| Property Price： | $21,500,000.00 |
| Down Payment： | $6,450,000.00 |
| Loan amount： | $15,050,000.00 |
| Monthly Payment： | $80,481.86 (4.125% 300-term) |
| Total repayment： | $24,144,557.22 |
| Total int. paid： | $9,094,557.22 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $19,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $215,000.00 |
| 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 #： | $900,000.00 | # 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 | $257,260.90 | $131,844.20 | $90,073.42 | $69,214.09 | $56,719.30 | $48,406.75 | $42,484.00 |
| 1.500 | $260,513.82 | $135,136.21 | $93,421.82 | $72,623.08 | $60,190.42 | $51,940.59 | $46,080.76 |
| 2.000 | $263,792.79 | $138,480.25 | $96,848.06 | $76,135.44 | $63,790.08 | $55,627.73 | $49,855.05 |
| 2.500 | $267,097.79 | $141,876.20 | $100,351.78 | $79,750.39 | $67,516.82 | $59,465.70 | $53,803.03 |
| 3.000 | $270,428.79 | $145,323.92 | $103,932.54 | $83,466.94 | $71,368.80 | $63,451.41 | $57,919.95 |
| 3.500 | $273,785.76 | $148,823.23 | $107,589.82 | $87,283.94 | $75,343.85 | $67,581.23 | $62,200.24 |
| 4.000 | $277,168.66 | $152,373.93 | $111,323.03 | $91,200.04 | $79,439.44 | $71,851.00 | $66,637.60 |
| 4.125 | $278,018.43 | $153,269.61 | $112,268.12 | $92,194.38 | $80,481.86 | $72,939.78 | $67,770.68 |
| 4.500 | $280,577.44 | $155,975.81 | $115,131.49 | $95,213.73 | $83,652.79 | $76,256.14 | $71,225.14 |
| 5.000 | $284,012.07 | $159,628.60 | $119,014.44 | $99,323.34 | $87,980.80 | $80,791.65 | $75,955.49 |
| 5.500 | $287,472.49 | $163,332.05 | $122,971.06 | $103,527.04 | $92,420.17 | $85,452.24 | $80,820.95 |
| 6.000 | $290,958.66 | $167,085.86 | $127,000.45 | $107,822.87 | $96,967.36 | $90,232.35 | $85,813.55 |
| 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. |