| Property Price： | $36,800,000.00 |
| Down Payment： | $11,040,000.00 |
| Loan amount： | $25,760,000.00 |
| Monthly Payment： | $137,754.99 (4.125% 300-term) |
| Total repayment： | $41,326,497.94 |
| Total int. paid： | $15,566,497.94 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $27,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $368,000.00 |
| 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 #： | $1,564,000.00 | # 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 | $440,334.93 | $225,668.22 | $154,172.19 | $118,468.77 | $97,082.34 | $82,854.34 | $72,716.80 |
| 1.500 | $445,902.72 | $231,302.90 | $159,903.40 | $124,303.70 | $103,023.60 | $88,902.97 | $78,873.11 |
| 2.000 | $451,515.10 | $237,026.66 | $165,767.84 | $130,315.55 | $109,184.88 | $95,213.98 | $85,333.29 |
| 2.500 | $457,172.03 | $242,839.27 | $171,764.90 | $136,502.99 | $115,563.67 | $101,783.14 | $92,090.77 |
| 3.000 | $462,873.47 | $248,740.48 | $177,893.83 | $142,864.34 | $122,156.83 | $108,605.20 | $99,137.41 |
| 3.500 | $468,619.35 | $254,729.99 | $184,153.74 | $149,397.62 | $128,960.63 | $115,673.91 | $106,463.67 |
| 4.000 | $474,409.61 | $260,807.48 | $190,543.61 | $156,100.53 | $135,970.77 | $122,982.18 | $114,058.77 |
| 4.125 | $475,864.10 | $262,340.55 | $192,161.25 | $157,802.47 | $137,754.99 | $124,845.77 | $115,998.19 |
| 4.500 | $480,244.18 | $266,972.54 | $197,062.27 | $162,970.48 | $143,182.45 | $130,522.14 | $121,910.93 |
| 5.000 | $486,122.98 | $273,224.77 | $203,708.44 | $170,004.60 | $150,590.39 | $138,285.25 | $130,007.54 |
| 5.500 | $492,045.94 | $279,563.69 | $210,480.70 | $177,199.77 | $158,188.94 | $146,262.45 | $138,335.39 |
| 6.000 | $498,012.97 | $285,988.81 | $217,377.52 | $184,552.64 | $165,972.04 | $154,444.22 | $146,880.87 |
| 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. |