| Property Price： | $53,580,000.00 |
| Down Payment： | $16,074,000.00 |
| Loan amount： | $37,506,000.00 |
| Monthly Payment： | $200,568.28 (4.125% 300-term) |
| Total repayment： | $60,170,482.59 |
| Total int. paid： | $22,664,482.59 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $35,790.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $535,800.00 |
| 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 #： | $2,277,150.00 | # 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 | $641,118.09 | $328,568.02 | $224,471.35 | $172,487.96 | $141,349.78 | $120,634.12 | $105,874.07 |
| 1.500 | $649,224.66 | $336,772.00 | $232,815.88 | $180,983.48 | $150,000.12 | $129,440.79 | $114,837.54 |
| 2.000 | $657,396.17 | $345,105.66 | $241,354.37 | $189,736.60 | $158,970.81 | $138,629.48 | $124,243.41 |
| 2.500 | $665,632.54 | $353,568.69 | $250,085.96 | $198,745.38 | $168,258.19 | $148,194.04 | $134,082.16 |
| 3.000 | $673,933.71 | $362,160.73 | $259,009.55 | $208,007.38 | $177,857.70 | $158,126.81 | $144,341.91 |
| 3.500 | $682,299.59 | $370,881.33 | $268,123.85 | $217,519.69 | $187,763.88 | $168,418.70 | $155,008.79 |
| 4.000 | $690,730.08 | $379,730.02 | $277,427.35 | $227,278.98 | $197,970.49 | $179,059.38 | $166,067.09 |
| 4.125 | $692,847.78 | $381,962.13 | $279,782.60 | $229,756.96 | $200,568.28 | $181,772.73 | $168,890.85 |
| 4.500 | $699,225.08 | $388,706.22 | $286,918.38 | $237,281.48 | $208,470.53 | $190,037.39 | $177,499.67 |
| 5.000 | $707,784.49 | $397,809.32 | $296,595.06 | $247,523.00 | $219,256.34 | $201,340.32 | $189,288.16 |
| 5.500 | $716,408.19 | $407,038.66 | $306,455.32 | $257,999.01 | $230,319.65 | $212,954.94 | $201,413.33 |
| 6.000 | $725,096.05 | $416,393.49 | $316,496.94 | $268,704.63 | $241,651.68 | $224,867.42 | $213,855.35 |
| 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. |