| Property Price： | $33,000,000.00 |
| Down Payment： | $13,200,000.00 |
| Loan amount： | $19,800,000.00 |
| Monthly Payment： | $87,584.82 (2.375% 300-term) |
| Total repayment： | $26,275,447.49 |
| Total int. paid： | $6,475,447.49 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $25,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $330,000.00 |
| 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 #： | $1,402,500.00 | # 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 | $338,456.20 | $173,456.16 | $118,501.91 | $91,059.07 | $74,620.75 | $63,684.63 | $55,892.57 |
| 1.500 | $342,735.78 | $177,787.17 | $122,907.12 | $95,543.99 | $79,187.39 | $68,333.80 | $60,624.52 |
| 2.000 | $347,049.65 | $182,186.64 | $127,414.72 | $100,164.90 | $83,923.16 | $73,184.66 | $65,590.03 |
| 2.375 | $350,307.52 | $185,531.07 | $130,862.35 | $103,719.22 | $87,584.82 | $76,953.22 | $69,464.45 |
| 2.500 | $351,397.76 | $186,654.41 | $132,024.26 | $104,920.77 | $88,826.11 | $78,233.94 | $70,784.05 |
| 3.000 | $355,780.08 | $191,190.27 | $136,735.16 | $109,810.32 | $93,893.84 | $83,477.60 | $76,200.34 |
| 3.500 | $360,196.55 | $195,794.02 | $141,546.74 | $114,832.02 | $99,123.47 | $88,910.85 | $81,831.55 |
| 4.000 | $364,647.14 | $200,465.37 | $146,458.21 | $119,984.11 | $104,511.69 | $94,528.23 | $87,669.40 |
| 4.500 | $369,131.78 | $205,204.05 | $151,468.67 | $125,264.58 | $110,054.83 | $100,323.69 | $93,704.83 |
| 5.000 | $373,650.43 | $210,009.72 | $156,577.14 | $130,671.24 | $115,748.83 | $106,290.68 | $99,928.16 |
| 5.500 | $378,203.01 | $214,882.03 | $161,782.52 | $136,201.69 | $121,589.32 | $112,422.22 | $106,329.22 |
| 6.000 | $382,789.47 | $219,820.59 | $167,083.65 | $141,853.35 | $127,571.68 | $118,711.00 | $112,897.56 |
| 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. |