| Property Price： | $66,600,000.00 |
| Down Payment： | $19,980,000.00 |
| Loan amount： | $46,620,000.00 |
| Monthly Payment： | $249,306.59 (4.125% 300-term) |
| Total repayment： | $74,791,977.24 |
| Total int. paid： | $28,171,977.24 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $42,300.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $666,000.00 |
| 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 #： | $2,830,500.00 | # 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 | $796,910.51 | $408,410.41 | $279,018.14 | $214,402.73 | $175,697.94 | $149,948.34 | $131,601.59 |
| 1.500 | $806,986.98 | $418,607.97 | $289,390.40 | $224,962.67 | $186,450.32 | $160,895.04 | $142,743.19 |
| 2.000 | $817,144.17 | $428,966.72 | $300,003.76 | $235,842.81 | $197,600.89 | $172,316.60 | $154,434.70 |
| 2.500 | $827,382.00 | $439,486.28 | $310,857.13 | $247,040.73 | $209,145.12 | $184,205.36 | $166,664.27 |
| 3.000 | $837,700.36 | $450,166.19 | $321,949.16 | $258,553.40 | $221,077.31 | $196,551.80 | $179,417.16 |
| 3.500 | $848,099.15 | $461,005.91 | $333,278.24 | $270,377.22 | $233,390.71 | $209,344.63 | $192,676.09 |
| 4.000 | $858,578.26 | $472,004.83 | $344,842.51 | $282,508.03 | $246,077.53 | $222,571.01 | $206,421.58 |
| 4.125 | $861,210.57 | $474,779.36 | $347,770.09 | $285,588.16 | $249,306.59 | $225,943.71 | $209,931.52 |
| 4.500 | $869,137.56 | $483,162.26 | $356,639.87 | $294,941.14 | $259,129.10 | $236,216.69 | $220,632.29 |
| 5.000 | $879,776.91 | $494,477.43 | $368,667.99 | $307,671.37 | $272,535.88 | $250,266.24 | $235,285.39 |
| 5.500 | $890,496.18 | $505,949.51 | $380,924.31 | $320,693.06 | $286,287.59 | $264,703.23 | $250,356.99 |
| 6.000 | $901,295.21 | $517,577.58 | $393,406.05 | $334,000.16 | $300,373.31 | $279,510.45 | $265,822.44 |
| 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. |