| Property Price： | $26,000,000.00 |
| Down Payment： | $7,800,000.00 |
| Loan amount： | $18,200,000.00 |
| Monthly Payment： | $97,326.90 (4.125% 300-term) |
| Total repayment： | $29,198,069.19 |
| Total int. paid： | $10,998,069.19 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $22,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $260,000.00 |
| 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 #： | $1,105,000.00 | # 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 | $311,106.20 | $159,439.50 | $108,926.00 | $83,700.76 | $68,590.79 | $58,538.39 | $51,376.00 |
| 1.500 | $315,039.96 | $163,420.53 | $112,975.23 | $87,823.26 | $72,788.41 | $62,811.88 | $55,725.57 |
| 2.000 | $319,005.23 | $167,464.49 | $117,118.58 | $92,070.77 | $77,141.49 | $67,270.74 | $60,289.82 |
| 2.500 | $323,001.98 | $171,571.22 | $121,355.64 | $96,442.33 | $81,648.25 | $71,912.00 | $65,064.13 |
| 3.000 | $327,030.17 | $175,740.56 | $125,685.86 | $100,936.76 | $86,306.46 | $76,731.93 | $70,042.73 |
| 3.500 | $331,089.76 | $179,972.28 | $130,108.62 | $105,552.67 | $91,113.49 | $81,726.13 | $75,218.90 |
| 4.000 | $335,180.70 | $184,266.15 | $134,623.20 | $110,288.42 | $96,066.30 | $86,889.58 | $80,585.00 |
| 4.125 | $336,208.33 | $185,349.30 | $135,766.10 | $111,490.87 | $97,326.90 | $88,206.25 | $81,955.25 |
| 4.500 | $339,302.95 | $188,621.90 | $139,228.78 | $115,142.19 | $101,161.51 | $92,216.73 | $86,132.73 |
| 5.000 | $343,456.45 | $193,039.24 | $143,924.44 | $120,111.94 | $106,395.39 | $97,701.54 | $91,853.16 |
| 5.500 | $347,641.15 | $197,517.83 | $148,709.19 | $125,195.49 | $111,763.92 | $103,337.60 | $97,736.96 |
| 6.000 | $351,856.99 | $202,057.31 | $153,581.94 | $130,390.45 | $117,262.86 | $109,118.20 | $103,774.53 |
| 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. |