| Property Price： | $53,800,000.00 |
| Down Payment： | $16,140,000.00 |
| Loan amount： | $37,660,000.00 |
| Monthly Payment： | $201,391.81 (4.125% 300-term) |
| Total repayment： | $60,417,543.18 |
| Total int. paid： | $22,757,543.18 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $35,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $538,000.00 |
| 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 #： | $2,286,500.00 | # 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 | $643,750.53 | $329,917.12 | $225,393.03 | $173,196.20 | $141,930.17 | $121,129.44 | $106,308.79 |
| 1.500 | $651,890.38 | $338,154.79 | $233,771.82 | $181,726.60 | $150,616.02 | $129,972.27 | $115,309.06 |
| 2.000 | $660,095.44 | $346,522.67 | $242,345.38 | $190,515.66 | $159,623.54 | $139,198.69 | $124,753.56 |
| 2.500 | $668,365.64 | $355,020.45 | $251,112.82 | $199,561.43 | $168,949.06 | $148,802.53 | $134,632.70 |
| 3.000 | $676,700.89 | $363,647.76 | $260,073.05 | $208,861.46 | $178,587.98 | $158,776.08 | $144,934.58 |
| 3.500 | $685,101.12 | $372,404.18 | $269,224.77 | $218,412.83 | $188,534.84 | $169,110.23 | $155,645.25 |
| 4.000 | $693,566.22 | $381,289.19 | $278,566.47 | $228,212.19 | $198,783.35 | $179,794.60 | $166,748.97 |
| 4.125 | $695,692.62 | $383,530.47 | $280,931.39 | $230,700.35 | $201,391.81 | $182,519.09 | $169,584.32 |
| 4.500 | $702,096.10 | $390,302.25 | $288,096.47 | $238,255.76 | $209,326.51 | $190,817.69 | $178,228.49 |
| 5.000 | $710,690.66 | $399,442.73 | $297,812.88 | $248,539.33 | $220,156.61 | $202,167.02 | $190,065.38 |
| 5.500 | $719,349.77 | $408,709.96 | $307,713.63 | $259,058.36 | $231,265.35 | $213,829.34 | $202,240.33 |
| 6.000 | $728,073.31 | $418,103.21 | $317,796.48 | $269,807.94 | $242,643.91 | $225,790.73 | $214,733.44 |
| 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. |