| Property Price： | $36,000,000.00 |
| Down Payment： | $10,800,000.00 |
| Loan amount： | $25,200,000.00 |
| Monthly Payment： | $134,760.32 (4.125% 300-term) |
| Total repayment： | $40,428,095.81 |
| Total int. paid： | $15,228,095.81 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $27,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $360,000.00 |
| 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 #： | $1,530,000.00 | # 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 | $430,762.44 | $220,762.39 | $150,820.62 | $115,893.37 | $94,971.86 | $81,053.16 | $71,136.00 |
| 1.500 | $436,209.18 | $226,274.58 | $156,427.24 | $121,601.44 | $100,783.95 | $86,970.29 | $77,158.48 |
| 2.000 | $441,699.55 | $231,873.90 | $162,164.19 | $127,482.60 | $106,811.29 | $93,144.11 | $83,478.22 |
| 2.500 | $447,233.51 | $237,560.15 | $168,030.88 | $133,535.53 | $113,051.42 | $99,570.47 | $90,088.79 |
| 3.000 | $452,811.00 | $243,333.08 | $174,026.57 | $139,758.59 | $119,501.25 | $106,244.22 | $96,982.25 |
| 3.500 | $458,431.97 | $249,192.39 | $180,150.40 | $146,149.85 | $126,157.14 | $113,159.26 | $104,149.24 |
| 4.000 | $464,096.36 | $255,137.75 | $186,401.36 | $152,707.04 | $133,014.88 | $120,308.65 | $111,579.23 |
| 4.125 | $465,519.23 | $256,637.49 | $187,983.83 | $154,371.98 | $134,760.32 | $122,131.73 | $113,476.49 |
| 4.500 | $469,804.08 | $261,168.79 | $192,778.31 | $159,427.64 | $140,069.78 | $127,684.70 | $119,260.70 |
| 5.000 | $475,555.09 | $267,285.10 | $199,279.99 | $166,308.85 | $147,316.69 | $135,279.05 | $127,181.29 |
| 5.500 | $481,349.29 | $273,486.22 | $205,905.03 | $173,347.60 | $154,750.05 | $143,082.83 | $135,328.10 |
| 6.000 | $487,186.60 | $279,771.66 | $212,651.92 | $180,540.63 | $162,363.95 | $151,086.73 | $143,687.81 |
| 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. |