| Property Price： | $86,000,000.00 |
| Down Payment： | $25,800,000.00 |
| Loan amount： | $60,200,000.00 |
| Monthly Payment： | $321,927.43 (4.125% 300-term) |
| Total repayment： | $96,578,228.87 |
| Total int. paid： | $36,378,228.87 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $52,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $860,000.00 |
| 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 #： | $3,655,000.00 | # 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 | $1,029,043.60 | $527,376.81 | $360,293.70 | $276,856.37 | $226,877.22 | $193,626.99 | $169,935.99 |
| 1.500 | $1,042,055.26 | $540,544.83 | $373,687.30 | $290,492.34 | $240,761.67 | $207,762.37 | $184,323.03 |
| 2.000 | $1,055,171.16 | $553,920.99 | $387,392.24 | $304,541.77 | $255,160.31 | $222,510.92 | $199,420.19 |
| 2.500 | $1,068,391.17 | $567,504.81 | $401,407.10 | $319,001.54 | $270,067.27 | $237,862.78 | $215,212.12 |
| 3.000 | $1,081,715.18 | $581,295.68 | $415,730.15 | $333,867.75 | $285,475.21 | $253,805.63 | $231,679.81 |
| 3.500 | $1,095,143.05 | $595,292.92 | $430,359.29 | $349,135.75 | $301,375.39 | $270,324.90 | $248,800.96 |
| 4.000 | $1,108,674.63 | $609,495.73 | $445,292.13 | $364,800.16 | $317,757.78 | $287,404.01 | $266,550.39 |
| 4.125 | $1,112,073.71 | $613,078.45 | $449,072.48 | $368,777.50 | $321,927.43 | $291,759.14 | $271,082.74 |
| 4.500 | $1,122,309.76 | $623,903.22 | $460,525.96 | $380,854.92 | $334,611.15 | $305,024.56 | $284,900.55 |
| 5.000 | $1,136,048.27 | $638,514.40 | $476,057.76 | $397,293.36 | $351,923.20 | $323,166.62 | $303,821.98 |
| 5.500 | $1,149,889.96 | $653,328.19 | $491,884.24 | $414,108.16 | $369,680.67 | $341,808.98 | $323,283.80 |
| 6.000 | $1,163,834.65 | $668,343.42 | $508,001.81 | $431,291.50 | $387,869.44 | $360,929.42 | $343,254.20 |
| 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. |