| Property Price： | $33,000,000.00 |
| Down Payment： | $9,900,000.00 |
| Loan amount： | $23,100,000.00 |
| Monthly Payment： | $123,530.29 (4.125% 300-term) |
| Total repayment： | $37,059,087.82 |
| Total int. paid： | $13,959,087.82 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $25,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $330,000.00 |
| 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 #： | $1,402,500.00 | # 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 | $394,865.57 | $202,365.52 | $138,252.23 | $106,235.58 | $87,057.54 | $74,298.73 | $65,208.00 |
| 1.500 | $399,858.41 | $207,418.36 | $143,391.64 | $111,467.99 | $92,385.29 | $79,722.77 | $70,728.61 |
| 2.000 | $404,891.26 | $212,551.08 | $148,650.51 | $116,859.05 | $97,910.35 | $85,382.10 | $76,521.70 |
| 2.500 | $409,964.05 | $217,763.47 | $154,028.31 | $122,407.57 | $103,630.47 | $91,272.93 | $82,581.39 |
| 3.000 | $415,076.75 | $223,055.32 | $159,524.36 | $128,112.05 | $109,542.81 | $97,390.53 | $88,900.39 |
| 3.500 | $420,229.31 | $228,426.35 | $165,137.87 | $133,970.69 | $115,644.04 | $103,729.32 | $95,470.14 |
| 4.000 | $425,421.66 | $233,876.27 | $170,867.91 | $139,981.46 | $121,930.31 | $110,282.93 | $102,280.97 |
| 4.125 | $426,725.96 | $235,251.03 | $172,318.51 | $141,507.65 | $123,530.29 | $111,954.09 | $104,020.12 |
| 4.500 | $430,653.74 | $239,404.72 | $176,713.45 | $146,142.01 | $128,397.30 | $117,044.31 | $109,322.31 |
| 5.000 | $435,925.50 | $245,011.34 | $182,673.33 | $152,449.78 | $135,040.30 | $124,005.79 | $116,582.85 |
| 5.500 | $441,236.85 | $250,695.70 | $188,746.28 | $158,901.97 | $141,854.21 | $131,159.26 | $124,050.76 |
| 6.000 | $446,587.72 | $256,457.36 | $194,930.93 | $165,495.57 | $148,833.62 | $138,496.17 | $131,713.82 |
| 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. |