| Property Price： | $59,000,000.00 |
| Down Payment： | $17,700,000.00 |
| Loan amount： | $41,300,000.00 |
| Monthly Payment： | $220,857.19 (4.125% 300-term) |
| Total repayment： | $66,257,157.02 |
| Total int. paid： | $24,957,157.02 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $38,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $590,000.00 |
| 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 #： | $2,507,500.00 | # 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 | $705,971.77 | $361,805.02 | $247,178.23 | $189,936.35 | $155,648.32 | $132,837.12 | $116,583.99 |
| 1.500 | $714,898.38 | $370,838.89 | $256,366.87 | $199,291.25 | $165,173.70 | $142,534.65 | $126,454.17 |
| 2.000 | $723,896.49 | $380,015.56 | $265,769.09 | $208,929.82 | $175,051.84 | $152,652.84 | $136,811.52 |
| 2.500 | $732,966.03 | $389,334.69 | $275,383.94 | $218,849.89 | $185,278.71 | $163,184.93 | $147,645.52 |
| 3.000 | $742,106.92 | $398,795.88 | $285,210.22 | $229,048.81 | $195,849.27 | $174,122.47 | $158,943.13 |
| 3.500 | $751,319.07 | $408,398.63 | $295,246.49 | $239,523.36 | $206,757.53 | $185,455.46 | $170,689.03 |
| 4.000 | $760,602.36 | $418,142.42 | $305,491.11 | $250,269.88 | $217,996.62 | $197,172.52 | $182,865.97 |
| 4.125 | $762,934.29 | $420,600.33 | $308,084.61 | $252,998.52 | $220,857.19 | $200,160.34 | $185,975.37 |
| 4.500 | $769,956.69 | $428,026.63 | $315,942.23 | $261,284.19 | $229,558.81 | $209,261.03 | $195,455.03 |
| 5.000 | $779,381.95 | $438,050.58 | $326,597.77 | $272,561.72 | $241,435.69 | $221,707.33 | $208,436.01 |
| 5.500 | $788,878.00 | $448,213.53 | $337,455.47 | $284,097.46 | $253,618.13 | $234,496.86 | $221,787.72 |
| 6.000 | $798,444.70 | $458,514.67 | $348,512.87 | $295,886.03 | $266,096.48 | $247,614.37 | $235,488.35 |
| 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. |