| Property Price： | $24,500,000.00 |
| Down Payment： | $7,350,000.00 |
| Loan amount： | $17,150,000.00 |
| Monthly Payment： | $91,711.88 (4.125% 300-term) |
| Total repayment： | $27,513,565.20 |
| Total int. paid： | $10,363,565.20 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $21,250.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $245,000.00 |
| 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 #： | $1,041,250.00 | # 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 | $293,157.77 | $150,241.07 | $102,641.81 | $78,871.87 | $64,633.63 | $55,161.18 | $48,412.00 |
| 1.500 | $296,864.58 | $153,992.42 | $106,457.43 | $82,756.54 | $68,589.08 | $59,188.12 | $52,510.63 |
| 2.000 | $300,601.08 | $157,803.07 | $110,361.74 | $86,758.99 | $72,691.02 | $63,389.74 | $56,811.57 |
| 2.500 | $304,367.25 | $161,672.88 | $114,354.35 | $90,878.35 | $76,937.77 | $67,763.23 | $61,310.43 |
| 3.000 | $308,163.04 | $165,601.68 | $118,434.75 | $95,113.49 | $81,327.24 | $72,305.09 | $66,001.81 |
| 3.500 | $311,988.43 | $169,589.26 | $122,602.36 | $99,463.09 | $85,856.94 | $77,011.16 | $70,879.34 |
| 4.000 | $315,843.35 | $173,635.41 | $126,856.48 | $103,925.63 | $90,524.02 | $81,876.72 | $75,935.87 |
| 4.125 | $316,811.70 | $174,656.07 | $127,933.44 | $105,058.71 | $91,711.88 | $83,117.43 | $77,227.06 |
| 4.500 | $319,727.78 | $177,739.87 | $131,196.35 | $108,499.37 | $95,325.27 | $86,896.53 | $81,163.53 |
| 5.000 | $323,641.66 | $181,902.36 | $135,621.11 | $113,182.41 | $100,257.19 | $92,064.91 | $86,553.94 |
| 5.500 | $327,584.93 | $186,122.57 | $140,129.81 | $117,972.67 | $105,316.00 | $97,375.81 | $92,098.29 |
| 6.000 | $331,557.55 | $190,400.16 | $144,721.45 | $122,867.93 | $110,497.69 | $102,822.92 | $97,787.53 |
| 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. |