| Property Price： | $58,000,000.00 |
| Down Payment： | $17,400,000.00 |
| Loan amount： | $40,600,000.00 |
| Monthly Payment： | $217,113.85 (4.125% 300-term) |
| Total repayment： | $65,134,154.36 |
| Total int. paid： | $24,534,154.36 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $38,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $580,000.00 |
| 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 #： | $2,465,000.00 | # 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 | $694,006.15 | $355,672.73 | $242,988.77 | $186,717.09 | $153,010.22 | $130,585.65 | $114,607.99 |
| 1.500 | $702,781.46 | $364,553.49 | $252,021.67 | $195,913.44 | $162,374.15 | $140,118.81 | $124,310.88 |
| 2.000 | $711,627.06 | $373,574.62 | $261,264.53 | $205,388.63 | $172,084.86 | $150,065.51 | $134,492.68 |
| 2.500 | $720,542.88 | $382,735.80 | $270,716.42 | $215,140.57 | $182,138.39 | $160,419.08 | $145,143.06 |
| 3.000 | $729,528.84 | $392,036.62 | $280,376.15 | $225,166.62 | $192,529.79 | $171,171.24 | $156,249.18 |
| 3.500 | $738,584.85 | $401,476.62 | $290,242.31 | $235,463.65 | $203,253.17 | $182,312.14 | $167,796.00 |
| 4.000 | $747,710.80 | $411,055.26 | $300,313.30 | $246,028.01 | $214,301.76 | $193,830.61 | $179,766.54 |
| 4.125 | $750,003.20 | $413,471.51 | $302,862.84 | $248,710.41 | $217,113.85 | $196,767.79 | $182,823.24 |
| 4.500 | $756,906.58 | $420,771.94 | $310,587.28 | $256,855.65 | $225,667.99 | $205,714.24 | $192,142.23 |
| 5.000 | $766,172.09 | $430,625.99 | $321,062.21 | $267,942.03 | $237,343.56 | $217,949.58 | $204,903.20 |
| 5.500 | $775,507.18 | $440,616.69 | $331,735.88 | $279,282.25 | $249,319.52 | $230,522.33 | $218,028.61 |
| 6.000 | $784,911.74 | $450,743.24 | $342,605.87 | $290,871.01 | $261,586.37 | $243,417.51 | $231,497.02 |
| 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. |