| Property Price： | $28,300,000.00 |
| Down Payment： | $8,490,000.00 |
| Loan amount： | $19,810,000.00 |
| Monthly Payment： | $105,936.58 (4.125% 300-term) |
| Total repayment： | $31,780,975.32 |
| Total int. paid： | $11,970,975.32 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $23,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $283,000.00 |
| 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 #： | $1,202,750.00 | # 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 | $338,627.14 | $173,543.76 | $118,561.76 | $91,105.06 | $74,658.43 | $63,716.79 | $55,920.80 |
| 1.500 | $342,908.88 | $177,876.96 | $122,969.19 | $95,592.25 | $79,227.39 | $68,368.31 | $60,655.14 |
| 2.000 | $347,224.93 | $182,278.65 | $127,479.07 | $100,215.49 | $83,965.54 | $73,221.62 | $65,623.15 |
| 2.500 | $351,575.23 | $186,748.68 | $132,090.94 | $104,973.76 | $88,870.98 | $78,273.45 | $70,819.80 |
| 3.000 | $355,959.76 | $191,286.84 | $136,804.22 | $109,865.78 | $93,941.26 | $83,519.76 | $76,238.82 |
| 3.500 | $360,378.47 | $195,892.90 | $141,618.23 | $114,890.02 | $99,173.53 | $88,955.75 | $81,872.87 |
| 4.000 | $364,831.30 | $200,566.62 | $146,532.18 | $120,044.70 | $104,564.48 | $94,575.97 | $87,713.68 |
| 4.125 | $365,949.84 | $201,745.58 | $147,776.18 | $121,353.53 | $105,936.58 | $96,009.11 | $89,205.13 |
| 4.500 | $369,318.21 | $205,307.69 | $151,545.17 | $125,327.84 | $110,110.41 | $100,374.36 | $93,752.16 |
| 5.000 | $373,839.14 | $210,115.79 | $156,656.22 | $130,737.23 | $115,807.29 | $106,344.36 | $99,978.63 |
| 5.500 | $378,394.02 | $214,990.56 | $161,864.23 | $136,270.48 | $121,650.73 | $112,479.00 | $106,382.92 |
| 6.000 | $382,982.80 | $219,931.61 | $167,168.04 | $141,924.99 | $127,636.11 | $118,770.96 | $112,954.58 |
| 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. |