| Property Price： | $39,500,000.00 |
| Down Payment： | $11,850,000.00 |
| Loan amount： | $27,650,000.00 |
| Monthly Payment： | $147,862.02 (4.125% 300-term) |
| Total repayment： | $44,358,605.12 |
| Total int. paid： | $16,708,605.12 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $395,000.00 |
| 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 #： | $1,678,750.00 | # 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 | $472,642.12 | $242,225.40 | $165,483.73 | $127,160.78 | $104,205.23 | $88,933.33 | $78,052.00 |
| 1.500 | $478,618.40 | $248,273.50 | $171,635.45 | $133,423.81 | $110,582.39 | $95,425.74 | $84,660.00 |
| 2.000 | $484,642.57 | $254,417.20 | $177,930.16 | $139,876.74 | $117,195.72 | $102,199.78 | $91,594.16 |
| 2.500 | $490,714.55 | $260,656.28 | $184,367.22 | $146,518.15 | $124,042.53 | $109,250.93 | $98,847.43 |
| 3.000 | $496,834.30 | $266,990.46 | $190,945.82 | $153,346.24 | $131,119.43 | $116,573.52 | $106,411.08 |
| 3.500 | $503,001.75 | $273,419.42 | $197,665.02 | $160,358.86 | $138,422.42 | $124,160.86 | $114,274.86 |
| 4.000 | $509,216.83 | $279,942.81 | $204,523.71 | $167,553.56 | $145,946.89 | $132,005.33 | $122,427.22 |
| 4.125 | $510,778.04 | $281,588.36 | $206,260.04 | $169,380.37 | $147,862.02 | $134,005.65 | $124,508.93 |
| 4.500 | $515,479.48 | $286,560.20 | $211,520.64 | $174,927.55 | $153,687.68 | $140,098.49 | $130,855.49 |
| 5.000 | $521,789.61 | $293,271.15 | $218,654.44 | $182,477.76 | $161,639.15 | $148,431.18 | $139,546.14 |
| 5.500 | $528,147.13 | $300,075.16 | $225,923.58 | $190,200.84 | $169,795.19 | $156,993.66 | $148,485.00 |
| 6.000 | $534,551.96 | $306,971.69 | $233,326.41 | $198,093.19 | $178,149.34 | $165,775.72 | $157,657.45 |
| 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. |