| Property Price： | $38,900,000.00 |
| Down Payment： | $11,670,000.00 |
| Loan amount： | $27,230,000.00 |
| Monthly Payment： | $145,616.01 (4.125% 300-term) |
| Total repayment： | $43,684,803.53 |
| Total int. paid： | $16,454,803.53 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $389,000.00 |
| 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 #： | $1,653,250.00 | # 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 | $465,462.74 | $238,546.02 | $162,970.06 | $125,229.22 | $102,622.37 | $87,582.44 | $76,866.40 |
| 1.500 | $471,348.25 | $244,502.25 | $169,028.32 | $131,397.11 | $108,902.66 | $93,976.23 | $83,374.02 |
| 2.000 | $477,280.91 | $250,552.63 | $175,227.42 | $137,752.03 | $115,415.54 | $100,647.38 | $90,202.85 |
| 2.500 | $483,260.66 | $256,696.94 | $181,566.70 | $144,292.56 | $122,158.34 | $107,591.42 | $97,345.95 |
| 3.000 | $489,287.45 | $262,934.91 | $188,045.38 | $151,016.93 | $129,127.74 | $114,802.78 | $104,794.71 |
| 3.500 | $495,361.22 | $269,266.22 | $194,662.52 | $157,923.03 | $136,319.80 | $122,274.87 | $112,539.04 |
| 4.000 | $501,481.90 | $275,690.51 | $201,417.02 | $165,008.44 | $143,729.97 | $130,000.18 | $120,567.56 |
| 4.125 | $503,019.39 | $277,311.07 | $203,126.97 | $166,807.50 | $145,616.01 | $131,970.12 | $122,617.66 |
| 4.500 | $507,649.41 | $282,207.39 | $208,307.67 | $172,270.43 | $151,353.18 | $137,970.41 | $128,867.81 |
| 5.000 | $513,863.69 | $288,816.40 | $215,333.10 | $179,705.95 | $159,183.87 | $146,176.53 | $137,426.45 |
| 5.500 | $520,124.65 | $295,517.05 | $222,491.82 | $187,311.71 | $167,216.02 | $154,608.95 | $146,229.53 |
| 6.000 | $526,432.19 | $302,308.83 | $229,782.21 | $195,084.18 | $175,443.27 | $163,257.61 | $155,262.66 |
| 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. |