| Property Price： | $106,000,000.00 |
| Down Payment： | $31,800,000.00 |
| Loan amount： | $74,200,000.00 |
| Monthly Payment： | $396,794.27 (4.125% 300-term) |
| Total repayment： | $119,038,282.10 |
| Total int. paid： | $44,838,282.10 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $62,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,060,000.00 |
| 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 #： | $4,505,000.00 | # 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 | $1,268,356.06 | $650,022.58 | $444,082.93 | $341,241.58 | $279,639.36 | $238,656.52 | $209,455.99 |
| 1.500 | $1,284,393.69 | $666,252.93 | $460,591.32 | $358,048.69 | $296,752.75 | $256,079.20 | $227,188.85 |
| 2.000 | $1,300,559.80 | $682,739.83 | $477,483.46 | $375,365.43 | $314,499.92 | $274,257.65 | $245,796.98 |
| 2.500 | $1,316,854.23 | $699,482.67 | $494,757.59 | $393,187.95 | $332,873.62 | $293,179.71 | $265,261.45 |
| 3.000 | $1,333,276.85 | $716,480.73 | $512,411.58 | $411,511.42 | $351,864.79 | $312,830.19 | $285,558.84 |
| 3.500 | $1,349,827.48 | $733,733.14 | $530,442.85 | $430,330.11 | $371,462.69 | $333,191.16 | $306,661.65 |
| 4.000 | $1,366,505.94 | $751,238.93 | $548,848.44 | $449,637.40 | $391,654.94 | $354,242.15 | $328,538.86 |
| 4.125 | $1,370,695.50 | $755,654.84 | $553,507.94 | $454,539.71 | $396,794.27 | $359,610.10 | $334,125.23 |
| 4.500 | $1,383,312.03 | $768,996.99 | $567,625.02 | $469,425.84 | $412,427.70 | $375,960.50 | $351,156.50 |
| 5.000 | $1,400,245.54 | $787,006.12 | $586,768.87 | $489,687.16 | $433,765.81 | $398,321.64 | $374,478.25 |
| 5.500 | $1,417,306.23 | $805,264.98 | $606,275.92 | $510,412.38 | $455,652.92 | $421,299.44 | $398,466.08 |
| 6.000 | $1,434,493.87 | $823,772.12 | $626,141.77 | $531,591.85 | $478,071.64 | $444,866.49 | $423,080.76 |
| 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. |