| Property Price： | $31,500,000.00 |
| Down Payment： | $12,600,000.00 |
| Loan amount： | $18,900,000.00 |
| Monthly Payment： | $83,603.70 (2.375% 300-term) |
| Total repayment： | $25,081,108.97 |
| Total int. paid： | $6,181,108.97 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $24,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $315,000.00 |
| 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 #： | $1,338,750.00 | # 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 | $323,071.83 | $165,571.79 | $113,115.46 | $86,920.02 | $71,228.89 | $60,789.87 | $53,352.00 |
| 1.500 | $327,156.88 | $169,705.93 | $117,320.43 | $91,201.08 | $75,587.97 | $65,227.72 | $57,868.86 |
| 2.000 | $331,274.67 | $173,905.43 | $121,623.14 | $95,611.95 | $80,108.47 | $69,858.08 | $62,608.66 |
| 2.375 | $334,384.45 | $177,097.84 | $124,914.06 | $99,004.71 | $83,603.70 | $73,455.35 | $66,306.97 |
| 2.500 | $335,425.13 | $178,170.11 | $126,023.16 | $100,151.65 | $84,788.56 | $74,677.85 | $67,566.60 |
| 3.000 | $339,608.25 | $182,499.81 | $130,519.93 | $104,818.95 | $89,625.94 | $79,683.16 | $72,736.69 |
| 3.500 | $343,823.98 | $186,894.29 | $135,112.80 | $109,612.39 | $94,617.85 | $84,869.45 | $78,111.93 |
| 4.000 | $348,072.27 | $191,353.31 | $139,801.02 | $114,530.28 | $99,761.16 | $90,231.49 | $83,684.43 |
| 4.500 | $352,353.06 | $195,876.59 | $144,583.73 | $119,570.73 | $105,052.34 | $95,763.52 | $89,445.52 |
| 5.000 | $356,666.32 | $200,463.82 | $149,460.00 | $124,731.63 | $110,487.52 | $101,459.29 | $95,385.97 |
| 5.500 | $361,011.97 | $205,114.67 | $154,428.77 | $130,010.70 | $116,062.54 | $107,312.12 | $101,496.08 |
| 6.000 | $365,389.95 | $209,828.75 | $159,488.94 | $135,405.47 | $121,772.96 | $113,315.05 | $107,765.85 |
| 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. |