| Property Price： | $69,000,000.00 |
| Down Payment： | $20,700,000.00 |
| Loan amount： | $48,300,000.00 |
| Monthly Payment： | $258,290.61 (4.125% 300-term) |
| Total repayment： | $77,487,183.63 |
| Total int. paid： | $29,187,183.63 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $43,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $690,000.00 |
| 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 #： | $2,932,500.00 | # 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 | $825,628.00 | $423,127.91 | $289,072.85 | $222,128.95 | $182,029.40 | $155,351.89 | $136,343.99 |
| 1.500 | $836,067.59 | $433,692.94 | $299,818.88 | $233,069.43 | $193,169.25 | $166,693.06 | $147,887.08 |
| 2.000 | $846,590.81 | $444,424.98 | $310,814.70 | $244,341.65 | $204,721.65 | $178,526.21 | $159,999.92 |
| 2.500 | $857,197.57 | $455,323.63 | $322,059.19 | $255,943.10 | $216,681.88 | $190,843.39 | $172,670.19 |
| 3.000 | $867,887.76 | $466,388.40 | $333,550.93 | $267,870.64 | $229,044.06 | $203,634.75 | $185,882.64 |
| 3.500 | $878,661.28 | $477,618.74 | $345,288.27 | $280,120.54 | $241,801.18 | $216,888.58 | $199,619.38 |
| 4.000 | $889,518.02 | $489,014.02 | $357,269.27 | $292,688.50 | $254,945.19 | $230,591.59 | $213,860.20 |
| 4.125 | $892,245.19 | $491,888.53 | $360,302.34 | $295,879.63 | $258,290.61 | $234,085.82 | $217,496.62 |
| 4.500 | $900,457.83 | $500,573.51 | $369,491.76 | $305,569.65 | $268,467.09 | $244,729.00 | $228,583.00 |
| 5.000 | $911,480.59 | $512,296.44 | $381,953.32 | $318,758.62 | $282,356.99 | $259,284.84 | $243,764.15 |
| 5.500 | $922,586.13 | $524,181.92 | $394,651.31 | $332,249.57 | $296,604.26 | $274,242.09 | $259,378.86 |
| 6.000 | $933,774.31 | $536,229.02 | $407,582.85 | $346,036.20 | $311,197.58 | $289,582.90 | $275,401.63 |
| 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. |