| Property Price： | $52,000,000.00 |
| Down Payment： | $15,600,000.00 |
| Loan amount： | $36,400,000.00 |
| Monthly Payment： | $194,653.79 (4.125% 300-term) |
| Total repayment： | $58,396,138.39 |
| Total int. paid： | $21,996,138.39 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $35,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $520,000.00 |
| 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 #： | $2,210,000.00 | # 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 | $622,212.41 | $318,879.00 | $217,852.00 | $167,401.53 | $137,181.57 | $117,076.79 | $102,751.99 |
| 1.500 | $630,079.93 | $326,841.06 | $225,950.46 | $175,646.53 | $145,576.82 | $125,623.76 | $111,451.14 |
| 2.000 | $638,010.47 | $334,928.97 | $234,237.17 | $184,141.53 | $154,282.98 | $134,541.49 | $120,579.65 |
| 2.500 | $646,003.96 | $343,142.44 | $242,711.27 | $192,884.65 | $163,296.49 | $143,824.01 | $130,128.26 |
| 3.000 | $654,060.34 | $351,481.11 | $251,371.72 | $201,873.53 | $172,612.92 | $153,463.87 | $140,085.47 |
| 3.500 | $662,179.52 | $359,944.56 | $260,217.25 | $211,105.34 | $182,226.98 | $163,452.27 | $150,437.79 |
| 4.000 | $670,361.40 | $368,532.30 | $269,246.40 | $220,576.84 | $192,132.61 | $173,779.17 | $161,170.01 |
| 4.125 | $672,416.66 | $370,698.60 | $271,532.20 | $222,981.75 | $194,653.79 | $176,412.50 | $163,910.49 |
| 4.500 | $678,605.90 | $377,243.81 | $278,457.56 | $230,284.37 | $202,323.02 | $184,433.45 | $172,265.45 |
| 5.000 | $686,912.90 | $386,078.48 | $287,848.88 | $240,223.89 | $212,790.78 | $195,403.07 | $183,706.31 |
| 5.500 | $695,282.30 | $395,035.65 | $297,418.38 | $250,390.98 | $223,527.85 | $206,675.20 | $195,473.93 |
| 6.000 | $703,713.98 | $404,114.63 | $307,163.89 | $260,780.91 | $234,525.71 | $218,236.39 | $207,549.05 |
| 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. |