| Property Price： | $35,000,000.00 |
| Down Payment： | $10,500,000.00 |
| Loan amount： | $24,500,000.00 |
| Monthly Payment： | $131,016.98 (4.125% 300-term) |
| Total repayment： | $39,305,093.15 |
| Total int. paid： | $14,805,093.15 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $26,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $350,000.00 |
| 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 #： | $1,487,500.00 | # 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 | $418,796.81 | $214,630.10 | $146,631.16 | $112,674.11 | $92,333.75 | $78,801.68 | $69,160.00 |
| 1.500 | $424,092.26 | $219,989.17 | $152,082.04 | $118,223.63 | $97,984.40 | $84,554.45 | $75,015.19 |
| 2.000 | $429,430.12 | $225,432.96 | $157,659.63 | $123,941.42 | $103,844.31 | $90,556.77 | $81,159.38 |
| 2.500 | $434,810.36 | $230,961.26 | $163,363.36 | $129,826.21 | $109,911.10 | $96,804.62 | $87,586.33 |
| 3.000 | $440,232.92 | $236,573.82 | $169,192.50 | $135,876.41 | $116,181.77 | $103,292.99 | $94,288.30 |
| 3.500 | $445,697.75 | $242,270.38 | $175,146.22 | $142,090.13 | $122,652.77 | $110,015.95 | $101,256.21 |
| 4.000 | $451,204.79 | $248,050.59 | $181,223.54 | $148,465.18 | $129,320.03 | $116,966.75 | $108,479.81 |
| 4.125 | $452,588.14 | $249,508.67 | $182,762.06 | $150,083.87 | $131,016.98 | $118,739.18 | $110,324.37 |
| 4.500 | $456,753.97 | $253,914.10 | $187,423.36 | $154,999.10 | $136,178.96 | $124,137.90 | $115,947.90 |
| 5.000 | $462,345.22 | $259,860.51 | $193,744.44 | $161,689.16 | $143,224.56 | $131,521.30 | $123,648.48 |
| 5.500 | $467,978.47 | $265,889.38 | $200,185.45 | $168,532.39 | $150,451.44 | $139,108.31 | $131,568.99 |
| 6.000 | $473,653.64 | $272,000.23 | $206,744.92 | $175,525.61 | $157,853.84 | $146,889.88 | $139,696.48 |
| 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. |