| Property Price： | $44,000,000.00 |
| Down Payment： | $13,200,000.00 |
| Loan amount： | $30,800,000.00 |
| Monthly Payment： | $164,707.06 (4.125% 300-term) |
| Total repayment： | $49,412,117.10 |
| Total int. paid： | $18,612,117.10 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $31,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $440,000.00 |
| 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 #： | $1,870,000.00 | # 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 | $526,487.42 | $269,820.69 | $184,336.31 | $141,647.45 | $116,076.72 | $99,064.97 | $86,944.00 |
| 1.500 | $533,144.55 | $276,557.82 | $191,188.85 | $148,623.99 | $123,180.39 | $106,297.02 | $94,304.81 |
| 2.000 | $539,855.01 | $283,401.44 | $198,200.68 | $155,812.07 | $130,547.14 | $113,842.80 | $102,028.93 |
| 2.500 | $546,618.74 | $290,351.30 | $205,371.08 | $163,210.09 | $138,173.95 | $121,697.24 | $110,108.53 |
| 3.000 | $553,435.67 | $297,407.09 | $212,699.15 | $170,816.06 | $146,057.08 | $129,854.04 | $118,533.86 |
| 3.500 | $560,305.75 | $304,568.47 | $220,183.82 | $178,627.59 | $154,192.06 | $138,305.76 | $127,293.52 |
| 4.000 | $567,228.88 | $311,835.03 | $227,823.88 | $186,641.94 | $162,573.75 | $147,043.91 | $136,374.62 |
| 4.125 | $568,967.94 | $313,668.05 | $229,758.01 | $188,676.86 | $164,707.06 | $149,272.12 | $138,693.49 |
| 4.500 | $574,204.99 | $319,206.30 | $235,617.93 | $194,856.01 | $171,196.40 | $156,059.08 | $145,763.07 |
| 5.000 | $581,234.00 | $326,681.79 | $243,564.44 | $203,266.37 | $180,053.73 | $165,341.06 | $155,443.80 |
| 5.500 | $588,315.79 | $334,260.94 | $251,661.70 | $211,869.29 | $189,138.95 | $174,879.01 | $165,401.01 |
| 6.000 | $595,450.29 | $341,943.15 | $259,907.90 | $220,660.77 | $198,444.83 | $184,661.56 | $175,618.43 |
| 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. |