| Property Price： | $118,000,000.00 |
| Down Payment： | $35,400,000.00 |
| Loan amount： | $82,600,000.00 |
| Monthly Payment： | $441,714.38 (4.125% 300-term) |
| Total repayment： | $132,514,314.04 |
| Total int. paid： | $49,914,314.04 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $68,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,180,000.00 |
| 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 #： | $5,015,000.00 | # 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 | $1,411,943.54 | $723,610.04 | $494,356.47 | $379,872.70 | $311,296.65 | $265,674.24 | $233,167.99 |
| 1.500 | $1,429,796.75 | $741,677.79 | $512,733.73 | $398,582.51 | $330,347.41 | $285,069.29 | $252,908.35 |
| 2.000 | $1,447,792.98 | $760,031.13 | $531,538.19 | $417,859.63 | $350,103.68 | $305,305.68 | $273,623.05 |
| 2.500 | $1,465,932.07 | $778,669.39 | $550,767.89 | $437,699.79 | $370,557.42 | $326,369.86 | $295,291.05 |
| 3.000 | $1,484,213.85 | $797,591.75 | $570,420.43 | $458,097.62 | $391,698.55 | $348,244.93 | $317,886.26 |
| 3.500 | $1,502,638.13 | $816,797.27 | $590,492.98 | $479,046.73 | $413,515.07 | $370,910.91 | $341,378.06 |
| 4.000 | $1,521,204.72 | $836,284.84 | $610,982.23 | $500,539.75 | $435,993.23 | $394,345.03 | $365,731.94 |
| 4.125 | $1,525,868.58 | $841,200.67 | $616,169.22 | $505,997.04 | $441,714.38 | $400,320.68 | $371,950.73 |
| 4.500 | $1,539,913.39 | $856,053.26 | $631,884.46 | $522,568.38 | $459,117.63 | $418,522.07 | $390,910.06 |
| 5.000 | $1,558,763.90 | $876,101.16 | $653,195.54 | $545,123.44 | $482,871.37 | $443,414.66 | $416,872.02 |
| 5.500 | $1,577,756.00 | $896,427.06 | $674,910.93 | $568,194.92 | $507,236.27 | $468,993.72 | $443,575.45 |
| 6.000 | $1,596,889.41 | $917,029.35 | $697,025.74 | $591,772.05 | $532,192.96 | $495,228.73 | $470,976.70 |
| 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. |