| Property Price： | $28,000,000.00 |
| Down Payment： | $11,200,000.00 |
| Loan amount： | $16,800,000.00 |
| Monthly Payment： | $74,314.40 (2.375% 300-term) |
| Total repayment： | $22,294,319.08 |
| Total int. paid： | $5,494,319.08 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $23,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $280,000.00 |
| 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 #： | $1,190,000.00 | # 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 | $287,174.96 | $147,174.92 | $100,547.08 | $77,262.24 | $63,314.57 | $54,035.44 | $47,424.00 |
| 1.500 | $290,806.12 | $150,849.72 | $104,284.83 | $81,067.63 | $67,189.30 | $57,980.20 | $51,438.99 |
| 2.000 | $294,466.37 | $154,582.60 | $108,109.46 | $84,988.40 | $71,207.53 | $62,096.07 | $55,652.15 |
| 2.375 | $297,230.63 | $157,420.30 | $111,034.72 | $88,004.18 | $74,314.40 | $65,293.64 | $58,939.53 |
| 2.500 | $298,155.67 | $158,373.43 | $112,020.59 | $89,023.69 | $75,367.61 | $66,380.31 | $60,059.20 |
| 3.000 | $301,874.00 | $162,222.05 | $116,017.72 | $93,172.40 | $79,667.50 | $70,829.48 | $64,654.83 |
| 3.500 | $305,621.32 | $166,128.26 | $120,100.27 | $97,433.23 | $84,104.76 | $75,439.51 | $69,432.83 |
| 4.000 | $309,397.57 | $170,091.83 | $124,267.57 | $101,804.70 | $88,676.59 | $80,205.77 | $74,386.16 |
| 4.500 | $313,202.72 | $174,112.53 | $128,518.87 | $106,285.10 | $93,379.86 | $85,123.13 | $79,507.13 |
| 5.000 | $317,036.73 | $178,190.07 | $132,853.33 | $110,872.56 | $98,211.13 | $90,186.03 | $84,787.53 |
| 5.500 | $320,899.52 | $182,324.15 | $137,270.02 | $115,565.07 | $103,166.70 | $95,388.55 | $90,218.73 |
| 6.000 | $324,791.07 | $186,514.44 | $141,767.95 | $120,360.42 | $108,242.64 | $100,724.49 | $95,791.87 |
| 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. |