| Property Price： | $29,000,000.00 |
| Down Payment： | $8,700,000.00 |
| Loan amount： | $20,300,000.00 |
| Monthly Payment： | $108,556.92 (4.125% 300-term) |
| Total repayment： | $32,567,077.18 |
| Total int. paid： | $12,267,077.18 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $23,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $290,000.00 |
| 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 #： | $1,232,500.00 | # 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 | $347,003.07 | $177,836.37 | $121,494.39 | $93,358.54 | $76,505.11 | $65,292.82 | $57,304.00 |
| 1.500 | $351,390.73 | $182,276.74 | $126,010.83 | $97,956.72 | $81,187.07 | $70,059.40 | $62,155.44 |
| 2.000 | $355,813.53 | $186,787.31 | $130,632.27 | $102,694.32 | $86,042.43 | $75,032.75 | $67,246.34 |
| 2.500 | $360,271.44 | $191,367.90 | $135,358.21 | $107,570.29 | $91,069.20 | $80,209.54 | $72,571.53 |
| 3.000 | $364,764.42 | $196,018.31 | $140,188.07 | $112,583.31 | $96,264.90 | $85,585.62 | $78,124.59 |
| 3.500 | $369,292.42 | $200,738.31 | $145,121.16 | $117,731.82 | $101,626.58 | $91,156.07 | $83,898.00 |
| 4.000 | $373,855.40 | $205,527.63 | $150,156.65 | $123,014.01 | $107,150.88 | $96,915.30 | $89,883.27 |
| 4.125 | $375,001.60 | $206,735.76 | $151,431.42 | $124,355.21 | $108,556.92 | $98,383.90 | $91,411.62 |
| 4.500 | $378,453.29 | $210,385.97 | $155,293.64 | $128,427.82 | $112,833.99 | $102,857.12 | $96,071.12 |
| 5.000 | $383,086.04 | $215,313.00 | $160,531.11 | $133,971.02 | $118,671.78 | $108,974.79 | $102,451.60 |
| 5.500 | $387,753.59 | $220,308.34 | $165,867.94 | $139,641.12 | $124,659.76 | $115,261.17 | $109,014.30 |
| 6.000 | $392,455.87 | $225,371.62 | $171,302.94 | $145,435.50 | $130,793.18 | $121,708.76 | $115,748.51 |
| 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. |