| Property Price： | $34,900,000.00 |
| Down Payment： | $10,470,000.00 |
| Loan amount： | $24,430,000.00 |
| Monthly Payment： | $130,642.64 (4.125% 300-term) |
| Total repayment： | $39,192,792.88 |
| Total int. paid： | $14,762,792.88 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $26,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $349,000.00 |
| 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 #： | $1,483,250.00 | # 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 | $417,600.25 | $214,016.87 | $146,212.21 | $112,352.18 | $92,069.94 | $78,576.53 | $68,962.40 |
| 1.500 | $422,880.57 | $219,360.63 | $151,647.52 | $117,885.84 | $97,704.44 | $84,312.87 | $74,800.86 |
| 2.000 | $428,203.18 | $224,788.87 | $157,209.18 | $123,587.30 | $103,547.61 | $90,298.04 | $80,927.49 |
| 2.500 | $433,568.04 | $230,301.37 | $162,896.60 | $129,455.28 | $109,597.07 | $96,528.04 | $87,336.08 |
| 3.000 | $438,975.11 | $235,897.90 | $168,709.09 | $135,488.19 | $115,849.82 | $102,997.87 | $94,018.90 |
| 3.500 | $444,424.33 | $241,578.17 | $174,645.80 | $141,684.16 | $122,302.34 | $109,701.62 | $100,966.90 |
| 4.000 | $449,915.63 | $247,341.87 | $180,705.76 | $148,040.99 | $128,950.54 | $116,632.56 | $108,169.87 |
| 4.125 | $451,295.03 | $248,795.79 | $182,239.88 | $149,655.06 | $130,642.64 | $118,399.93 | $110,009.16 |
| 4.500 | $455,448.96 | $253,188.63 | $186,887.86 | $154,556.24 | $135,789.87 | $123,783.22 | $115,616.62 |
| 5.000 | $461,024.24 | $259,118.05 | $193,190.88 | $161,227.19 | $142,815.35 | $131,145.52 | $123,295.20 |
| 5.500 | $466,641.39 | $265,129.70 | $199,613.49 | $168,050.87 | $150,021.57 | $138,710.85 | $131,193.08 |
| 6.000 | $472,300.34 | $271,223.09 | $206,154.22 | $175,024.11 | $157,402.83 | $146,470.19 | $139,297.35 |
| 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. |