| Property Price： | $51,880,000.00 |
| Down Payment： | $15,564,000.00 |
| Loan amount： | $36,316,000.00 |
| Monthly Payment： | $194,204.59 (4.125% 300-term) |
| Total repayment： | $58,261,378.07 |
| Total int. paid： | $21,945,378.07 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $34,940.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $518,800.00 |
| 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 #： | $2,204,900.00 | # 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 | $620,776.53 | $318,143.13 | $217,349.27 | $167,015.22 | $136,865.00 | $116,806.61 | $102,514.87 |
| 1.500 | $628,625.89 | $326,086.81 | $225,429.04 | $175,241.19 | $145,240.88 | $125,333.86 | $111,193.94 |
| 2.000 | $636,538.13 | $334,156.06 | $233,696.62 | $183,716.59 | $153,926.94 | $134,231.01 | $120,301.39 |
| 2.500 | $644,513.18 | $342,350.58 | $242,151.17 | $192,439.53 | $162,919.65 | $143,492.11 | $129,827.96 |
| 3.000 | $652,550.97 | $350,670.00 | $250,791.63 | $201,407.66 | $172,214.58 | $153,109.72 | $139,762.19 |
| 3.500 | $660,651.41 | $359,113.92 | $259,616.74 | $210,618.17 | $181,806.46 | $163,075.07 | $150,090.63 |
| 4.000 | $668,814.41 | $367,681.84 | $268,625.07 | $220,067.82 | $191,689.23 | $173,378.14 | $160,798.07 |
| 4.125 | $670,864.93 | $369,843.14 | $270,905.59 | $222,467.17 | $194,204.59 | $176,005.40 | $163,532.24 |
| 4.500 | $677,039.89 | $376,373.25 | $277,814.96 | $229,752.95 | $201,856.12 | $184,007.84 | $171,867.92 |
| 5.000 | $685,327.72 | $385,187.53 | $287,184.61 | $239,669.53 | $212,299.72 | $194,952.14 | $183,282.38 |
| 5.500 | $693,677.81 | $394,124.03 | $296,732.03 | $249,813.15 | $223,012.01 | $206,198.25 | $195,022.83 |
| 6.000 | $702,090.02 | $403,182.05 | $306,455.05 | $260,179.10 | $233,984.50 | $217,732.77 | $207,070.09 |
| 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. |