| Property Price： | $38,300,000.00 |
| Down Payment： | $11,490,000.00 |
| Loan amount： | $26,810,000.00 |
| Monthly Payment： | $143,370.01 (4.125% 300-term) |
| Total repayment： | $43,011,001.93 |
| Total int. paid： | $16,201,001.93 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,150.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $383,000.00 |
| 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 #： | $1,627,750.00 | # 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 | $458,283.37 | $234,866.65 | $160,456.38 | $123,297.66 | $101,039.50 | $86,231.56 | $75,680.80 |
| 1.500 | $464,078.10 | $240,731.01 | $166,421.20 | $129,370.42 | $107,222.93 | $92,526.73 | $82,088.05 |
| 2.000 | $469,919.25 | $246,688.07 | $172,524.68 | $135,627.32 | $113,635.35 | $99,094.98 | $88,811.55 |
| 2.500 | $475,806.76 | $252,737.61 | $178,766.19 | $142,066.97 | $120,274.15 | $105,931.91 | $95,844.47 |
| 3.000 | $481,740.60 | $258,879.36 | $185,144.94 | $148,687.62 | $127,136.05 | $113,032.04 | $103,178.34 |
| 3.500 | $487,720.68 | $265,113.01 | $191,660.01 | $155,487.20 | $134,217.18 | $120,388.88 | $110,803.22 |
| 4.000 | $493,746.96 | $271,438.22 | $198,310.33 | $162,463.33 | $141,513.06 | $127,995.04 | $118,707.91 |
| 4.125 | $495,260.73 | $273,033.78 | $199,993.91 | $164,234.63 | $143,370.01 | $129,934.59 | $120,726.38 |
| 4.500 | $499,819.35 | $277,854.57 | $205,094.70 | $169,613.30 | $149,018.69 | $135,842.33 | $126,880.13 |
| 5.000 | $505,937.77 | $284,361.65 | $212,011.77 | $176,934.13 | $156,728.59 | $143,921.88 | $135,306.77 |
| 5.500 | $512,102.16 | $290,958.95 | $219,060.07 | $184,422.59 | $164,636.86 | $152,224.23 | $143,974.06 |
| 6.000 | $518,312.41 | $297,645.97 | $226,238.02 | $192,075.17 | $172,737.21 | $160,739.50 | $152,867.86 |
| 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. |