| Property Price： | $50,000,000.00 |
| Down Payment： | $15,000,000.00 |
| Loan amount： | $35,000,000.00 |
| Monthly Payment： | $187,167.11 (4.125% 300-term) |
| Total repayment： | $56,150,133.07 |
| Total int. paid： | $21,150,133.07 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $34,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $500,000.00 |
| 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 #： | $2,125,000.00 | # 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 | $598,281.16 | $306,614.42 | $209,473.08 | $160,963.01 | $131,905.36 | $112,573.83 | $98,799.99 |
| 1.500 | $605,846.08 | $314,270.25 | $217,260.06 | $168,890.89 | $139,977.71 | $120,792.07 | $107,164.55 |
| 2.000 | $613,471.60 | $322,047.09 | $225,228.05 | $177,059.17 | $148,349.02 | $129,366.82 | $115,941.97 |
| 2.500 | $621,157.66 | $329,944.66 | $233,376.22 | $185,466.01 | $157,015.86 | $138,292.31 | $125,123.33 |
| 3.000 | $628,904.17 | $337,962.61 | $241,703.57 | $194,109.16 | $165,973.96 | $147,561.41 | $134,697.57 |
| 3.500 | $636,711.07 | $346,100.54 | $250,208.89 | $202,985.90 | $175,218.25 | $157,165.64 | $144,651.72 |
| 4.000 | $644,578.27 | $354,357.98 | $258,890.77 | $212,093.12 | $184,742.89 | $167,095.35 | $154,971.16 |
| 4.125 | $646,554.48 | $356,440.96 | $261,088.65 | $214,405.53 | $187,167.11 | $169,627.41 | $157,606.24 |
| 4.500 | $652,505.67 | $362,734.43 | $267,747.65 | $221,427.28 | $194,541.37 | $177,339.86 | $165,639.86 |
| 5.000 | $660,493.18 | $371,229.30 | $276,777.77 | $230,984.51 | $204,606.51 | $187,887.57 | $176,640.69 |
| 5.500 | $668,540.68 | $379,841.97 | $285,979.21 | $240,760.56 | $214,930.62 | $198,726.15 | $187,955.70 |
| 6.000 | $676,648.05 | $388,571.76 | $295,349.89 | $250,750.87 | $225,505.49 | $209,842.68 | $199,566.40 |
| 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. |