| Property Price： | $27,000,000.00 |
| Down Payment： | $10,800,000.00 |
| Loan amount： | $16,200,000.00 |
| Monthly Payment： | $71,660.31 (2.375% 300-term) |
| Total repayment： | $21,498,093.40 |
| Total int. paid： | $5,298,093.40 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $22,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $270,000.00 |
| 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 #： | $1,147,500.00 | # 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 | $276,918.71 | $141,918.68 | $96,956.11 | $74,502.88 | $61,053.34 | $52,105.60 | $45,730.28 |
| 1.500 | $280,420.19 | $145,462.23 | $100,560.37 | $78,172.36 | $64,789.68 | $55,909.47 | $49,601.88 |
| 2.000 | $283,949.71 | $149,061.80 | $104,248.41 | $81,953.10 | $68,664.40 | $59,878.35 | $53,664.57 |
| 2.375 | $286,615.25 | $151,798.15 | $107,069.20 | $84,861.18 | $71,660.31 | $62,961.73 | $56,834.55 |
| 2.500 | $287,507.26 | $152,717.24 | $108,019.85 | $85,844.27 | $72,675.91 | $64,009.59 | $57,914.22 |
| 3.000 | $291,092.79 | $156,428.41 | $111,874.23 | $89,844.81 | $76,822.23 | $68,299.85 | $62,345.73 |
| 3.500 | $294,706.27 | $160,195.11 | $115,810.97 | $93,953.47 | $81,101.02 | $72,745.24 | $66,953.08 |
| 4.000 | $298,347.66 | $164,017.12 | $119,829.44 | $98,168.81 | $85,509.57 | $77,341.28 | $71,729.51 |
| 4.500 | $302,016.91 | $167,894.22 | $123,928.91 | $102,489.20 | $90,044.86 | $82,083.02 | $76,667.59 |
| 5.000 | $305,713.99 | $171,826.13 | $128,108.57 | $106,912.83 | $94,703.59 | $86,965.10 | $81,759.40 |
| 5.500 | $309,438.83 | $175,812.57 | $132,367.52 | $111,437.74 | $99,482.17 | $91,981.82 | $86,996.64 |
| 6.000 | $313,191.38 | $179,853.21 | $136,704.81 | $116,061.83 | $104,376.83 | $97,127.19 | $92,370.73 |
| 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. |