| Property Price： | $25,000,000.00 |
| Down Payment： | $7,500,000.00 |
| Loan amount： | $17,500,000.00 |
| Monthly Payment： | $93,583.56 (4.125% 300-term) |
| Total repayment： | $28,075,066.53 |
| Total int. paid： | $10,575,066.53 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $21,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $250,000.00 |
| 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 #： | $1,062,500.00 | # 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 | $299,140.58 | $153,307.21 | $104,736.54 | $80,481.50 | $65,952.68 | $56,286.92 | $49,400.00 |
| 1.500 | $302,923.04 | $157,135.12 | $108,630.03 | $84,445.45 | $69,988.86 | $60,396.04 | $53,582.28 |
| 2.000 | $306,735.80 | $161,023.54 | $112,614.02 | $88,529.58 | $74,174.51 | $64,683.41 | $57,970.98 |
| 2.500 | $310,578.83 | $164,972.33 | $116,688.11 | $92,733.01 | $78,507.93 | $69,146.16 | $62,561.66 |
| 3.000 | $314,452.09 | $168,981.30 | $120,851.79 | $97,054.58 | $82,986.98 | $73,780.71 | $67,348.78 |
| 3.500 | $318,355.54 | $173,050.27 | $125,104.44 | $101,492.95 | $87,609.12 | $78,582.82 | $72,325.86 |
| 4.000 | $322,289.14 | $177,178.99 | $129,445.39 | $106,046.56 | $92,371.45 | $83,547.68 | $77,485.58 |
| 4.125 | $323,277.24 | $178,220.48 | $130,544.33 | $107,202.76 | $93,583.56 | $84,813.70 | $78,803.12 |
| 4.500 | $326,252.84 | $181,367.22 | $133,873.83 | $110,713.64 | $97,270.68 | $88,669.93 | $82,819.93 |
| 5.000 | $330,246.59 | $185,614.65 | $138,388.88 | $115,492.25 | $102,303.26 | $93,943.78 | $88,320.34 |
| 5.500 | $334,270.34 | $189,920.99 | $142,989.60 | $120,380.28 | $107,465.31 | $99,363.08 | $93,977.85 |
| 6.000 | $338,324.03 | $194,285.88 | $147,674.94 | $125,375.44 | $112,752.75 | $104,921.34 | $99,783.20 |
| 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. |