| Property Price： | $88,000,000.00 |
| Down Payment： | $26,400,000.00 |
| Loan amount： | $61,600,000.00 |
| Monthly Payment： | $329,414.11 (4.125% 300-term) |
| Total repayment： | $98,824,234.20 |
| Total int. paid： | $37,224,234.20 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $53,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $880,000.00 |
| 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 #： | $3,740,000.00 | # 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 | $1,052,974.84 | $539,641.39 | $368,672.62 | $283,294.89 | $232,153.43 | $198,129.94 | $173,887.99 |
| 1.500 | $1,066,289.10 | $553,115.64 | $382,377.70 | $297,247.97 | $246,360.78 | $212,594.05 | $188,609.61 |
| 2.000 | $1,079,710.02 | $566,802.88 | $396,401.36 | $311,624.13 | $261,094.27 | $227,685.60 | $204,057.87 |
| 2.500 | $1,093,237.47 | $580,702.59 | $410,742.15 | $326,420.18 | $276,347.91 | $243,394.47 | $220,217.05 |
| 3.000 | $1,106,871.34 | $594,814.19 | $425,398.29 | $341,632.12 | $292,114.17 | $259,708.08 | $237,067.72 |
| 3.500 | $1,120,611.49 | $609,136.94 | $440,367.65 | $357,255.19 | $308,384.12 | $276,611.53 | $254,587.03 |
| 4.000 | $1,134,457.76 | $623,670.05 | $455,647.76 | $373,283.88 | $325,147.49 | $294,087.82 | $272,749.24 |
| 4.125 | $1,137,935.89 | $627,336.09 | $459,516.03 | $377,353.73 | $329,414.11 | $298,544.24 | $277,386.99 |
| 4.500 | $1,148,409.99 | $638,412.60 | $471,235.87 | $389,712.02 | $342,392.81 | $312,118.15 | $291,526.15 |
| 5.000 | $1,162,467.99 | $653,363.57 | $487,128.87 | $406,532.74 | $360,107.47 | $330,682.12 | $310,887.61 |
| 5.500 | $1,176,631.59 | $668,521.87 | $503,323.41 | $423,738.58 | $378,277.90 | $349,758.02 | $330,802.03 |
| 6.000 | $1,190,900.57 | $683,886.29 | $519,815.81 | $441,321.53 | $396,889.66 | $369,323.12 | $351,236.86 |
| 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. |