| Property Price： | $5,400,000.00 |
| Down Payment： | $1,620,000.00 |
| Loan amount： | $3,780,000.00 |
| Monthly Payment： | $19,692.27 (3.875% 300-term) |
| Total repayment： | $5,907,679.77 |
| Total int. paid： | $2,127,679.77 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,700.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $54,000.00 |
| 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 #： | $121,500.00 | # 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 | $64,614.37 | $33,114.36 | $22,623.09 | $17,384.00 | $14,245.78 | $12,157.97 | $10,670.40 |
| 1.500 | $65,431.38 | $33,941.19 | $23,464.09 | $18,240.22 | $15,117.59 | $13,045.54 | $11,573.77 |
| 2.000 | $66,254.93 | $34,781.09 | $24,324.63 | $19,122.39 | $16,021.69 | $13,971.62 | $12,521.73 |
| 2.500 | $67,085.03 | $35,634.02 | $25,204.63 | $20,030.33 | $16,957.71 | $14,935.57 | $13,513.32 |
| 3.000 | $67,921.65 | $36,499.96 | $26,103.99 | $20,963.79 | $17,925.19 | $15,936.63 | $14,547.34 |
| 3.500 | $68,764.80 | $37,378.86 | $27,022.56 | $21,922.48 | $18,923.57 | $16,973.89 | $15,622.39 |
| 3.875 | $69,401.43 | $38,046.50 | $27,724.01 | $22,657.85 | $19,692.27 | $17,774.96 | $16,454.65 |
| 4.000 | $69,614.45 | $38,270.66 | $27,960.20 | $22,906.06 | $19,952.23 | $18,046.30 | $16,736.89 |
| 4.500 | $70,470.61 | $39,175.32 | $28,916.75 | $23,914.15 | $21,010.47 | $19,152.70 | $17,889.10 |
| 5.000 | $71,333.26 | $40,092.76 | $29,892.00 | $24,946.33 | $22,097.50 | $20,291.86 | $19,077.19 |
| 5.500 | $72,202.39 | $41,022.93 | $30,885.75 | $26,002.14 | $23,212.51 | $21,462.42 | $20,299.22 |
| 6.000 | $73,077.99 | $41,965.75 | $31,897.79 | $27,081.09 | $24,354.59 | $22,663.01 | $21,553.17 |
| 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. |