| Property Price： | $110,000,000.00 |
| Down Payment： | $33,000,000.00 |
| Loan amount： | $77,000,000.00 |
| Monthly Payment： | $411,767.64 (4.125% 300-term) |
| Total repayment： | $123,530,292.75 |
| Total int. paid： | $46,530,292.75 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $64,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,100,000.00 |
| 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 #： | $4,675,000.00 | # 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 | $1,316,218.55 | $674,551.73 | $460,840.78 | $354,118.62 | $290,191.79 | $247,662.43 | $217,359.99 |
| 1.500 | $1,332,861.38 | $691,394.55 | $477,972.13 | $371,559.96 | $307,950.97 | $265,742.56 | $235,762.02 |
| 2.000 | $1,349,637.52 | $708,503.59 | $495,501.70 | $389,530.17 | $326,367.84 | $284,606.99 | $255,072.33 |
| 2.500 | $1,366,546.84 | $725,878.24 | $513,427.69 | $408,025.23 | $345,434.89 | $304,243.09 | $275,271.32 |
| 3.000 | $1,383,589.18 | $743,517.73 | $531,747.86 | $427,040.15 | $365,142.71 | $324,635.11 | $296,334.65 |
| 3.500 | $1,400,764.36 | $761,421.18 | $550,459.56 | $446,568.98 | $385,480.15 | $345,764.41 | $318,233.79 |
| 4.000 | $1,418,072.20 | $779,587.56 | $569,559.70 | $466,604.85 | $406,434.37 | $367,609.78 | $340,936.55 |
| 4.125 | $1,422,419.86 | $784,170.11 | $574,395.04 | $471,692.16 | $411,767.64 | $373,180.29 | $346,733.73 |
| 4.500 | $1,435,512.48 | $798,015.75 | $589,044.83 | $487,140.02 | $427,991.01 | $390,147.69 | $364,407.68 |
| 5.000 | $1,453,084.99 | $816,704.47 | $608,911.09 | $508,165.92 | $450,134.33 | $413,352.65 | $388,609.51 |
| 5.500 | $1,470,789.49 | $835,652.34 | $629,154.26 | $529,673.23 | $472,847.37 | $437,197.53 | $413,502.54 |
| 6.000 | $1,488,625.72 | $854,857.86 | $649,769.76 | $551,651.92 | $496,112.08 | $461,653.90 | $439,046.08 |
| 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. |