| Property Price： | $26,800,000.00 |
| Down Payment： | $8,040,000.00 |
| Loan amount： | $18,760,000.00 |
| Monthly Payment： | $100,321.57 (4.125% 300-term) |
| Total repayment： | $30,096,471.32 |
| Total int. paid： | $11,336,471.32 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $22,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $268,000.00 |
| 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 #： | $1,139,000.00 | # 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 | $320,678.70 | $164,345.33 | $112,277.57 | $86,276.17 | $70,701.27 | $60,339.57 | $52,956.80 |
| 1.500 | $324,733.50 | $168,448.85 | $116,451.39 | $90,525.52 | $75,028.05 | $64,744.55 | $57,440.20 |
| 2.000 | $328,820.78 | $172,617.24 | $120,722.23 | $94,903.71 | $79,515.07 | $69,340.61 | $62,144.90 |
| 2.500 | $332,940.50 | $176,850.34 | $125,089.66 | $99,409.78 | $84,160.50 | $74,124.68 | $67,066.10 |
| 3.000 | $337,092.64 | $181,147.96 | $129,553.12 | $104,042.51 | $88,962.04 | $79,092.92 | $72,197.90 |
| 3.500 | $341,277.14 | $185,509.89 | $134,111.96 | $108,800.44 | $93,916.98 | $84,240.78 | $77,533.32 |
| 4.000 | $345,493.95 | $189,935.88 | $138,765.45 | $113,681.91 | $99,022.19 | $89,563.11 | $83,064.54 |
| 4.125 | $346,553.20 | $191,052.35 | $139,943.52 | $114,921.36 | $100,321.57 | $90,920.29 | $84,476.95 |
| 4.500 | $349,743.04 | $194,425.65 | $143,512.74 | $118,685.02 | $104,274.17 | $95,054.16 | $88,782.96 |
| 5.000 | $354,024.34 | $198,978.91 | $148,352.88 | $123,807.70 | $109,669.09 | $100,707.74 | $94,679.41 |
| 5.500 | $358,337.80 | $203,595.30 | $153,284.86 | $129,047.66 | $115,202.81 | $106,517.22 | $100,744.25 |
| 6.000 | $362,683.36 | $208,274.46 | $158,307.54 | $134,402.47 | $120,870.94 | $112,475.68 | $106,967.59 |
| 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. |