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $48,000.00 |
| 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 #： | $97,500.00 | # 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 | $57,434.99 | $29,434.98 | $20,109.42 | $15,452.45 | $12,662.91 | $10,807.09 | $9,484.80 |
| 1.500 | $58,161.22 | $30,169.94 | $20,856.97 | $16,213.53 | $13,437.86 | $11,596.04 | $10,287.80 |
| 2.000 | $58,893.27 | $30,916.52 | $21,621.89 | $16,997.68 | $14,241.51 | $12,419.21 | $11,130.43 |
| 2.500 | $59,631.13 | $31,674.69 | $22,404.12 | $17,804.74 | $15,073.52 | $13,276.06 | $12,011.84 |
| 3.000 | $60,374.80 | $32,444.41 | $23,203.54 | $18,634.48 | $15,933.50 | $14,165.90 | $12,930.97 |
| 3.500 | $61,124.26 | $33,225.65 | $24,020.05 | $19,486.65 | $16,820.95 | $15,087.90 | $13,886.57 |
| 4.000 | $61,879.51 | $34,018.37 | $24,853.51 | $20,360.94 | $17,735.32 | $16,041.15 | $14,877.23 |
| 4.500 | $62,640.54 | $34,822.51 | $25,703.77 | $21,257.02 | $18,675.97 | $17,024.63 | $15,901.43 |
| 5.000 | $63,407.35 | $35,638.01 | $26,570.67 | $22,174.51 | $19,642.23 | $18,037.21 | $16,957.51 |
| 5.500 | $64,179.90 | $36,464.83 | $27,454.00 | $23,113.01 | $20,633.34 | $19,077.71 | $18,043.75 |
| 6.000 | $64,958.21 | $37,302.89 | $28,353.59 | $24,072.08 | $21,648.53 | $20,144.90 | $19,158.37 |
| 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. |