| Property Price： | $105,000,000.00 |
| Down Payment： | $31,500,000.00 |
| Loan amount： | $73,500,000.00 |
| Monthly Payment： | $393,050.93 (4.125% 300-term) |
| Total repayment： | $117,915,279.44 |
| Total int. paid： | $44,415,279.44 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $61,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,050,000.00 |
| 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 #： | $4,462,500.00 | # 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 | $1,256,390.44 | $643,890.29 | $439,893.47 | $338,022.32 | $277,001.25 | $236,405.05 | $207,479.99 |
| 1.500 | $1,272,276.77 | $659,967.52 | $456,246.12 | $354,670.88 | $293,953.20 | $253,663.35 | $225,045.56 |
| 2.000 | $1,288,290.36 | $676,298.89 | $472,978.89 | $371,824.25 | $311,532.94 | $271,670.31 | $243,478.14 |
| 2.500 | $1,304,431.08 | $692,883.78 | $490,090.07 | $389,478.63 | $329,733.30 | $290,413.86 | $262,758.98 |
| 3.000 | $1,320,698.76 | $709,721.47 | $507,577.51 | $407,629.23 | $348,545.32 | $309,878.96 | $282,864.89 |
| 3.500 | $1,337,093.26 | $726,811.13 | $525,438.67 | $426,270.39 | $367,958.32 | $330,047.85 | $303,768.62 |
| 4.000 | $1,353,614.37 | $744,151.77 | $543,670.63 | $445,395.54 | $387,960.08 | $350,900.24 | $325,439.43 |
| 4.125 | $1,357,764.41 | $748,526.02 | $548,286.17 | $450,251.60 | $393,050.93 | $356,217.55 | $330,973.11 |
| 4.500 | $1,370,261.91 | $761,742.30 | $562,270.07 | $464,997.29 | $408,536.87 | $372,413.70 | $347,843.70 |
| 5.000 | $1,387,035.67 | $779,581.54 | $581,233.32 | $485,067.47 | $429,673.68 | $394,563.89 | $370,945.44 |
| 5.500 | $1,403,935.42 | $797,668.14 | $600,556.34 | $505,597.17 | $451,354.31 | $417,324.92 | $394,706.97 |
| 6.000 | $1,420,960.91 | $816,000.69 | $620,234.77 | $526,576.83 | $473,561.53 | $440,669.64 | $419,089.44 |
| 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. |