| Property Price： | $149,390,000.00 |
| Down Payment： | $44,817,000.00 |
| Loan amount： | $104,573,000.00 |
| Monthly Payment： | $559,217.89 (4.125% 300-term) |
| Total repayment： | $167,765,367.58 |
| Total int. paid： | $63,192,367.58 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $83,695.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,493,900.00 |
| 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 #： | $6,349,075.00 | # 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 | $1,787,544.45 | $916,102.58 | $625,863.67 | $480,925.27 | $394,106.83 | $336,348.10 | $295,194.62 |
| 1.500 | $1,810,146.92 | $938,976.65 | $649,129.60 | $504,612.21 | $418,225.41 | $360,902.56 | $320,186.25 |
| 2.000 | $1,832,930.45 | $962,212.29 | $672,936.35 | $529,017.38 | $443,237.20 | $386,522.17 | $346,411.42 |
| 2.500 | $1,855,894.85 | $985,808.64 | $697,281.48 | $554,135.35 | $469,131.98 | $413,189.78 | $373,843.47 |
| 3.000 | $1,879,039.89 | $1,009,764.68 | $722,161.94 | $579,959.35 | $495,897.00 | $440,883.99 | $402,449.39 |
| 3.500 | $1,902,365.35 | $1,034,079.18 | $747,574.12 | $606,481.28 | $523,517.09 | $469,579.50 | $432,190.42 |
| 4.000 | $1,925,870.96 | $1,058,750.78 | $773,513.85 | $633,691.81 | $551,974.82 | $499,247.50 | $463,022.83 |
| 4.125 | $1,931,775.48 | $1,064,974.30 | $780,080.68 | $640,600.83 | $559,217.89 | $506,812.76 | $470,895.93 |
| 4.500 | $1,949,556.45 | $1,083,777.93 | $799,976.43 | $661,580.43 | $581,250.70 | $529,856.03 | $494,898.76 |
| 5.000 | $1,973,421.52 | $1,109,158.91 | $826,956.62 | $690,135.52 | $611,323.34 | $561,370.48 | $527,767.04 |
| 5.500 | $1,997,465.83 | $1,134,891.85 | $854,448.68 | $719,344.39 | $642,169.71 | $593,753.99 | $561,574.03 |
| 6.000 | $2,021,689.05 | $1,160,974.69 | $882,446.40 | $749,193.45 | $673,765.30 | $626,967.97 | $596,264.48 |
| 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. |