| Property Price： | $37,000,000.00 |
| Down Payment： | $11,100,000.00 |
| Loan amount： | $25,900,000.00 |
| Monthly Payment： | $138,503.66 (4.125% 300-term) |
| Total repayment： | $41,551,098.47 |
| Total int. paid： | $15,651,098.47 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $27,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $370,000.00 |
| 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 #： | $1,572,500.00 | # 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 | $442,728.06 | $226,894.67 | $155,010.08 | $119,112.63 | $97,609.97 | $83,304.64 | $73,112.00 |
| 1.500 | $448,326.10 | $232,559.98 | $160,772.44 | $124,979.26 | $103,583.51 | $89,386.13 | $79,301.77 |
| 2.000 | $453,968.99 | $238,314.85 | $166,668.75 | $131,023.78 | $109,778.27 | $95,731.44 | $85,797.06 |
| 2.500 | $459,656.67 | $244,159.05 | $172,698.41 | $137,244.85 | $116,191.73 | $102,336.31 | $92,591.26 |
| 3.000 | $465,389.09 | $250,092.33 | $178,860.64 | $143,640.78 | $122,820.73 | $109,195.44 | $99,676.20 |
| 3.500 | $471,166.19 | $256,114.40 | $185,154.58 | $150,209.57 | $129,661.50 | $116,302.57 | $107,042.27 |
| 4.000 | $476,987.92 | $262,224.91 | $191,579.17 | $156,948.91 | $136,709.74 | $123,650.56 | $114,678.66 |
| 4.125 | $478,450.32 | $263,766.31 | $193,205.60 | $158,660.09 | $138,503.66 | $125,524.28 | $116,628.62 |
| 4.500 | $482,854.20 | $268,423.48 | $198,133.26 | $163,856.19 | $143,960.61 | $131,231.50 | $122,573.49 |
| 5.000 | $488,764.95 | $274,709.68 | $204,815.55 | $170,928.54 | $151,408.82 | $139,036.80 | $130,714.11 |
| 5.500 | $494,720.10 | $281,083.06 | $211,624.61 | $178,162.81 | $159,048.66 | $147,057.35 | $139,087.22 |
| 6.000 | $500,719.56 | $287,543.10 | $218,558.92 | $185,555.64 | $166,874.06 | $155,283.59 | $147,679.13 |
| 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. |