| Property Price： | $56,800,000.00 |
| Down Payment： | $17,040,000.00 |
| Loan amount： | $39,760,000.00 |
| Monthly Payment： | $212,621.84 (4.125% 300-term) |
| Total repayment： | $63,786,551.16 |
| Total int. paid： | $24,026,551.16 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $37,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $568,000.00 |
| 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 #： | $2,414,000.00 | # 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 | $679,647.40 | $348,313.99 | $237,961.42 | $182,853.98 | $149,844.49 | $127,883.87 | $112,236.79 |
| 1.500 | $688,241.15 | $357,011.00 | $246,807.42 | $191,860.05 | $159,014.68 | $137,219.80 | $121,738.93 |
| 2.000 | $696,903.74 | $365,845.49 | $255,859.06 | $201,139.21 | $168,524.49 | $146,960.70 | $131,710.08 |
| 2.500 | $705,635.10 | $374,817.13 | $265,115.39 | $210,689.39 | $178,370.01 | $157,100.07 | $142,140.10 |
| 3.000 | $714,435.14 | $383,925.52 | $274,575.26 | $220,508.00 | $188,546.42 | $167,629.76 | $153,016.44 |
| 3.500 | $723,303.78 | $393,170.21 | $284,237.30 | $230,591.98 | $199,047.93 | $178,540.17 | $164,324.36 |
| 4.000 | $732,240.92 | $402,550.67 | $294,099.92 | $240,937.78 | $209,867.93 | $189,820.32 | $176,047.24 |
| 4.125 | $734,485.89 | $404,916.93 | $296,596.71 | $243,564.68 | $212,621.84 | $192,696.73 | $179,040.69 |
| 4.500 | $741,246.45 | $412,066.31 | $304,161.33 | $251,541.39 | $220,998.99 | $201,458.08 | $188,166.88 |
| 5.000 | $750,320.25 | $421,716.49 | $314,419.55 | $262,398.40 | $232,433.00 | $213,440.28 | $200,663.82 |
| 5.500 | $759,462.21 | $431,500.48 | $324,872.38 | $273,503.99 | $244,161.19 | $225,752.91 | $213,517.67 |
| 6.000 | $768,672.19 | $441,417.52 | $335,517.47 | $284,852.99 | $256,174.24 | $238,381.29 | $226,707.43 |
| 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. |