| Property Price： | $70,000,000.00 |
| Down Payment： | $21,000,000.00 |
| Loan amount： | $49,000,000.00 |
| Monthly Payment： | $262,033.95 (4.125% 300-term) |
| Total repayment： | $78,610,186.29 |
| Total int. paid： | $29,610,186.29 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $44,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $700,000.00 |
| 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 #： | $2,975,000.00 | # 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 | $837,593.62 | $429,260.19 | $293,262.31 | $225,348.21 | $184,667.50 | $157,603.37 | $138,319.99 |
| 1.500 | $848,184.51 | $439,978.35 | $304,164.08 | $236,447.25 | $195,968.80 | $169,108.90 | $150,030.38 |
| 2.000 | $858,860.24 | $450,865.92 | $315,319.26 | $247,882.83 | $207,688.63 | $181,113.54 | $162,318.76 |
| 2.500 | $869,620.72 | $461,922.52 | $326,726.71 | $259,652.42 | $219,822.20 | $193,609.24 | $175,172.66 |
| 3.000 | $880,465.84 | $473,147.65 | $338,385.00 | $271,752.82 | $232,363.54 | $206,585.98 | $188,576.59 |
| 3.500 | $891,395.50 | $484,540.75 | $350,292.45 | $284,180.26 | $245,305.55 | $220,031.90 | $202,512.41 |
| 4.000 | $902,409.58 | $496,101.18 | $362,447.08 | $296,930.36 | $258,640.05 | $233,933.49 | $216,959.62 |
| 4.125 | $905,176.27 | $499,017.34 | $365,524.11 | $300,167.74 | $262,033.95 | $237,478.37 | $220,648.74 |
| 4.500 | $913,507.94 | $507,828.20 | $374,846.71 | $309,998.19 | $272,357.91 | $248,275.80 | $231,895.80 |
| 5.000 | $924,690.45 | $519,721.02 | $387,488.88 | $323,378.31 | $286,449.12 | $263,042.60 | $247,296.96 |
| 5.500 | $935,956.95 | $531,778.76 | $400,370.89 | $337,064.78 | $300,902.87 | $278,216.61 | $263,137.98 |
| 6.000 | $947,307.27 | $544,000.46 | $413,489.85 | $351,051.22 | $315,707.69 | $293,779.76 | $279,392.96 |
| 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. |