| Property Price： | $5,500,000.00 |
| Down Payment： | $1,650,000.00 |
| Loan amount： | $3,850,000.00 |
| Monthly Payment： | $20,588.38 (4.125% 300-term) |
| Total repayment： | $6,176,514.64 |
| Total int. paid： | $2,326,514.64 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $11,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $55,000.00 |
| 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 #： | $123,750.00 | # 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 | $65,810.93 | $33,727.59 | $23,042.04 | $17,705.93 | $14,509.59 | $12,383.12 | $10,868.00 |
| 1.500 | $66,643.07 | $34,569.73 | $23,898.61 | $18,578.00 | $15,397.55 | $13,287.13 | $11,788.10 |
| 2.000 | $67,481.88 | $35,425.18 | $24,775.08 | $19,476.51 | $16,318.39 | $14,230.35 | $12,753.62 |
| 2.500 | $68,327.34 | $36,293.91 | $25,671.38 | $20,401.26 | $17,271.74 | $15,212.15 | $13,763.57 |
| 3.000 | $69,179.46 | $37,175.89 | $26,587.39 | $21,352.01 | $18,257.14 | $16,231.76 | $14,816.73 |
| 3.500 | $70,038.22 | $38,071.06 | $27,522.98 | $22,328.45 | $19,274.01 | $17,288.22 | $15,911.69 |
| 4.000 | $70,903.61 | $38,979.38 | $28,477.99 | $23,330.24 | $20,321.72 | $18,380.49 | $17,046.83 |
| 4.125 | $71,120.99 | $39,208.51 | $28,719.75 | $23,584.61 | $20,588.38 | $18,659.01 | $17,336.69 |
| 4.500 | $71,775.62 | $39,900.79 | $29,452.24 | $24,357.00 | $21,399.55 | $19,507.38 | $18,220.38 |
| 5.000 | $72,654.25 | $40,835.22 | $30,445.55 | $25,408.30 | $22,506.72 | $20,667.63 | $19,430.48 |
| 5.500 | $73,539.47 | $41,782.62 | $31,457.71 | $26,483.66 | $23,642.37 | $21,859.88 | $20,675.13 |
| 6.000 | $74,431.29 | $42,742.89 | $32,488.49 | $27,582.60 | $24,805.60 | $23,082.70 | $21,952.30 |
| 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. |