| Property Price： | $48,900,000.00 |
| Down Payment： | $14,670,000.00 |
| Loan amount： | $34,230,000.00 |
| Monthly Payment： | $183,049.43 (4.125% 300-term) |
| Total repayment： | $54,914,830.14 |
| Total int. paid： | $20,684,830.14 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $33,450.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $489,000.00 |
| 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 #： | $2,078,250.00 | # 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 | $585,118.98 | $299,868.91 | $204,864.67 | $157,421.82 | $129,003.44 | $110,097.21 | $96,626.39 |
| 1.500 | $592,517.47 | $307,356.30 | $212,480.34 | $165,175.29 | $136,898.20 | $118,134.65 | $104,806.93 |
| 2.000 | $599,975.23 | $314,962.05 | $220,273.03 | $173,163.87 | $145,085.34 | $126,520.75 | $113,391.25 |
| 2.500 | $607,492.19 | $322,685.87 | $228,241.95 | $181,385.76 | $153,561.51 | $135,249.88 | $122,370.61 |
| 3.000 | $615,068.28 | $330,527.43 | $236,386.10 | $189,838.76 | $162,322.53 | $144,315.06 | $131,734.22 |
| 3.500 | $622,703.43 | $338,486.32 | $244,704.29 | $198,520.21 | $171,363.45 | $153,708.00 | $141,469.38 |
| 4.000 | $630,397.55 | $346,562.11 | $253,195.18 | $207,427.07 | $180,678.55 | $163,419.26 | $151,561.79 |
| 4.125 | $632,330.28 | $348,599.26 | $255,344.70 | $209,688.60 | $183,049.43 | $165,895.60 | $154,138.91 |
| 4.500 | $638,150.55 | $354,754.27 | $261,857.20 | $216,555.88 | $190,261.46 | $173,438.38 | $161,995.78 |
| 5.000 | $645,962.33 | $363,062.26 | $270,688.66 | $225,902.85 | $200,105.17 | $183,754.04 | $172,754.59 |
| 5.500 | $653,832.78 | $371,485.45 | $279,687.67 | $235,463.83 | $210,202.15 | $194,354.18 | $183,820.67 |
| 6.000 | $661,761.80 | $380,023.18 | $288,852.19 | $245,234.35 | $220,544.37 | $205,226.14 | $195,175.94 |
| 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. |