| Property Price： | $71,000,000.00 |
| Down Payment： | $21,300,000.00 |
| Loan amount： | $49,700,000.00 |
| Monthly Payment： | $265,777.30 (4.125% 300-term) |
| Total repayment： | $79,733,188.95 |
| Total int. paid： | $30,033,188.95 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $44,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $710,000.00 |
| 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 #： | $3,017,500.00 | # 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 | $849,559.25 | $435,392.48 | $297,451.77 | $228,567.47 | $187,305.61 | $159,854.84 | $140,295.99 |
| 1.500 | $860,301.44 | $446,263.75 | $308,509.28 | $239,825.07 | $198,768.35 | $171,524.74 | $152,173.67 |
| 2.000 | $871,129.67 | $457,306.87 | $319,823.82 | $251,424.02 | $210,655.61 | $183,700.88 | $164,637.60 |
| 2.500 | $882,043.87 | $468,521.41 | $331,394.24 | $263,361.74 | $222,962.52 | $196,375.09 | $177,675.12 |
| 3.000 | $893,043.93 | $479,906.90 | $343,219.08 | $275,635.01 | $235,683.02 | $209,537.20 | $191,270.54 |
| 3.500 | $904,129.73 | $491,462.76 | $355,296.62 | $288,239.98 | $248,809.91 | $223,175.21 | $205,405.45 |
| 4.000 | $915,301.15 | $503,188.34 | $367,624.90 | $301,172.22 | $262,334.91 | $237,275.40 | $220,059.05 |
| 4.125 | $918,107.36 | $506,146.16 | $370,745.89 | $304,455.85 | $265,777.30 | $240,870.92 | $223,800.86 |
| 4.500 | $926,558.06 | $515,082.89 | $380,201.66 | $314,426.74 | $276,248.74 | $251,822.60 | $235,208.60 |
| 5.000 | $937,900.31 | $527,145.61 | $393,024.43 | $327,998.00 | $290,541.25 | $266,800.35 | $250,829.77 |
| 5.500 | $949,327.76 | $539,375.60 | $406,090.48 | $341,879.99 | $305,201.48 | $282,191.13 | $266,897.09 |
| 6.000 | $960,840.24 | $551,771.89 | $419,396.84 | $356,066.24 | $320,217.80 | $297,976.61 | $283,384.28 |
| 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. |