| Property Price： | $39,000,000.00 |
| Down Payment： | $15,600,000.00 |
| Loan amount： | $23,400,000.00 |
| Monthly Payment： | $103,509.34 (2.375% 300-term) |
| Total repayment： | $31,052,801.58 |
| Total int. paid： | $7,652,801.58 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $390,000.00 |
| 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 #： | $1,657,500.00 | # 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 | $399,993.69 | $204,993.64 | $140,047.72 | $107,615.27 | $88,188.15 | $75,263.65 | $66,054.85 |
| 1.500 | $405,051.38 | $210,112.11 | $145,253.87 | $112,915.63 | $93,585.10 | $80,758.13 | $71,647.16 |
| 2.000 | $410,149.59 | $215,311.48 | $150,581.04 | $118,376.70 | $99,181.92 | $86,490.96 | $77,515.49 |
| 2.375 | $413,999.80 | $219,263.99 | $154,655.51 | $122,577.26 | $103,509.34 | $90,944.72 | $82,094.35 |
| 2.500 | $415,288.26 | $220,591.57 | $156,028.67 | $123,997.28 | $104,976.32 | $92,458.29 | $83,653.88 |
| 3.000 | $420,467.36 | $225,952.14 | $161,596.10 | $129,775.84 | $110,965.45 | $98,655.34 | $90,054.94 |
| 3.500 | $425,686.83 | $231,392.93 | $167,282.51 | $135,710.57 | $117,145.92 | $105,076.46 | $96,710.01 |
| 4.000 | $430,946.62 | $236,913.62 | $173,086.97 | $141,799.40 | $123,513.82 | $111,715.18 | $103,609.29 |
| 4.500 | $436,246.65 | $242,513.88 | $179,008.43 | $148,039.95 | $130,064.80 | $118,564.36 | $110,742.08 |
| 5.000 | $441,586.87 | $248,193.31 | $185,045.71 | $154,429.64 | $136,794.07 | $125,616.26 | $118,096.92 |
| 5.500 | $446,967.19 | $253,951.49 | $191,197.53 | $160,965.63 | $143,696.47 | $132,862.63 | $125,661.81 |
| 6.000 | $452,387.56 | $259,787.97 | $197,462.50 | $167,644.87 | $150,766.53 | $140,294.82 | $133,424.39 |
| 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. |