| Property Price： | $128,000,000.00 |
| Down Payment： | $38,400,000.00 |
| Loan amount： | $89,600,000.00 |
| Monthly Payment： | $479,147.80 (4.125% 300-term) |
| Total repayment： | $143,744,340.65 |
| Total int. paid： | $54,144,340.65 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $73,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,280,000.00 |
| 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 #： | $5,440,000.00 | # 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 | $1,531,599.77 | $784,932.93 | $536,251.09 | $412,065.30 | $337,677.72 | $288,189.01 | $252,927.99 |
| 1.500 | $1,550,965.97 | $804,531.84 | $556,185.75 | $432,360.69 | $358,342.95 | $309,227.71 | $274,341.26 |
| 2.000 | $1,570,487.30 | $824,440.55 | $576,583.80 | $453,271.47 | $379,773.49 | $331,179.05 | $296,811.44 |
| 2.500 | $1,590,163.60 | $844,658.32 | $597,443.13 | $474,792.99 | $401,960.59 | $354,028.33 | $320,315.71 |
| 3.000 | $1,609,994.68 | $865,184.27 | $618,761.15 | $496,919.45 | $424,893.34 | $377,757.21 | $344,825.77 |
| 3.500 | $1,629,980.35 | $886,017.37 | $640,534.76 | $519,643.91 | $448,558.72 | $402,344.04 | $370,308.41 |
| 4.000 | $1,650,120.38 | $907,156.44 | $662,760.38 | $542,958.38 | $472,941.81 | $427,764.10 | $396,726.17 |
| 4.125 | $1,655,179.47 | $912,488.86 | $668,386.95 | $548,878.15 | $479,147.80 | $434,246.16 | $403,471.98 |
| 4.500 | $1,670,414.52 | $928,600.14 | $685,433.99 | $566,853.84 | $498,025.90 | $453,990.04 | $424,038.03 |
| 5.000 | $1,690,862.53 | $950,347.02 | $708,551.09 | $591,320.34 | $523,792.68 | $480,992.17 | $452,200.16 |
| 5.500 | $1,711,464.13 | $972,395.45 | $732,106.78 | $616,347.03 | $550,222.39 | $508,738.95 | $481,166.59 |
| 6.000 | $1,732,219.02 | $994,743.70 | $756,095.72 | $641,922.23 | $577,294.06 | $537,197.27 | $510,889.98 |
| 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. |