| Property Price： | $29,480,000.00 |
| Down Payment： | $8,844,000.00 |
| Loan amount： | $20,636,000.00 |
| Monthly Payment： | $110,353.73 (4.125% 300-term) |
| Total repayment： | $33,106,118.46 |
| Total int. paid： | $12,470,118.46 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $23,740.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $294,800.00 |
| 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 #： | $1,252,900.00 | # 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 | $352,746.57 | $180,779.86 | $123,505.33 | $94,903.79 | $77,771.40 | $66,373.53 | $58,252.48 |
| 1.500 | $357,206.85 | $185,293.74 | $128,096.53 | $99,578.07 | $82,530.86 | $71,219.01 | $63,184.22 |
| 2.000 | $361,702.86 | $189,878.96 | $132,794.46 | $104,394.09 | $87,466.58 | $76,274.67 | $68,359.39 |
| 2.500 | $366,234.55 | $194,535.37 | $137,598.62 | $109,350.76 | $92,576.55 | $81,537.15 | $73,772.71 |
| 3.000 | $370,801.90 | $199,262.75 | $142,508.43 | $114,446.76 | $97,858.25 | $87,002.21 | $79,417.69 |
| 3.500 | $375,404.85 | $204,060.88 | $147,523.16 | $119,680.49 | $103,308.68 | $92,664.86 | $85,286.66 |
| 4.000 | $380,043.35 | $208,929.47 | $152,642.00 | $125,050.10 | $108,924.41 | $98,519.42 | $91,371.00 |
| 4.125 | $381,208.52 | $210,157.59 | $153,937.87 | $126,413.50 | $110,353.73 | $100,012.32 | $92,924.64 |
| 4.500 | $384,717.35 | $213,868.22 | $157,864.02 | $130,553.53 | $114,701.59 | $104,559.58 | $97,661.26 |
| 5.000 | $389,426.78 | $218,876.80 | $163,188.17 | $136,188.47 | $120,636.00 | $110,778.51 | $104,147.35 |
| 5.500 | $394,171.58 | $223,954.83 | $168,613.34 | $141,952.42 | $126,723.09 | $117,168.94 | $110,818.68 |
| 6.000 | $398,951.69 | $229,101.91 | $174,138.30 | $147,842.71 | $132,958.04 | $123,723.25 | $117,664.35 |
| 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. |