| Property Price： | $48,000,000.00 |
| Down Payment： | $14,400,000.00 |
| Loan amount： | $33,600,000.00 |
| Monthly Payment： | $179,680.43 (4.125% 300-term) |
| Total repayment： | $53,904,127.74 |
| Total int. paid： | $20,304,127.74 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $33,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $480,000.00 |
| 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 #： | $2,040,000.00 | # 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 | $574,349.91 | $294,349.85 | $201,094.16 | $154,524.49 | $126,629.14 | $108,070.88 | $94,847.99 |
| 1.500 | $581,612.24 | $301,699.44 | $208,569.65 | $162,135.26 | $134,378.61 | $115,960.39 | $102,877.97 |
| 2.000 | $588,932.74 | $309,165.20 | $216,218.92 | $169,976.80 | $142,415.06 | $124,192.14 | $111,304.29 |
| 2.500 | $596,311.35 | $316,746.87 | $224,041.17 | $178,047.37 | $150,735.22 | $132,760.62 | $120,118.39 |
| 3.000 | $603,748.01 | $324,444.10 | $232,035.43 | $186,344.79 | $159,335.00 | $141,658.96 | $129,309.66 |
| 3.500 | $611,242.63 | $332,256.51 | $240,200.53 | $194,866.47 | $168,209.52 | $150,879.02 | $138,865.65 |
| 4.000 | $618,795.14 | $340,183.66 | $248,535.14 | $203,609.39 | $177,353.18 | $160,411.54 | $148,772.31 |
| 4.125 | $620,692.30 | $342,183.32 | $250,645.11 | $205,829.30 | $179,680.43 | $162,842.31 | $151,301.99 |
| 4.500 | $626,405.45 | $348,225.05 | $257,037.75 | $212,570.19 | $186,759.71 | $170,246.26 | $159,014.26 |
| 5.000 | $634,073.45 | $356,380.13 | $265,706.66 | $221,745.13 | $196,422.25 | $180,372.07 | $169,575.06 |
| 5.500 | $641,799.05 | $364,648.29 | $274,540.04 | $231,130.14 | $206,333.40 | $190,777.10 | $180,437.47 |
| 6.000 | $649,582.13 | $373,028.89 | $283,535.89 | $240,720.84 | $216,485.27 | $201,448.98 | $191,583.74 |
| 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. |