| Property Price： | $61,000,000.00 |
| Down Payment： | $18,300,000.00 |
| Loan amount： | $42,700,000.00 |
| Monthly Payment： | $228,343.87 (4.125% 300-term) |
| Total repayment： | $68,503,162.34 |
| Total int. paid： | $25,803,162.34 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $39,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $610,000.00 |
| 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 #： | $2,592,500.00 | # 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 | $729,903.02 | $374,069.60 | $255,557.16 | $196,374.87 | $160,924.54 | $137,340.08 | $120,535.99 |
| 1.500 | $739,132.22 | $383,409.70 | $265,057.27 | $206,046.89 | $170,772.81 | $147,366.33 | $130,740.76 |
| 2.000 | $748,435.35 | $392,897.45 | $274,778.22 | $216,012.18 | $180,985.80 | $157,827.51 | $141,449.20 |
| 2.500 | $757,812.34 | $402,532.48 | $284,718.99 | $226,268.54 | $191,559.35 | $168,716.62 | $152,650.46 |
| 3.000 | $767,263.09 | $412,314.38 | $294,878.36 | $236,813.17 | $202,488.23 | $180,024.92 | $164,331.03 |
| 3.500 | $776,787.51 | $422,242.65 | $305,254.85 | $247,642.80 | $213,766.26 | $191,742.08 | $176,475.10 |
| 4.000 | $786,385.49 | $432,316.74 | $315,846.74 | $258,753.60 | $225,386.33 | $203,856.33 | $189,064.81 |
| 4.125 | $788,796.47 | $434,857.97 | $318,528.16 | $261,574.74 | $228,343.87 | $206,945.44 | $192,279.62 |
| 4.500 | $796,056.92 | $442,536.01 | $326,652.13 | $270,141.28 | $237,340.47 | $216,354.63 | $202,080.63 |
| 5.000 | $805,801.68 | $452,899.75 | $337,668.88 | $281,801.10 | $249,619.95 | $229,222.83 | $215,501.64 |
| 5.500 | $815,619.62 | $463,407.21 | $348,894.64 | $293,727.88 | $262,215.36 | $242,445.90 | $229,305.95 |
| 6.000 | $825,510.63 | $474,057.54 | $360,326.87 | $305,916.06 | $275,116.70 | $256,008.07 | $243,471.01 |
| 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. |