| Property Price： | $38,000,000.00 |
| Down Payment： | $11,400,000.00 |
| Loan amount： | $26,600,000.00 |
| Monthly Payment： | $142,247.00 (4.125% 300-term) |
| Total repayment： | $42,674,101.13 |
| Total int. paid： | $16,074,101.13 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $28,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $380,000.00 |
| 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 #： | $1,615,000.00 | # 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 | $454,693.68 | $233,026.96 | $159,199.54 | $122,331.89 | $100,248.07 | $85,556.11 | $75,088.00 |
| 1.500 | $460,443.02 | $238,845.39 | $165,117.64 | $128,357.08 | $106,383.06 | $91,801.98 | $81,445.06 |
| 2.000 | $466,238.42 | $244,755.79 | $171,173.31 | $134,564.97 | $112,745.25 | $98,318.78 | $88,115.90 |
| 2.500 | $472,079.82 | $250,757.94 | $177,365.93 | $140,954.17 | $119,332.05 | $105,102.16 | $95,093.73 |
| 3.000 | $477,967.17 | $256,851.58 | $183,694.72 | $147,522.96 | $126,140.21 | $112,146.67 | $102,370.15 |
| 3.500 | $483,900.42 | $263,036.41 | $190,158.76 | $154,269.28 | $133,165.87 | $119,445.89 | $109,935.31 |
| 4.000 | $489,879.49 | $269,312.07 | $196,756.99 | $161,190.77 | $140,404.60 | $126,992.47 | $117,778.08 |
| 4.125 | $491,381.41 | $270,895.13 | $198,427.38 | $162,948.20 | $142,247.00 | $128,916.83 | $119,780.74 |
| 4.500 | $495,904.31 | $275,678.17 | $203,488.21 | $168,284.73 | $147,851.44 | $134,778.29 | $125,886.29 |
| 5.000 | $501,974.81 | $282,134.27 | $210,351.10 | $175,548.23 | $155,500.95 | $142,794.55 | $134,246.92 |
| 5.500 | $508,090.91 | $288,679.90 | $217,344.20 | $182,978.02 | $163,347.27 | $151,031.87 | $142,846.33 |
| 6.000 | $514,252.52 | $295,314.54 | $224,465.92 | $190,570.66 | $171,384.17 | $159,480.44 | $151,670.46 |
| 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. |