| Property Price： | $25,500,000.00 |
| Down Payment： | $7,650,000.00 |
| Loan amount： | $17,850,000.00 |
| Monthly Payment： | $95,455.23 (4.125% 300-term) |
| Total repayment： | $28,636,567.86 |
| Total int. paid： | $10,786,567.86 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $21,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $255,000.00 |
| 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 #： | $1,083,750.00 | # 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 | $305,123.39 | $156,373.36 | $106,831.27 | $82,091.13 | $67,271.73 | $57,412.65 | $50,388.00 |
| 1.500 | $308,981.50 | $160,277.83 | $110,802.63 | $86,134.36 | $71,388.63 | $61,603.96 | $54,653.92 |
| 2.000 | $312,870.52 | $164,244.02 | $114,866.30 | $90,300.18 | $75,658.00 | $65,977.08 | $59,130.40 |
| 2.500 | $316,790.40 | $168,271.77 | $119,021.87 | $94,587.67 | $80,078.09 | $70,529.08 | $63,812.90 |
| 3.000 | $320,741.13 | $172,360.93 | $123,268.82 | $98,995.67 | $84,646.72 | $75,256.32 | $68,695.76 |
| 3.500 | $324,722.65 | $176,511.27 | $127,606.53 | $103,522.81 | $89,361.31 | $80,154.48 | $73,772.38 |
| 4.000 | $328,734.92 | $180,722.57 | $132,034.29 | $108,167.49 | $94,218.88 | $85,218.63 | $79,035.29 |
| 4.125 | $329,742.79 | $181,784.89 | $133,155.21 | $109,346.82 | $95,455.23 | $86,509.98 | $80,379.18 |
| 4.500 | $332,777.89 | $184,994.56 | $136,551.30 | $112,927.91 | $99,216.10 | $90,443.33 | $84,476.33 |
| 5.000 | $336,851.52 | $189,326.94 | $141,156.66 | $117,802.10 | $104,349.32 | $95,822.66 | $90,086.75 |
| 5.500 | $340,955.74 | $193,719.41 | $145,849.40 | $122,787.88 | $109,614.62 | $101,350.34 | $95,857.41 |
| 6.000 | $345,090.51 | $198,171.60 | $150,628.44 | $127,882.94 | $115,007.80 | $107,019.77 | $101,778.86 |
| 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. |