| Property Price： | $98,800,000.00 |
| Down Payment： | $29,640,000.00 |
| Loan amount： | $69,160,000.00 |
| Monthly Payment： | $369,842.21 (4.125% 300-term) |
| Total repayment： | $110,952,662.94 |
| Total int. paid： | $41,792,662.94 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $58,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $988,000.00 |
| 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 #： | $4,199,000.00 | # 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 | $1,182,203.57 | $605,870.10 | $413,918.81 | $318,062.90 | $260,644.99 | $222,445.89 | $195,228.79 |
| 1.500 | $1,197,151.86 | $620,998.01 | $429,305.87 | $333,728.40 | $276,595.96 | $238,685.14 | $211,757.16 |
| 2.000 | $1,212,219.89 | $636,365.05 | $445,050.62 | $349,868.91 | $293,137.66 | $255,628.83 | $229,101.33 |
| 2.500 | $1,227,407.53 | $651,970.64 | $461,151.42 | $366,480.84 | $310,263.33 | $273,265.61 | $247,243.69 |
| 3.000 | $1,242,714.65 | $667,814.11 | $477,606.26 | $383,559.70 | $327,964.54 | $291,581.35 | $266,162.39 |
| 3.500 | $1,258,141.08 | $683,894.66 | $494,412.77 | $401,100.14 | $346,231.26 | $310,559.31 | $285,831.80 |
| 4.000 | $1,273,686.67 | $700,211.38 | $511,568.17 | $419,096.00 | $365,051.96 | $330,180.42 | $306,223.01 |
| 4.125 | $1,277,591.66 | $704,327.34 | $515,911.18 | $423,665.32 | $369,842.21 | $335,183.75 | $311,429.94 |
| 4.500 | $1,289,351.21 | $716,763.23 | $529,069.36 | $437,540.31 | $384,413.74 | $350,423.56 | $327,304.36 |
| 5.000 | $1,305,134.52 | $733,549.10 | $546,912.87 | $456,425.39 | $404,302.47 | $371,265.83 | $349,042.00 |
| 5.500 | $1,321,036.38 | $750,567.74 | $565,094.92 | $475,742.86 | $424,702.91 | $392,682.87 | $371,400.46 |
| 6.000 | $1,337,056.55 | $767,817.79 | $583,611.38 | $495,483.72 | $445,598.85 | $414,649.14 | $394,343.20 |
| 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. |