| Property Price： | $83,800,000.00 |
| Down Payment： | $25,140,000.00 |
| Loan amount： | $58,660,000.00 |
| Monthly Payment： | $313,692.08 (4.125% 300-term) |
| Total repayment： | $94,107,623.02 |
| Total int. paid： | $35,447,623.02 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $50,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $838,000.00 |
| 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 #： | $3,561,500.00 | # 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 | $1,002,719.23 | $513,885.78 | $351,076.88 | $269,774.00 | $221,073.38 | $188,673.74 | $165,588.79 |
| 1.500 | $1,015,398.03 | $526,716.94 | $364,127.86 | $283,061.14 | $234,602.65 | $202,447.52 | $179,607.79 |
| 2.000 | $1,028,178.40 | $539,750.92 | $377,482.20 | $296,751.16 | $248,632.96 | $216,818.78 | $194,318.74 |
| 2.500 | $1,041,060.23 | $552,987.24 | $391,138.55 | $310,841.04 | $263,158.58 | $231,777.92 | $209,706.69 |
| 3.000 | $1,054,043.39 | $566,425.33 | $405,095.19 | $325,326.95 | $278,172.36 | $247,312.93 | $225,753.12 |
| 3.500 | $1,067,127.76 | $580,064.50 | $419,350.10 | $340,204.37 | $293,665.79 | $263,409.61 | $242,436.29 |
| 4.000 | $1,080,313.18 | $593,903.98 | $433,900.94 | $355,468.06 | $309,629.09 | $280,051.81 | $259,731.66 |
| 4.125 | $1,083,625.31 | $597,395.05 | $437,584.58 | $359,343.66 | $313,692.08 | $284,295.53 | $264,148.06 |
| 4.500 | $1,093,599.51 | $607,942.91 | $448,745.06 | $371,112.12 | $326,051.33 | $297,221.60 | $277,612.40 |
| 5.000 | $1,106,986.57 | $622,180.31 | $463,879.54 | $387,130.04 | $342,920.52 | $314,899.56 | $296,049.79 |
| 5.500 | $1,120,474.17 | $636,615.15 | $479,301.15 | $403,514.69 | $360,223.72 | $333,065.03 | $315,013.75 |
| 6.000 | $1,134,062.14 | $651,246.26 | $495,006.42 | $420,258.46 | $377,947.20 | $351,696.34 | $334,473.28 |
| 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. |