| Property Price： | $75,000,000.00 |
| Down Payment： | $22,500,000.00 |
| Loan amount： | $52,500,000.00 |
| Monthly Payment： | $280,750.67 (4.125% 300-term) |
| Total repayment： | $84,225,199.60 |
| Total int. paid： | $31,725,199.60 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $46,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $750,000.00 |
| 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 #： | $3,187,500.00 | # 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 | $897,421.74 | $459,921.64 | $314,209.62 | $241,444.51 | $197,858.04 | $168,860.75 | $148,199.99 |
| 1.500 | $908,769.12 | $471,405.37 | $325,890.09 | $253,336.34 | $209,966.57 | $181,188.11 | $160,746.83 |
| 2.000 | $920,207.40 | $483,070.63 | $337,842.07 | $265,588.75 | $222,523.53 | $194,050.22 | $173,912.95 |
| 2.500 | $931,736.48 | $494,916.98 | $350,064.33 | $278,199.02 | $235,523.79 | $207,438.47 | $187,684.99 |
| 3.000 | $943,356.26 | $506,943.91 | $362,555.36 | $291,163.74 | $248,960.94 | $221,342.12 | $202,046.35 |
| 3.500 | $955,066.61 | $519,150.80 | $375,313.33 | $304,478.85 | $262,827.37 | $235,748.46 | $216,977.58 |
| 4.000 | $966,867.41 | $531,536.98 | $388,336.16 | $318,139.67 | $277,114.34 | $250,643.03 | $232,456.74 |
| 4.125 | $969,831.72 | $534,661.44 | $391,632.98 | $321,608.29 | $280,750.67 | $254,441.11 | $236,409.36 |
| 4.500 | $978,758.51 | $544,101.65 | $401,621.48 | $332,140.92 | $291,812.05 | $266,009.79 | $248,459.78 |
| 5.000 | $990,739.77 | $556,843.96 | $415,166.65 | $346,476.76 | $306,909.77 | $281,831.35 | $264,961.03 |
| 5.500 | $1,002,811.01 | $569,762.96 | $428,968.81 | $361,140.84 | $322,395.93 | $298,089.23 | $281,933.55 |
| 6.000 | $1,014,972.08 | $582,857.64 | $443,024.83 | $376,126.31 | $338,258.24 | $314,764.03 | $299,349.60 |
| 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. |