| Property Price： | $30,800,000.00 |
| Down Payment： | $12,320,000.00 |
| Loan amount： | $18,480,000.00 |
| Monthly Payment： | $81,745.84 (2.375% 300-term) |
| Total repayment： | $24,523,750.99 |
| Total int. paid： | $6,043,750.99 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $24,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $308,000.00 |
| 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 #： | $1,309,000.00 | # 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 | $315,892.45 | $161,892.42 | $110,601.79 | $84,988.47 | $69,646.03 | $59,438.98 | $52,166.40 |
| 1.500 | $319,886.73 | $165,934.69 | $114,713.31 | $89,174.39 | $73,908.23 | $63,778.21 | $56,582.88 |
| 2.000 | $323,913.01 | $170,040.86 | $118,920.41 | $93,487.24 | $78,328.28 | $68,305.68 | $61,217.36 |
| 2.375 | $326,953.69 | $173,162.33 | $122,138.19 | $96,804.60 | $81,745.84 | $71,823.01 | $64,833.48 |
| 2.500 | $327,971.24 | $174,210.78 | $123,222.65 | $97,926.05 | $82,904.37 | $73,018.34 | $66,065.12 |
| 3.000 | $332,061.40 | $178,444.26 | $127,619.49 | $102,489.64 | $87,634.25 | $77,912.43 | $71,120.32 |
| 3.500 | $336,183.45 | $182,741.08 | $132,110.29 | $107,176.56 | $92,515.24 | $82,983.46 | $76,376.11 |
| 4.000 | $340,337.33 | $187,101.02 | $136,694.33 | $111,985.16 | $97,544.25 | $88,226.35 | $81,824.77 |
| 4.500 | $344,523.00 | $191,523.78 | $141,370.76 | $116,913.60 | $102,717.84 | $93,635.45 | $87,457.84 |
| 5.000 | $348,740.40 | $196,009.07 | $146,138.66 | $121,959.82 | $108,032.24 | $99,204.64 | $93,266.28 |
| 5.500 | $352,989.48 | $200,556.56 | $150,997.02 | $127,121.57 | $113,483.37 | $104,927.41 | $99,240.61 |
| 6.000 | $357,270.17 | $205,165.89 | $155,944.74 | $132,396.46 | $119,066.90 | $110,796.94 | $105,371.06 |
| 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. |