| Property Price： | $5,200,000.00 |
| Down Payment： | $1,560,000.00 |
| Loan amount： | $3,640,000.00 |
| Monthly Payment： | $19,465.38 (4.125% 300-term) |
| Total repayment： | $5,839,613.84 |
| Total int. paid： | $2,199,613.84 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,600.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $52,000.00 |
| 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 #： | $117,000.00 | # 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 | $62,221.24 | $31,887.90 | $21,785.20 | $16,740.15 | $13,718.16 | $11,707.68 | $10,275.20 |
| 1.500 | $63,007.99 | $32,684.11 | $22,595.05 | $17,564.65 | $14,557.68 | $12,562.38 | $11,145.11 |
| 2.000 | $63,801.05 | $33,492.90 | $23,423.72 | $18,414.15 | $15,428.30 | $13,454.15 | $12,057.96 |
| 2.500 | $64,600.40 | $34,314.24 | $24,271.13 | $19,288.47 | $16,329.65 | $14,382.40 | $13,012.83 |
| 3.000 | $65,406.03 | $35,148.11 | $25,137.17 | $20,187.35 | $17,261.29 | $15,346.39 | $14,008.55 |
| 3.500 | $66,217.95 | $35,994.46 | $26,021.72 | $21,110.53 | $18,222.70 | $16,345.23 | $15,043.78 |
| 4.000 | $67,036.14 | $36,853.23 | $26,924.64 | $22,057.68 | $19,213.26 | $17,377.92 | $16,117.00 |
| 4.125 | $67,241.67 | $37,069.86 | $27,153.22 | $22,298.17 | $19,465.38 | $17,641.25 | $16,391.05 |
| 4.500 | $67,860.59 | $37,724.38 | $27,845.76 | $23,028.44 | $20,232.30 | $18,443.35 | $17,226.55 |
| 5.000 | $68,691.29 | $38,607.85 | $28,784.89 | $24,022.39 | $21,279.08 | $19,540.31 | $18,370.63 |
| 5.500 | $69,528.23 | $39,503.57 | $29,741.84 | $25,039.10 | $22,352.78 | $20,667.52 | $19,547.39 |
| 6.000 | $70,371.40 | $40,411.46 | $30,716.39 | $26,078.09 | $23,452.57 | $21,823.64 | $20,754.91 |
| 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. |