| Property Price： | $23,500,000.00 |
| Down Payment： | $7,050,000.00 |
| Loan amount： | $16,450,000.00 |
| Monthly Payment： | $87,968.54 (4.125% 300-term) |
| Total repayment： | $26,390,562.54 |
| Total int. paid： | $9,940,562.54 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $20,750.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $235,000.00 |
| 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 #： | $998,750.00 | # 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 | $281,192.15 | $144,108.78 | $98,452.35 | $75,652.61 | $61,995.52 | $52,909.70 | $46,436.00 |
| 1.500 | $284,747.66 | $147,707.02 | $102,112.23 | $79,378.72 | $65,789.53 | $56,772.27 | $50,367.34 |
| 2.000 | $288,331.65 | $151,362.13 | $105,857.18 | $83,217.81 | $69,724.04 | $60,802.40 | $54,492.73 |
| 2.500 | $291,944.10 | $155,073.99 | $109,686.82 | $87,169.03 | $73,797.45 | $64,997.39 | $58,807.96 |
| 3.000 | $295,584.96 | $158,842.43 | $113,600.68 | $91,231.30 | $78,007.76 | $69,353.86 | $63,307.86 |
| 3.500 | $299,254.20 | $162,667.25 | $117,598.18 | $95,403.37 | $82,352.58 | $73,867.85 | $67,986.31 |
| 4.000 | $302,951.79 | $166,548.25 | $121,678.66 | $99,683.76 | $86,829.16 | $78,534.82 | $72,836.44 |
| 4.125 | $303,880.61 | $167,527.25 | $122,711.67 | $100,770.60 | $87,968.54 | $79,724.88 | $74,074.93 |
| 4.500 | $306,677.67 | $170,485.18 | $125,841.40 | $104,070.82 | $91,434.44 | $83,349.73 | $77,850.73 |
| 5.000 | $310,431.79 | $174,477.77 | $130,085.55 | $108,562.72 | $96,165.06 | $88,307.16 | $83,021.12 |
| 5.500 | $314,214.12 | $178,525.73 | $134,410.23 | $113,157.46 | $101,017.39 | $93,401.29 | $88,339.18 |
| 6.000 | $318,024.59 | $182,628.73 | $138,814.45 | $117,852.91 | $105,987.58 | $98,626.06 | $93,796.21 |
| 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. |