| Property Price： | $43,000,000.00 |
| Down Payment： | $12,900,000.00 |
| Loan amount： | $30,100,000.00 |
| Monthly Payment： | $160,963.71 (4.125% 300-term) |
| Total repayment： | $48,289,114.44 |
| Total int. paid： | $18,189,114.44 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $30,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $430,000.00 |
| 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 #： | $1,827,500.00 | # 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 | $514,521.80 | $263,688.41 | $180,146.85 | $138,428.19 | $113,438.61 | $96,813.50 | $84,968.00 |
| 1.500 | $521,027.63 | $270,272.41 | $186,843.65 | $145,246.17 | $120,380.83 | $103,881.18 | $92,161.52 |
| 2.000 | $527,585.58 | $276,960.50 | $193,696.12 | $152,270.88 | $127,580.16 | $111,255.46 | $99,710.09 |
| 2.500 | $534,195.58 | $283,752.40 | $200,703.55 | $159,500.77 | $135,033.64 | $118,931.39 | $107,606.06 |
| 3.000 | $540,857.59 | $290,647.84 | $207,865.07 | $166,933.88 | $142,737.61 | $126,902.81 | $115,839.91 |
| 3.500 | $547,571.52 | $297,646.46 | $215,179.64 | $174,567.88 | $150,687.69 | $135,162.45 | $124,400.48 |
| 4.000 | $554,337.31 | $304,747.87 | $222,646.07 | $182,400.08 | $158,878.89 | $143,702.00 | $133,275.20 |
| 4.125 | $556,036.85 | $306,539.23 | $224,536.24 | $184,388.75 | $160,963.71 | $145,879.57 | $135,541.37 |
| 4.500 | $561,154.88 | $311,951.61 | $230,262.98 | $190,427.46 | $167,305.58 | $152,512.28 | $142,450.28 |
| 5.000 | $568,024.13 | $319,257.20 | $238,028.88 | $198,646.68 | $175,961.60 | $161,583.31 | $151,910.99 |
| 5.500 | $574,944.98 | $326,664.10 | $245,942.12 | $207,054.08 | $184,840.34 | $170,904.49 | $161,641.90 |
| 6.000 | $581,917.33 | $334,171.71 | $254,000.91 | $215,645.75 | $193,934.72 | $180,464.71 | $171,627.10 |
| 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. |