| Property Price： | $27,500,000.00 |
| Down Payment： | $8,250,000.00 |
| Loan amount： | $19,250,000.00 |
| Monthly Payment： | $102,941.91 (4.125% 300-term) |
| Total repayment： | $30,882,573.19 |
| Total int. paid： | $11,632,573.19 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $22,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $275,000.00 |
| 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 #： | $1,168,750.00 | # 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 | $329,054.64 | $168,637.93 | $115,210.19 | $88,529.65 | $72,547.95 | $61,915.61 | $54,340.00 |
| 1.500 | $333,215.35 | $172,848.64 | $119,493.03 | $92,889.99 | $76,987.74 | $66,435.64 | $58,940.50 |
| 2.000 | $337,409.38 | $177,125.90 | $123,875.42 | $97,382.54 | $81,591.96 | $71,151.75 | $63,768.08 |
| 2.500 | $341,636.71 | $181,469.56 | $128,356.92 | $102,006.31 | $86,358.72 | $76,060.77 | $68,817.83 |
| 3.000 | $345,897.30 | $185,879.43 | $132,936.97 | $106,760.04 | $91,285.68 | $81,158.78 | $74,083.66 |
| 3.500 | $350,191.09 | $190,355.29 | $137,614.89 | $111,642.25 | $96,370.04 | $86,441.10 | $79,558.45 |
| 4.000 | $354,518.05 | $194,896.89 | $142,389.93 | $116,651.21 | $101,608.59 | $91,902.44 | $85,234.14 |
| 4.125 | $355,604.97 | $196,042.53 | $143,598.76 | $117,923.04 | $102,941.91 | $93,295.07 | $86,683.43 |
| 4.500 | $358,878.12 | $199,503.94 | $147,261.21 | $121,785.00 | $106,997.75 | $97,536.92 | $91,101.92 |
| 5.000 | $363,271.25 | $204,176.12 | $152,227.77 | $127,041.48 | $112,533.58 | $103,338.16 | $97,152.38 |
| 5.500 | $367,697.37 | $208,913.09 | $157,288.57 | $132,418.31 | $118,211.84 | $109,299.38 | $103,375.63 |
| 6.000 | $372,156.43 | $213,714.47 | $162,442.44 | $137,912.98 | $124,028.02 | $115,413.48 | $109,761.52 |
| 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. |