| Property Price： | $49,990,000.00 |
| Down Payment： | $14,997,000.00 |
| Loan amount： | $34,993,000.00 |
| Monthly Payment： | $175,183.21 (3.5% 300-term) |
| Total repayment： | $52,554,961.78 |
| Total int. paid： | $17,561,961.78 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $33,995.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $499,900.00 |
| 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 #： | $2,124,575.00 | # 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 | $598,161.50 | $306,553.10 | $209,431.19 | $160,930.81 | $131,878.98 | $112,551.32 | $98,780.23 |
| 1.500 | $605,724.91 | $314,207.40 | $217,216.61 | $168,857.11 | $139,949.72 | $120,767.92 | $107,143.12 |
| 2.000 | $613,348.91 | $321,982.68 | $225,183.00 | $177,023.76 | $148,319.35 | $129,340.94 | $115,918.78 |
| 2.500 | $621,033.42 | $329,878.67 | $233,329.55 | $185,428.92 | $156,984.45 | $138,264.66 | $125,098.30 |
| 3.000 | $628,778.39 | $337,895.01 | $241,655.23 | $194,070.34 | $165,940.77 | $147,531.90 | $134,670.63 |
| 3.500 | $636,583.73 | $346,031.32 | $250,158.85 | $202,945.30 | $175,183.21 | $157,134.21 | $144,622.79 |
| 4.000 | $644,449.36 | $354,287.11 | $258,839.00 | $212,050.70 | $184,705.95 | $167,061.93 | $154,940.17 |
| 4.500 | $652,375.17 | $362,661.88 | $267,694.10 | $221,383.00 | $194,502.46 | $177,304.39 | $165,606.73 |
| 5.000 | $660,361.08 | $371,155.06 | $276,722.41 | $230,938.31 | $204,565.59 | $187,849.99 | $176,605.36 |
| 5.500 | $668,406.97 | $379,766.00 | $285,922.01 | $240,712.41 | $214,887.64 | $198,686.41 | $187,918.11 |
| 6.000 | $676,512.72 | $388,494.04 | $295,290.82 | $250,700.72 | $225,460.39 | $209,800.72 | $199,526.48 |
| 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. |