| Property Price： | $97,000,000.00 |
| Down Payment： | $29,100,000.00 |
| Loan amount： | $67,900,000.00 |
| Monthly Payment： | $363,104.19 (4.125% 300-term) |
| Total repayment： | $108,931,258.15 |
| Total int. paid： | $41,031,258.15 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $57,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $970,000.00 |
| 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 #： | $4,122,500.00 | # 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 | $1,160,665.45 | $594,831.98 | $406,377.78 | $312,268.23 | $255,896.40 | $218,393.23 | $191,671.99 |
| 1.500 | $1,175,341.40 | $609,684.28 | $421,484.51 | $327,648.33 | $271,556.77 | $234,336.62 | $207,899.23 |
| 2.000 | $1,190,134.91 | $624,771.35 | $436,942.41 | $343,494.78 | $287,797.10 | $250,971.62 | $224,927.42 |
| 2.500 | $1,205,045.85 | $640,092.63 | $452,749.87 | $359,804.06 | $304,610.76 | $268,287.09 | $242,739.25 |
| 3.000 | $1,220,074.10 | $655,647.46 | $468,904.93 | $376,571.77 | $321,989.48 | $286,269.14 | $261,313.28 |
| 3.500 | $1,235,219.48 | $671,435.04 | $485,405.25 | $393,792.65 | $339,923.40 | $304,901.34 | $280,624.34 |
| 4.000 | $1,250,481.85 | $687,454.49 | $502,248.10 | $411,460.64 | $358,401.21 | $324,164.99 | $300,644.05 |
| 4.125 | $1,254,315.70 | $691,495.46 | $506,511.99 | $415,946.72 | $363,104.19 | $329,077.17 | $305,756.11 |
| 4.500 | $1,265,861.01 | $703,704.80 | $519,430.44 | $429,568.93 | $377,410.25 | $344,039.33 | $321,341.32 |
| 5.000 | $1,281,356.76 | $720,184.85 | $536,948.87 | $448,109.95 | $396,936.64 | $364,501.88 | $342,682.93 |
| 5.500 | $1,296,968.91 | $736,893.43 | $554,799.67 | $467,075.48 | $416,965.41 | $385,528.73 | $364,634.05 |
| 6.000 | $1,312,697.22 | $753,829.21 | $572,978.79 | $486,456.69 | $437,480.65 | $407,094.81 | $387,158.81 |
| 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. |