| Property Price： | $89,000,000.00 |
| Down Payment： | $26,700,000.00 |
| Loan amount： | $62,300,000.00 |
| Monthly Payment： | $333,157.46 (4.125% 300-term) |
| Total repayment： | $99,947,236.86 |
| Total int. paid： | $37,647,236.86 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $53,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $890,000.00 |
| 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 #： | $3,782,500.00 | # 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 | $1,064,940.47 | $545,773.68 | $372,862.08 | $286,514.15 | $234,791.54 | $200,381.42 | $175,863.99 |
| 1.500 | $1,078,406.03 | $559,401.04 | $386,722.90 | $300,625.79 | $249,160.33 | $215,009.89 | $190,752.91 |
| 2.000 | $1,091,979.45 | $573,243.82 | $400,905.92 | $315,165.32 | $264,061.25 | $230,272.93 | $206,376.71 |
| 2.500 | $1,105,660.63 | $587,301.49 | $415,409.68 | $330,129.50 | $279,488.23 | $246,160.32 | $222,719.52 |
| 3.000 | $1,119,449.43 | $601,573.44 | $430,232.36 | $345,514.30 | $295,433.65 | $262,659.31 | $239,761.67 |
| 3.500 | $1,133,345.71 | $616,058.95 | $445,371.82 | $361,314.90 | $311,888.48 | $279,754.84 | $257,480.07 |
| 4.000 | $1,147,349.32 | $630,757.21 | $460,825.58 | $377,525.75 | $328,842.35 | $297,429.73 | $275,848.66 |
| 4.125 | $1,150,866.98 | $634,464.91 | $464,737.80 | $381,641.84 | $333,157.46 | $301,936.78 | $280,539.11 |
| 4.500 | $1,161,460.10 | $645,667.29 | $476,590.82 | $394,140.56 | $346,283.63 | $315,664.95 | $294,838.94 |
| 5.000 | $1,175,677.86 | $660,788.16 | $492,664.43 | $411,152.43 | $364,199.60 | $334,439.87 | $314,420.42 |
| 5.500 | $1,190,002.40 | $676,118.71 | $509,042.99 | $428,553.79 | $382,576.51 | $353,732.55 | $334,561.14 |
| 6.000 | $1,204,433.54 | $691,657.73 | $525,722.80 | $446,336.55 | $401,399.77 | $373,519.98 | $355,228.19 |
| 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. |