| Property Price： | $6,080,000.00 |
| Down Payment： | $1,824,000.00 |
| Loan amount： | $4,256,000.00 |
| Monthly Payment： | $22,759.52 (4.125% 300-term) |
| Total repayment： | $6,827,856.18 |
| Total int. paid： | $2,571,856.18 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,040.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $60,800.00 |
| 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 #： | $143,000.00 | # 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 | $72,750.99 | $37,284.31 | $25,471.93 | $19,573.10 | $16,039.69 | $13,688.98 | $12,014.08 |
| 1.500 | $73,670.88 | $38,215.26 | $26,418.82 | $20,537.13 | $17,021.29 | $14,688.32 | $13,031.21 |
| 2.000 | $74,598.15 | $39,160.93 | $27,387.73 | $21,530.39 | $18,039.24 | $15,731.00 | $14,098.54 |
| 2.500 | $75,532.77 | $40,121.27 | $28,378.55 | $22,552.67 | $19,093.13 | $16,816.35 | $15,215.00 |
| 3.000 | $76,474.75 | $41,096.25 | $29,391.15 | $23,603.67 | $20,182.43 | $17,943.47 | $16,379.22 |
| 3.500 | $77,424.07 | $42,085.83 | $30,425.40 | $24,683.09 | $21,306.54 | $19,111.34 | $17,589.65 |
| 4.000 | $78,380.72 | $43,089.93 | $31,481.12 | $25,790.52 | $22,464.74 | $20,318.79 | $18,844.49 |
| 4.125 | $78,621.03 | $43,343.22 | $31,748.38 | $26,071.71 | $22,759.52 | $20,626.69 | $19,164.92 |
| 4.500 | $79,344.69 | $44,108.51 | $32,558.11 | $26,925.56 | $23,656.23 | $21,564.53 | $20,141.81 |
| 5.000 | $80,315.97 | $45,141.48 | $33,656.18 | $28,087.72 | $24,880.15 | $22,847.13 | $21,479.51 |
| 5.500 | $81,294.55 | $46,188.78 | $34,775.07 | $29,276.48 | $26,135.56 | $24,165.10 | $22,855.41 |
| 6.000 | $82,280.40 | $47,250.33 | $35,914.55 | $30,491.31 | $27,421.47 | $25,516.87 | $24,267.27 |
| 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. |