| Property Price： | $34,000,000.00 |
| Down Payment： | $13,600,000.00 |
| Loan amount： | $20,400,000.00 |
| Monthly Payment： | $90,238.91 (2.375% 300-term) |
| Total repayment： | $27,071,673.17 |
| Total int. paid： | $6,671,673.17 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $26,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $340,000.00 |
| 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 #： | $1,445,000.00 | # 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 | $348,712.45 | $178,712.41 | $122,092.88 | $93,818.44 | $76,881.98 | $65,614.46 | $57,586.28 |
| 1.500 | $353,121.72 | $183,174.66 | $126,631.58 | $98,439.26 | $81,587.01 | $70,404.52 | $62,461.63 |
| 2.000 | $357,566.31 | $187,707.45 | $131,275.77 | $103,200.20 | $86,466.29 | $75,402.37 | $67,577.61 |
| 2.375 | $360,922.90 | $191,153.22 | $134,827.88 | $106,862.22 | $90,238.91 | $79,285.14 | $71,569.43 |
| 2.500 | $362,046.18 | $192,310.60 | $136,025.00 | $108,100.19 | $91,517.81 | $80,604.66 | $72,929.02 |
| 3.000 | $366,561.29 | $196,983.92 | $140,878.65 | $113,137.91 | $96,739.11 | $86,007.22 | $78,509.44 |
| 3.500 | $371,111.60 | $201,727.17 | $145,836.04 | $118,311.78 | $102,127.21 | $91,605.12 | $84,311.29 |
| 4.000 | $375,697.05 | $206,540.08 | $150,896.34 | $123,619.99 | $107,678.72 | $97,392.72 | $90,326.05 |
| 4.500 | $380,317.59 | $211,422.35 | $156,058.63 | $129,060.47 | $113,389.83 | $103,363.80 | $96,544.37 |
| 5.000 | $384,973.17 | $216,373.65 | $161,321.90 | $134,630.97 | $119,256.37 | $109,511.61 | $102,956.29 |
| 5.500 | $389,663.71 | $221,393.61 | $166,685.02 | $140,329.01 | $125,273.85 | $115,828.96 | $109,551.32 |
| 6.000 | $394,389.15 | $226,481.82 | $172,146.79 | $146,151.94 | $131,437.49 | $122,308.31 | $116,318.70 |
| 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. |