| Property Price： | $67,000,000.00 |
| Down Payment： | $20,100,000.00 |
| Loan amount： | $46,900,000.00 |
| Monthly Payment： | $250,803.93 (4.125% 300-term) |
| Total repayment： | $75,241,178.31 |
| Total int. paid： | $28,341,178.31 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $42,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $670,000.00 |
| 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 #： | $2,847,500.00 | # 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 | $801,696.76 | $410,863.33 | $280,693.93 | $215,690.43 | $176,753.18 | $150,848.94 | $132,391.99 |
| 1.500 | $811,833.75 | $421,122.13 | $291,128.48 | $226,313.80 | $187,570.14 | $161,861.38 | $143,600.50 |
| 2.000 | $822,051.95 | $431,543.10 | $301,805.58 | $237,259.28 | $198,787.68 | $173,351.53 | $155,362.24 |
| 2.500 | $832,351.26 | $442,125.84 | $312,724.14 | $248,524.46 | $210,401.25 | $185,311.70 | $167,665.26 |
| 3.000 | $842,731.59 | $452,869.89 | $323,882.79 | $260,106.27 | $222,405.11 | $197,732.29 | $180,494.74 |
| 3.500 | $853,192.84 | $463,774.72 | $335,279.91 | $272,001.11 | $234,792.45 | $210,601.96 | $193,833.31 |
| 4.000 | $863,734.88 | $474,839.70 | $346,913.64 | $284,204.77 | $247,555.48 | $223,907.77 | $207,661.35 |
| 4.125 | $866,383.01 | $477,630.89 | $349,858.80 | $287,303.40 | $250,803.93 | $227,300.72 | $211,192.37 |
| 4.500 | $874,357.60 | $486,064.14 | $358,781.85 | $296,712.56 | $260,685.43 | $237,635.41 | $221,957.41 |
| 5.000 | $885,060.86 | $497,447.27 | $370,882.21 | $309,519.24 | $274,172.73 | $251,769.34 | $236,698.52 |
| 5.500 | $895,844.51 | $508,988.24 | $383,212.14 | $322,619.15 | $288,007.03 | $266,293.04 | $251,860.63 |
| 6.000 | $906,708.39 | $520,686.15 | $395,768.85 | $336,006.17 | $302,177.36 | $281,189.20 | $267,418.97 |
| 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. |