| Property Price： | $46,800,000.00 |
| Down Payment： | $14,040,000.00 |
| Loan amount： | $32,760,000.00 |
| Monthly Payment： | $175,188.42 (4.125% 300-term) |
| Total repayment： | $52,556,524.55 |
| Total int. paid： | $19,796,524.55 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $32,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $468,000.00 |
| 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 #： | $1,989,000.00 | # 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 | $559,991.17 | $286,991.10 | $196,066.80 | $150,661.37 | $123,463.42 | $105,369.11 | $92,476.79 |
| 1.500 | $567,071.93 | $294,156.95 | $203,355.41 | $158,081.88 | $131,019.14 | $113,061.38 | $100,306.02 |
| 2.000 | $574,209.42 | $301,436.07 | $210,813.45 | $165,727.38 | $138,854.68 | $121,087.34 | $108,521.68 |
| 2.500 | $581,403.57 | $308,828.20 | $218,440.14 | $173,596.19 | $146,966.84 | $129,441.61 | $117,115.43 |
| 3.000 | $588,654.31 | $316,333.00 | $226,234.55 | $181,686.17 | $155,351.63 | $138,117.48 | $126,076.92 |
| 3.500 | $595,961.57 | $323,950.10 | $234,195.52 | $189,994.80 | $164,004.28 | $147,107.04 | $135,394.01 |
| 4.000 | $603,325.26 | $331,679.07 | $242,321.76 | $198,519.16 | $172,919.35 | $156,401.25 | $145,053.01 |
| 4.125 | $605,175.00 | $333,628.74 | $244,378.98 | $200,683.57 | $175,188.42 | $158,771.25 | $147,519.44 |
| 4.500 | $610,745.31 | $339,519.43 | $250,611.80 | $207,255.94 | $182,090.72 | $165,990.11 | $155,038.91 |
| 5.000 | $618,221.61 | $347,470.63 | $259,063.99 | $216,201.50 | $191,511.70 | $175,862.76 | $165,335.68 |
| 5.500 | $625,754.07 | $355,532.09 | $267,676.54 | $225,351.88 | $201,175.06 | $186,007.68 | $175,926.53 |
| 6.000 | $633,342.58 | $363,703.16 | $276,447.50 | $234,702.81 | $211,073.14 | $196,412.75 | $186,794.15 |
| 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. |