| Property Price： | $38,500,000.00 |
| Down Payment： | $11,550,000.00 |
| Loan amount： | $26,950,000.00 |
| Monthly Payment： | $144,118.67 (4.125% 300-term) |
| Total repayment： | $43,235,602.46 |
| Total int. paid： | $16,285,602.46 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $385,000.00 |
| 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 #： | $1,636,250.00 | # 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 | $460,676.49 | $236,093.11 | $161,294.27 | $123,941.52 | $101,567.13 | $86,681.85 | $76,076.00 |
| 1.500 | $466,501.48 | $241,988.09 | $167,290.24 | $130,045.99 | $107,782.84 | $93,009.90 | $82,516.71 |
| 2.000 | $472,373.13 | $247,976.26 | $173,425.59 | $136,335.56 | $114,228.74 | $99,612.45 | $89,275.32 |
| 2.500 | $478,291.40 | $254,057.39 | $179,699.69 | $142,808.83 | $120,902.21 | $106,485.08 | $96,344.96 |
| 3.000 | $484,256.21 | $260,231.21 | $186,111.75 | $149,464.05 | $127,799.95 | $113,622.29 | $103,717.13 |
| 3.500 | $490,267.53 | $266,497.41 | $192,660.84 | $156,299.14 | $134,918.05 | $121,017.54 | $111,381.83 |
| 4.000 | $496,325.27 | $272,855.65 | $199,345.90 | $163,311.70 | $142,252.03 | $128,663.42 | $119,327.79 |
| 4.125 | $497,846.95 | $274,459.54 | $201,038.26 | $165,092.25 | $144,118.67 | $130,613.10 | $121,356.81 |
| 4.500 | $502,429.37 | $279,305.51 | $206,165.69 | $170,499.01 | $149,796.85 | $136,551.69 | $127,542.69 |
| 5.000 | $508,579.75 | $285,846.56 | $213,118.88 | $177,858.07 | $157,547.02 | $144,673.43 | $136,013.33 |
| 5.500 | $514,776.32 | $292,478.32 | $220,203.99 | $185,385.63 | $165,496.58 | $153,019.14 | $144,725.89 |
| 6.000 | $521,019.00 | $299,200.25 | $227,419.42 | $193,078.17 | $173,639.23 | $161,578.87 | $153,666.13 |
| 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. |