| Property Price： | $69,930,000.00 |
| Down Payment： | $20,979,000.00 |
| Loan amount： | $48,951,000.00 |
| Monthly Payment： | $261,771.92 (4.125% 300-term) |
| Total repayment： | $78,531,576.11 |
| Total int. paid： | $29,580,576.11 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $43,965.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $699,300.00 |
| 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 #： | $2,972,025.00 | # 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 | $836,756.03 | $428,830.93 | $292,969.05 | $225,122.86 | $184,482.84 | $157,445.76 | $138,181.67 |
| 1.500 | $847,336.33 | $439,538.37 | $303,859.92 | $236,210.80 | $195,772.83 | $168,939.79 | $149,880.35 |
| 2.000 | $858,001.38 | $450,415.06 | $315,003.94 | $247,634.95 | $207,480.94 | $180,932.43 | $162,156.44 |
| 2.500 | $868,751.10 | $461,460.60 | $326,399.99 | $259,392.77 | $219,602.38 | $193,415.63 | $174,997.48 |
| 3.000 | $879,585.38 | $472,674.50 | $338,046.62 | $271,481.07 | $232,131.18 | $206,379.39 | $188,388.02 |
| 3.500 | $890,504.11 | $484,056.21 | $349,942.15 | $283,896.08 | $245,060.24 | $219,811.87 | $202,309.90 |
| 4.000 | $901,507.17 | $495,605.08 | $362,084.64 | $296,633.43 | $258,381.41 | $233,699.56 | $216,742.66 |
| 4.125 | $904,271.10 | $498,518.33 | $365,158.59 | $299,867.57 | $261,771.92 | $237,240.89 | $220,428.09 |
| 4.500 | $912,594.43 | $507,320.37 | $374,471.86 | $309,688.20 | $272,085.56 | $248,027.53 | $231,663.90 |
| 5.000 | $923,765.76 | $519,201.30 | $387,101.39 | $323,054.93 | $286,162.67 | $262,779.55 | $247,049.66 |
| 5.500 | $935,020.99 | $531,246.98 | $399,970.52 | $336,727.72 | $300,601.97 | $277,938.39 | $262,874.84 |
| 6.000 | $946,359.97 | $543,456.46 | $413,076.36 | $350,700.17 | $315,391.98 | $293,485.98 | $279,113.56 |
| 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. |