| Property Price： | $69,800,000.00 |
| Down Payment： | $20,940,000.00 |
| Loan amount： | $48,860,000.00 |
| Monthly Payment： | $261,285.29 (4.125% 300-term) |
| Total repayment： | $78,385,585.76 |
| Total int. paid： | $29,525,585.76 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $43,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $698,000.00 |
| 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 #： | $2,966,500.00 | # 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 | $835,200.50 | $428,033.74 | $292,424.42 | $224,704.36 | $184,139.88 | $157,153.07 | $137,924.79 |
| 1.500 | $845,761.13 | $438,721.27 | $303,295.04 | $235,771.69 | $195,408.89 | $168,625.73 | $149,601.72 |
| 2.000 | $856,406.36 | $449,577.74 | $314,418.35 | $247,174.60 | $207,095.23 | $180,596.07 | $161,854.99 |
| 2.500 | $867,136.09 | $460,602.74 | $325,793.21 | $258,910.55 | $219,194.14 | $193,056.07 | $174,672.16 |
| 3.000 | $877,950.23 | $471,795.80 | $337,418.19 | $270,976.39 | $231,699.65 | $205,995.73 | $188,037.80 |
| 3.500 | $888,848.66 | $483,156.35 | $349,291.61 | $283,368.32 | $244,604.68 | $219,403.23 | $201,933.80 |
| 4.000 | $899,831.27 | $494,683.75 | $361,411.52 | $296,081.99 | $257,901.08 | $233,265.11 | $216,339.74 |
| 4.125 | $902,590.06 | $497,591.58 | $364,479.76 | $299,310.11 | $261,285.29 | $236,799.86 | $220,018.32 |
| 4.500 | $910,897.92 | $506,377.27 | $373,775.72 | $309,112.49 | $271,579.75 | $247,566.44 | $231,233.24 |
| 5.000 | $922,048.48 | $518,236.11 | $386,381.77 | $322,454.37 | $285,630.69 | $262,291.05 | $246,590.40 |
| 5.500 | $933,282.78 | $530,259.39 | $399,226.98 | $336,101.74 | $300,043.15 | $277,421.71 | $262,386.15 |
| 6.000 | $944,600.68 | $542,446.17 | $412,308.45 | $350,048.22 | $314,805.66 | $292,940.39 | $278,594.69 |
| 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. |