| Property Price： | $41,000,000.00 |
| Down Payment： | $12,300,000.00 |
| Loan amount： | $28,700,000.00 |
| Monthly Payment： | $153,477.03 (4.125% 300-term) |
| Total repayment： | $46,043,109.11 |
| Total int. paid： | $17,343,109.11 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $29,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $410,000.00 |
| 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 #： | $1,742,500.00 | # 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 | $490,590.55 | $251,423.83 | $171,767.93 | $131,989.67 | $108,162.39 | $92,310.54 | $81,016.00 |
| 1.500 | $496,793.79 | $257,701.60 | $178,153.25 | $138,490.53 | $114,781.73 | $99,049.50 | $87,874.93 |
| 2.000 | $503,046.71 | $264,078.61 | $184,687.00 | $145,188.52 | $121,646.20 | $106,080.79 | $95,072.41 |
| 2.500 | $509,349.28 | $270,554.62 | $191,368.50 | $152,082.13 | $128,753.00 | $113,399.70 | $102,601.13 |
| 3.000 | $515,701.42 | $277,129.34 | $198,196.93 | $159,169.51 | $136,098.65 | $121,000.36 | $110,452.00 |
| 3.500 | $522,103.08 | $283,802.44 | $205,171.29 | $166,448.44 | $143,678.96 | $128,875.83 | $118,614.41 |
| 4.000 | $528,554.18 | $290,573.55 | $212,290.43 | $173,916.35 | $151,489.17 | $137,018.19 | $127,076.35 |
| 4.125 | $530,174.68 | $292,281.59 | $214,092.70 | $175,812.53 | $153,477.03 | $139,094.47 | $129,237.12 |
| 4.500 | $535,054.65 | $297,442.23 | $219,553.07 | $181,570.37 | $159,523.92 | $145,418.68 | $135,824.68 |
| 5.000 | $541,604.41 | $304,408.03 | $226,957.77 | $189,407.30 | $167,777.34 | $154,067.81 | $144,845.36 |
| 5.500 | $548,203.35 | $311,470.42 | $234,502.95 | $197,423.66 | $176,243.11 | $162,955.44 | $154,123.67 |
| 6.000 | $554,851.40 | $318,628.84 | $242,186.91 | $205,615.71 | $184,914.50 | $172,071.00 | $163,644.45 |
| 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. |