| Property Price： | $62,000,000.00 |
| Down Payment： | $18,600,000.00 |
| Loan amount： | $43,400,000.00 |
| Monthly Payment： | $232,087.22 (4.125% 300-term) |
| Total repayment： | $69,626,165.00 |
| Total int. paid： | $26,226,165.00 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $40,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $620,000.00 |
| 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 #： | $2,635,000.00 | # 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 | $741,868.64 | $380,201.89 | $259,746.62 | $199,594.13 | $163,562.65 | $139,591.55 | $122,511.99 |
| 1.500 | $751,249.14 | $389,695.11 | $269,402.47 | $209,424.71 | $173,572.37 | $149,782.17 | $132,884.05 |
| 2.000 | $760,704.79 | $399,338.39 | $279,282.78 | $219,553.37 | $183,952.78 | $160,414.85 | $143,768.04 |
| 2.500 | $770,235.49 | $409,131.37 | $289,386.52 | $229,977.86 | $194,699.66 | $171,482.47 | $155,152.92 |
| 3.000 | $779,841.17 | $419,073.63 | $299,712.43 | $240,695.36 | $205,807.71 | $182,976.15 | $167,024.98 |
| 3.500 | $789,521.73 | $429,164.66 | $310,259.02 | $251,702.52 | $217,270.63 | $194,885.39 | $179,368.14 |
| 4.000 | $799,277.06 | $439,403.90 | $321,024.56 | $262,995.46 | $229,081.19 | $207,198.24 | $192,164.24 |
| 4.125 | $801,727.56 | $441,986.79 | $323,749.93 | $265,862.85 | $232,087.22 | $210,337.98 | $195,431.74 |
| 4.500 | $809,107.04 | $449,790.69 | $332,007.09 | $274,569.83 | $241,231.30 | $219,901.42 | $205,393.42 |
| 5.000 | $819,011.54 | $460,324.34 | $343,204.43 | $286,420.79 | $253,712.08 | $232,980.58 | $219,034.45 |
| 5.500 | $828,990.44 | $471,004.05 | $354,614.22 | $298,543.09 | $266,513.97 | $246,420.43 | $233,065.07 |
| 6.000 | $839,043.59 | $481,828.98 | $366,233.86 | $310,931.08 | $279,626.81 | $260,204.93 | $247,462.33 |
| 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. |