| Property Price： | $48,800,000.00 |
| Down Payment： | $14,640,000.00 |
| Loan amount： | $34,160,000.00 |
| Monthly Payment： | $182,675.10 (4.125% 300-term) |
| Total repayment： | $54,802,529.87 |
| Total int. paid： | $20,642,529.87 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $33,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $488,000.00 |
| 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 #： | $2,074,000.00 | # 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 | $583,922.41 | $299,255.68 | $204,445.73 | $157,099.90 | $128,739.63 | $109,872.06 | $96,428.79 |
| 1.500 | $591,305.78 | $306,727.76 | $212,045.82 | $164,837.51 | $136,618.25 | $117,893.06 | $104,592.60 |
| 2.000 | $598,748.28 | $314,317.96 | $219,822.57 | $172,809.75 | $144,788.64 | $126,262.01 | $113,159.36 |
| 2.500 | $606,249.87 | $322,025.98 | $227,775.19 | $181,014.83 | $153,247.48 | $134,973.30 | $122,120.37 |
| 3.000 | $613,810.47 | $329,851.50 | $235,902.69 | $189,450.54 | $161,990.58 | $144,019.94 | $131,464.82 |
| 3.500 | $621,430.01 | $337,794.12 | $244,203.88 | $198,114.24 | $171,013.01 | $153,393.67 | $141,180.08 |
| 4.000 | $629,108.39 | $345,853.39 | $252,677.40 | $207,002.88 | $180,309.06 | $163,085.06 | $151,251.85 |
| 4.125 | $631,037.17 | $347,886.38 | $254,822.53 | $209,259.79 | $182,675.10 | $165,556.35 | $153,823.69 |
| 4.500 | $636,845.54 | $354,028.80 | $261,321.71 | $216,113.03 | $189,872.37 | $173,083.70 | $161,664.50 |
| 5.000 | $644,641.34 | $362,319.80 | $270,135.10 | $225,440.88 | $199,695.96 | $183,378.27 | $172,401.31 |
| 5.500 | $652,495.70 | $370,725.77 | $279,115.71 | $234,982.30 | $209,772.29 | $193,956.72 | $183,444.76 |
| 6.000 | $660,408.50 | $379,246.03 | $288,261.49 | $244,732.85 | $220,093.36 | $204,806.46 | $194,776.80 |
| 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. |