| Property Price： | $30,300,000.00 |
| Down Payment： | $9,090,000.00 |
| Loan amount： | $21,210,000.00 |
| Monthly Payment： | $113,423.27 (4.125% 300-term) |
| Total repayment： | $34,026,980.64 |
| Total int. paid： | $12,816,980.64 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $24,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $303,000.00 |
| 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 #： | $1,287,750.00 | # 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 | $362,558.38 | $185,808.34 | $126,940.69 | $97,543.58 | $79,934.65 | $68,219.74 | $59,872.80 |
| 1.500 | $367,142.73 | $190,447.77 | $131,659.59 | $102,347.88 | $84,826.49 | $73,200.00 | $64,941.72 |
| 2.000 | $371,763.79 | $195,160.54 | $136,488.20 | $107,297.86 | $89,899.51 | $78,396.29 | $70,260.83 |
| 2.500 | $376,421.54 | $199,946.46 | $141,425.99 | $112,392.40 | $95,151.61 | $83,805.14 | $75,824.74 |
| 3.000 | $381,115.93 | $204,805.34 | $146,472.37 | $117,630.15 | $100,580.22 | $89,422.22 | $81,626.73 |
| 3.500 | $385,846.91 | $209,736.92 | $151,626.59 | $123,009.46 | $106,182.26 | $95,242.38 | $87,658.94 |
| 4.000 | $390,614.43 | $214,740.94 | $156,887.81 | $128,528.43 | $111,954.19 | $101,259.78 | $93,912.52 |
| 4.125 | $391,812.02 | $216,003.22 | $158,219.72 | $129,929.75 | $113,423.27 | $102,794.21 | $95,509.38 |
| 4.500 | $395,418.44 | $219,817.06 | $162,255.08 | $134,184.93 | $117,892.07 | $107,467.95 | $100,377.75 |
| 5.000 | $400,258.87 | $224,964.96 | $167,727.33 | $139,976.61 | $123,991.55 | $113,859.87 | $107,044.26 |
| 5.500 | $405,135.65 | $230,184.24 | $173,303.40 | $145,900.90 | $130,247.96 | $120,428.05 | $113,901.15 |
| 6.000 | $410,048.72 | $235,474.48 | $178,982.03 | $151,955.03 | $136,656.33 | $127,164.67 | $120,937.24 |
| 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. |