| Property Price： | $7,080,000.00 |
| Down Payment： | $2,124,000.00 |
| Loan amount： | $4,956,000.00 |
| Monthly Payment： | $26,502.86 (4.125% 300-term) |
| Total repayment： | $7,950,858.84 |
| Total int. paid： | $2,994,858.84 |
| S&P Agreement： | $2,500.00 |
| Assignment*： | $12,540.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $70,800.00 |
| 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 #： | $212,400.00 | # 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 | $84,716.61 | $43,416.60 | $29,661.39 | $22,792.36 | $18,677.80 | $15,940.45 | $13,990.08 |
| 1.500 | $85,787.81 | $44,500.67 | $30,764.02 | $23,914.95 | $19,820.84 | $17,104.16 | $15,174.50 |
| 2.000 | $86,867.58 | $45,601.87 | $31,892.29 | $25,071.58 | $21,006.22 | $18,318.34 | $16,417.38 |
| 2.500 | $87,955.92 | $46,720.16 | $33,046.07 | $26,261.99 | $22,233.45 | $19,582.19 | $17,717.46 |
| 3.000 | $89,052.83 | $47,855.51 | $34,225.23 | $27,485.86 | $23,501.91 | $20,894.70 | $19,073.18 |
| 3.500 | $90,158.29 | $49,007.84 | $35,429.58 | $28,742.80 | $24,810.90 | $22,254.65 | $20,482.68 |
| 4.000 | $91,272.28 | $50,177.09 | $36,658.93 | $30,032.39 | $26,159.59 | $23,660.70 | $21,943.92 |
| 4.125 | $91,552.11 | $50,472.04 | $36,970.15 | $30,359.82 | $26,502.86 | $24,019.24 | $22,317.04 |
| 4.500 | $92,394.80 | $51,363.20 | $37,913.07 | $31,354.10 | $27,547.06 | $25,111.32 | $23,454.60 |
| 5.000 | $93,525.83 | $52,566.07 | $39,191.73 | $32,707.41 | $28,972.28 | $26,604.88 | $25,012.32 |
| 5.500 | $94,665.36 | $53,785.62 | $40,494.66 | $34,091.69 | $30,434.18 | $28,139.62 | $26,614.53 |
| 6.000 | $95,813.36 | $55,021.76 | $41,821.54 | $35,506.32 | $31,931.58 | $29,713.72 | $28,258.60 |
| 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. |