| Property Price： | $38,800,000.00 |
| Down Payment： | $11,640,000.00 |
| Loan amount： | $27,160,000.00 |
| Monthly Payment： | $145,241.68 (4.125% 300-term) |
| Total repayment： | $43,572,503.26 |
| Total int. paid： | $16,412,503.26 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $388,000.00 |
| 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 #： | $1,649,000.00 | # 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 | $464,266.18 | $237,932.79 | $162,551.11 | $124,907.29 | $102,358.56 | $87,357.29 | $76,668.80 |
| 1.500 | $470,136.56 | $243,873.71 | $168,593.80 | $131,059.33 | $108,622.71 | $93,734.65 | $83,159.69 |
| 2.000 | $476,053.96 | $249,908.54 | $174,776.96 | $137,397.91 | $115,118.84 | $100,388.65 | $89,970.97 |
| 2.500 | $482,018.34 | $256,037.05 | $181,099.95 | $143,921.63 | $121,844.30 | $107,314.84 | $97,095.70 |
| 3.000 | $488,029.64 | $262,258.98 | $187,561.97 | $150,628.71 | $128,795.79 | $114,507.66 | $104,525.31 |
| 3.500 | $494,087.79 | $268,574.02 | $194,162.10 | $157,517.06 | $135,969.36 | $121,960.54 | $112,249.74 |
| 4.000 | $500,192.74 | $274,981.80 | $200,899.24 | $164,584.26 | $143,360.49 | $129,665.99 | $120,257.62 |
| 4.125 | $501,726.28 | $276,598.19 | $202,604.79 | $166,378.69 | $145,241.68 | $131,630.87 | $122,302.44 |
| 4.500 | $506,344.40 | $281,481.92 | $207,772.18 | $171,827.57 | $150,964.10 | $137,615.73 | $128,536.53 |
| 5.000 | $512,542.71 | $288,073.94 | $214,779.55 | $179,243.98 | $158,774.66 | $145,800.75 | $137,073.17 |
| 5.500 | $518,787.56 | $294,757.37 | $221,919.87 | $186,830.19 | $166,786.16 | $154,211.49 | $145,853.62 |
| 6.000 | $525,078.89 | $301,531.68 | $229,191.51 | $194,582.68 | $174,992.26 | $162,837.92 | $154,863.52 |
| 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. |