| Property Price： | $103,000,000.00 |
| Down Payment： | $30,900,000.00 |
| Loan amount： | $72,100,000.00 |
| Monthly Payment： | $385,564.25 (4.125% 300-term) |
| Total repayment： | $115,669,274.12 |
| Total int. paid： | $43,569,274.12 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $60,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,030,000.00 |
| 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 #： | $4,377,500.00 | # 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 | $1,232,459.19 | $631,625.72 | $431,514.54 | $331,583.80 | $271,725.04 | $231,902.09 | $203,527.99 |
| 1.500 | $1,248,042.93 | $647,396.71 | $447,555.72 | $347,915.24 | $288,354.09 | $248,831.67 | $220,758.98 |
| 2.000 | $1,263,751.50 | $663,417.00 | $463,969.77 | $364,741.88 | $305,598.98 | $266,495.64 | $238,840.46 |
| 2.500 | $1,279,584.77 | $679,685.99 | $480,755.02 | $382,059.99 | $323,452.67 | $284,882.17 | $257,754.05 |
| 3.000 | $1,295,542.60 | $696,202.97 | $497,909.36 | $399,864.87 | $341,906.36 | $303,976.51 | $277,476.99 |
| 3.500 | $1,311,624.81 | $712,967.10 | $515,430.31 | $418,150.96 | $360,949.59 | $323,761.22 | $297,982.55 |
| 4.000 | $1,327,831.24 | $729,977.45 | $533,314.99 | $436,911.82 | $380,570.36 | $344,216.43 | $319,240.59 |
| 4.125 | $1,331,902.23 | $734,268.38 | $537,842.63 | $441,675.38 | $385,564.25 | $349,432.46 | $324,668.86 |
| 4.500 | $1,344,161.69 | $747,232.93 | $551,560.16 | $456,140.20 | $400,755.22 | $365,320.11 | $341,218.10 |
| 5.000 | $1,360,615.95 | $764,732.36 | $570,162.20 | $475,828.09 | $421,489.42 | $387,048.39 | $363,879.81 |
| 5.500 | $1,377,193.79 | $782,474.46 | $589,117.17 | $495,966.75 | $442,757.08 | $409,375.87 | $387,188.74 |
| 6.000 | $1,393,894.99 | $800,457.82 | $608,420.77 | $516,546.79 | $464,541.31 | $432,275.93 | $411,106.78 |
| 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. |