| Property Price： | $28,500,000.00 |
| Down Payment： | $8,550,000.00 |
| Loan amount： | $19,950,000.00 |
| Monthly Payment： | $106,685.25 (4.125% 300-term) |
| Total repayment： | $32,005,575.85 |
| Total int. paid： | $12,055,575.85 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $23,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $285,000.00 |
| 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 #： | $1,211,250.00 | # 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 | $341,020.26 | $174,770.22 | $119,399.66 | $91,748.91 | $75,186.05 | $64,167.08 | $56,316.00 |
| 1.500 | $345,332.27 | $179,134.04 | $123,838.23 | $96,267.81 | $79,787.30 | $68,851.48 | $61,083.80 |
| 2.000 | $349,678.81 | $183,566.84 | $128,379.99 | $100,923.73 | $84,558.94 | $73,739.08 | $66,086.92 |
| 2.500 | $354,059.86 | $188,068.45 | $133,024.45 | $105,715.63 | $89,499.04 | $78,826.62 | $71,320.30 |
| 3.000 | $358,475.38 | $192,638.69 | $137,771.04 | $110,642.22 | $94,605.16 | $84,110.00 | $76,777.61 |
| 3.500 | $362,925.31 | $197,277.31 | $142,619.07 | $115,701.96 | $99,874.40 | $89,584.42 | $82,451.48 |
| 4.000 | $367,409.62 | $201,984.05 | $147,567.74 | $120,893.08 | $105,303.45 | $95,244.35 | $88,333.56 |
| 4.125 | $368,536.05 | $203,171.35 | $148,820.53 | $122,211.15 | $106,685.25 | $96,687.62 | $89,835.56 |
| 4.500 | $371,928.23 | $206,758.63 | $152,616.16 | $126,213.55 | $110,888.58 | $101,083.72 | $94,414.72 |
| 5.000 | $376,481.11 | $211,600.70 | $157,763.33 | $131,661.17 | $116,625.71 | $107,095.91 | $100,685.19 |
| 5.500 | $381,068.19 | $216,509.92 | $163,008.15 | $137,233.52 | $122,510.45 | $113,273.91 | $107,134.75 |
| 6.000 | $385,689.39 | $221,485.90 | $168,349.44 | $142,928.00 | $128,538.13 | $119,610.33 | $113,752.85 |
| 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. |