| Property Price： | $53,000,000.00 |
| Down Payment： | $15,900,000.00 |
| Loan amount： | $37,100,000.00 |
| Monthly Payment： | $198,397.14 (4.125% 300-term) |
| Total repayment： | $59,519,141.05 |
| Total int. paid： | $22,419,141.05 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $35,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $530,000.00 |
| 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 #： | $2,252,500.00 | # 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 | $634,178.03 | $325,011.29 | $222,041.46 | $170,620.79 | $139,819.68 | $119,328.26 | $104,727.99 |
| 1.500 | $642,196.85 | $333,126.46 | $230,295.66 | $179,024.35 | $148,376.38 | $128,039.60 | $113,594.43 |
| 2.000 | $650,279.90 | $341,369.91 | $238,741.73 | $187,682.72 | $157,249.96 | $137,128.82 | $122,898.49 |
| 2.500 | $658,427.12 | $349,741.34 | $247,378.80 | $196,593.97 | $166,436.81 | $146,589.85 | $132,630.72 |
| 3.000 | $666,638.42 | $358,240.36 | $256,205.79 | $205,755.71 | $175,932.40 | $156,415.10 | $142,779.42 |
| 3.500 | $674,913.74 | $366,866.57 | $265,221.42 | $215,165.06 | $185,731.34 | $166,595.58 | $153,330.83 |
| 4.000 | $683,252.97 | $375,619.46 | $274,424.22 | $224,818.70 | $195,827.47 | $177,121.07 | $164,269.43 |
| 4.125 | $685,347.75 | $377,827.42 | $276,753.97 | $227,269.86 | $198,397.14 | $179,805.05 | $167,062.62 |
| 4.500 | $691,656.01 | $384,498.50 | $283,812.51 | $234,712.92 | $206,213.85 | $187,980.25 | $175,578.25 |
| 5.000 | $700,122.77 | $393,503.06 | $293,384.44 | $244,843.58 | $216,882.91 | $199,160.82 | $187,239.13 |
| 5.500 | $708,653.12 | $402,632.49 | $303,137.96 | $255,206.19 | $227,826.46 | $210,649.72 | $199,233.04 |
| 6.000 | $717,246.94 | $411,886.06 | $313,070.88 | $265,795.92 | $239,035.82 | $222,433.24 | $211,540.38 |
| 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. |