| Property Price： | $29,900,000.00 |
| Down Payment： | $11,960,000.00 |
| Loan amount： | $17,940,000.00 |
| Monthly Payment： | $79,357.16 (2.375% 300-term) |
| Total repayment： | $23,807,147.88 |
| Total int. paid： | $5,867,147.88 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $23,950.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $299,000.00 |
| 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 #： | $1,270,750.00 | # 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 | $306,661.83 | $157,161.79 | $107,369.92 | $82,505.04 | $67,610.92 | $57,702.13 | $50,642.05 |
| 1.500 | $310,539.39 | $161,085.95 | $111,361.30 | $86,568.65 | $71,748.58 | $61,914.57 | $54,929.49 |
| 2.000 | $314,448.02 | $165,072.14 | $115,445.46 | $90,755.47 | $76,039.47 | $66,309.73 | $59,428.54 |
| 2.375 | $317,399.85 | $168,102.39 | $118,569.22 | $93,975.90 | $79,357.16 | $69,724.28 | $62,939.00 |
| 2.500 | $318,387.67 | $169,120.20 | $119,621.98 | $95,064.58 | $80,481.84 | $70,884.69 | $64,134.64 |
| 3.000 | $322,358.31 | $173,229.98 | $123,890.35 | $99,494.81 | $85,073.51 | $75,635.76 | $69,042.12 |
| 3.500 | $326,359.90 | $177,401.25 | $128,249.93 | $104,044.77 | $89,811.87 | $80,558.62 | $74,144.34 |
| 4.000 | $330,392.41 | $181,633.78 | $132,700.01 | $108,712.87 | $94,693.93 | $85,648.30 | $79,433.79 |
| 4.500 | $334,455.77 | $185,927.31 | $137,239.80 | $113,497.30 | $99,716.35 | $90,899.34 | $84,902.26 |
| 5.000 | $338,549.93 | $190,281.53 | $141,868.38 | $118,396.06 | $104,875.45 | $96,305.80 | $90,540.97 |
| 5.500 | $342,674.85 | $194,696.14 | $146,584.77 | $123,406.98 | $110,167.30 | $101,861.35 | $96,340.72 |
| 6.000 | $346,830.46 | $199,170.78 | $151,387.91 | $128,527.73 | $115,587.67 | $107,559.36 | $102,292.03 |
| 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. |