| Property Price： | $62,800,000.00 |
| Down Payment： | $18,840,000.00 |
| Loan amount： | $43,960,000.00 |
| Monthly Payment： | $235,081.89 (4.125% 300-term) |
| Total repayment： | $70,524,567.13 |
| Total int. paid： | $26,564,567.13 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $40,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $628,000.00 |
| 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 #： | $2,669,000.00 | # 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 | $751,441.14 | $385,107.72 | $263,098.19 | $202,169.54 | $165,673.13 | $141,392.73 | $124,092.79 |
| 1.500 | $760,942.68 | $394,723.43 | $272,878.63 | $212,126.96 | $175,812.01 | $151,714.84 | $134,598.68 |
| 2.000 | $770,520.33 | $404,491.14 | $282,886.42 | $222,386.31 | $186,326.37 | $162,484.72 | $145,623.11 |
| 2.500 | $780,174.02 | $414,410.49 | $293,120.54 | $232,945.31 | $197,211.92 | $173,695.15 | $157,154.90 |
| 3.000 | $789,903.64 | $424,481.03 | $303,579.69 | $243,801.10 | $208,463.29 | $185,337.13 | $169,180.14 |
| 3.500 | $799,709.11 | $434,702.27 | $314,262.37 | $254,950.29 | $220,074.12 | $197,400.04 | $181,682.56 |
| 4.000 | $809,590.31 | $445,073.63 | $325,166.81 | $266,388.95 | $232,037.07 | $209,871.76 | $194,643.78 |
| 4.125 | $812,072.43 | $447,689.85 | $327,927.35 | $269,293.34 | $235,081.89 | $213,052.02 | $197,953.44 |
| 4.500 | $819,547.13 | $455,594.44 | $336,291.05 | $278,112.67 | $244,343.96 | $222,738.86 | $208,043.66 |
| 5.000 | $829,579.43 | $466,264.00 | $347,632.88 | $290,116.54 | $256,985.78 | $235,986.79 | $221,860.70 |
| 5.500 | $839,687.09 | $477,081.52 | $359,189.89 | $302,395.26 | $269,952.86 | $249,600.04 | $236,072.36 |
| 6.000 | $849,869.96 | $488,046.13 | $370,959.46 | $314,943.09 | $283,234.90 | $263,562.41 | $250,655.40 |
| 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. |