| Property Price： | $39,000,000.00 |
| Down Payment： | $11,700,000.00 |
| Loan amount： | $27,300,000.00 |
| Monthly Payment： | $145,990.35 (4.125% 300-term) |
| Total repayment： | $43,797,103.79 |
| Total int. paid： | $16,497,103.79 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $390,000.00 |
| 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 #： | $1,657,500.00 | # 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 | $466,659.31 | $239,159.25 | $163,389.00 | $125,551.15 | $102,886.18 | $87,807.59 | $77,064.00 |
| 1.500 | $472,559.94 | $245,130.79 | $169,462.84 | $131,734.90 | $109,182.62 | $94,217.82 | $83,588.35 |
| 2.000 | $478,507.85 | $251,196.73 | $175,677.88 | $138,106.15 | $115,712.23 | $100,906.12 | $90,434.74 |
| 2.500 | $484,502.97 | $257,356.83 | $182,033.45 | $144,663.49 | $122,472.37 | $107,868.01 | $97,596.19 |
| 3.000 | $490,545.26 | $263,610.83 | $188,528.79 | $151,405.14 | $129,459.69 | $115,097.90 | $105,064.10 |
| 3.500 | $496,634.64 | $269,958.42 | $195,162.93 | $158,329.00 | $136,670.23 | $122,589.20 | $112,828.34 |
| 4.000 | $502,771.05 | $276,399.23 | $201,934.80 | $165,432.63 | $144,099.46 | $130,334.38 | $120,877.50 |
| 4.125 | $504,312.50 | $278,023.95 | $203,649.15 | $167,236.31 | $145,990.35 | $132,309.38 | $122,932.87 |
| 4.500 | $508,954.43 | $282,932.86 | $208,843.17 | $172,713.28 | $151,742.27 | $138,325.09 | $129,199.09 |
| 5.000 | $515,184.68 | $289,558.86 | $215,886.66 | $180,167.92 | $159,593.08 | $146,552.30 | $137,779.74 |
| 5.500 | $521,461.73 | $296,276.74 | $223,063.78 | $187,793.24 | $167,645.89 | $155,006.40 | $146,605.44 |
| 6.000 | $527,785.48 | $303,085.97 | $230,372.91 | $195,585.68 | $175,894.28 | $163,677.29 | $155,661.79 |
| 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. |