| Property Price： | $24,000,000.00 |
| Down Payment： | $9,600,000.00 |
| Loan amount： | $14,400,000.00 |
| Monthly Payment： | $63,698.05 (2.375% 300-term) |
| Total repayment： | $19,109,416.36 |
| Total int. paid： | $4,709,416.36 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $21,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $240,000.00 |
| 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 #： | $1,020,000.00 | # 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 | $246,149.96 | $126,149.93 | $86,183.21 | $66,224.78 | $54,269.63 | $46,316.09 | $40,649.14 |
| 1.500 | $249,262.39 | $129,299.76 | $89,386.99 | $69,486.54 | $57,590.83 | $49,697.31 | $44,090.56 |
| 2.000 | $252,399.74 | $132,499.37 | $92,665.25 | $72,847.20 | $61,035.02 | $53,225.20 | $47,701.84 |
| 2.375 | $254,769.11 | $134,931.69 | $95,172.62 | $75,432.16 | $63,698.05 | $55,965.98 | $50,519.60 |
| 2.500 | $255,562.01 | $135,748.66 | $96,017.65 | $76,306.02 | $64,600.81 | $56,897.41 | $51,479.31 |
| 3.000 | $258,749.15 | $139,047.47 | $99,443.76 | $79,862.05 | $68,286.43 | $60,710.98 | $55,418.43 |
| 3.500 | $261,961.13 | $142,395.65 | $102,943.09 | $83,514.20 | $72,089.79 | $64,662.44 | $59,513.85 |
| 4.000 | $265,197.92 | $145,793.00 | $106,515.06 | $87,261.17 | $76,008.51 | $68,747.80 | $63,759.56 |
| 4.500 | $268,459.48 | $149,239.31 | $110,159.03 | $91,101.51 | $80,039.88 | $72,962.68 | $68,148.97 |
| 5.000 | $271,745.76 | $152,734.34 | $113,874.28 | $95,033.63 | $84,180.97 | $77,302.31 | $72,675.03 |
| 5.500 | $275,056.74 | $156,277.84 | $117,660.02 | $99,055.77 | $88,428.60 | $81,761.62 | $77,330.34 |
| 6.000 | $278,392.34 | $159,869.52 | $121,515.38 | $103,166.07 | $92,779.40 | $86,335.28 | $82,107.32 |
| 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. |