| Property Price： | $31,000,000.00 |
| Down Payment： | $12,400,000.00 |
| Loan amount： | $18,600,000.00 |
| Monthly Payment： | $82,276.65 (2.375% 300-term) |
| Total repayment： | $24,682,996.13 |
| Total int. paid： | $6,082,996.13 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $24,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $310,000.00 |
| 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 #： | $1,317,500.00 | # 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 | $317,943.70 | $162,943.67 | $111,319.98 | $85,540.34 | $70,098.28 | $59,824.95 | $52,505.14 |
| 1.500 | $321,963.92 | $167,012.19 | $115,458.20 | $89,753.45 | $74,388.16 | $64,192.36 | $56,950.31 |
| 2.000 | $326,016.34 | $171,145.02 | $119,692.62 | $94,094.30 | $78,836.91 | $68,749.22 | $61,614.88 |
| 2.375 | $329,076.76 | $174,286.76 | $122,931.30 | $97,433.20 | $82,276.65 | $72,289.39 | $65,254.48 |
| 2.500 | $330,100.93 | $175,342.02 | $124,022.79 | $98,561.94 | $83,442.71 | $73,492.49 | $66,494.11 |
| 3.000 | $334,217.65 | $179,602.99 | $128,448.19 | $103,155.15 | $88,203.30 | $78,418.35 | $71,582.14 |
| 3.500 | $338,366.46 | $183,927.71 | $132,968.15 | $107,872.51 | $93,115.98 | $83,522.31 | $76,872.06 |
| 4.000 | $342,547.31 | $188,315.96 | $137,581.95 | $112,712.34 | $98,177.65 | $88,799.24 | $82,356.10 |
| 4.500 | $346,760.16 | $192,767.44 | $142,288.75 | $117,672.78 | $103,384.84 | $94,243.47 | $88,025.75 |
| 5.000 | $351,004.95 | $197,281.86 | $147,087.61 | $122,751.77 | $108,733.75 | $99,848.82 | $93,871.91 |
| 5.500 | $355,281.62 | $201,858.88 | $151,977.52 | $127,947.04 | $114,220.27 | $105,608.75 | $99,885.03 |
| 6.000 | $359,590.11 | $206,498.13 | $156,957.37 | $133,256.18 | $119,840.06 | $111,516.40 | $106,055.29 |
| 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. |