| Property Price： | $79,800,000.00 |
| Down Payment： | $23,940,000.00 |
| Loan amount： | $55,860,000.00 |
| Monthly Payment： | $298,718.71 (4.125% 300-term) |
| Total repayment： | $89,615,612.37 |
| Total int. paid： | $33,755,612.37 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $48,900.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $798,000.00 |
| 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 #： | $3,391,500.00 | # 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 | $954,856.73 | $489,356.62 | $334,319.04 | $256,896.96 | $210,520.95 | $179,667.84 | $157,684.79 |
| 1.500 | $966,930.35 | $501,575.32 | $346,747.05 | $269,549.87 | $223,404.43 | $192,784.15 | $171,034.63 |
| 2.000 | $979,100.68 | $513,987.15 | $359,463.96 | $282,586.43 | $236,765.03 | $206,469.44 | $185,043.38 |
| 2.500 | $991,367.62 | $526,591.67 | $372,468.45 | $296,003.76 | $250,597.31 | $220,714.53 | $199,696.83 |
| 3.000 | $1,003,731.06 | $539,388.32 | $385,758.90 | $309,798.22 | $264,894.44 | $235,508.01 | $214,977.32 |
| 3.500 | $1,016,190.87 | $552,376.46 | $399,333.39 | $323,965.50 | $279,648.33 | $250,836.36 | $230,864.15 |
| 4.000 | $1,028,746.92 | $565,555.34 | $413,189.68 | $338,500.61 | $294,849.66 | $266,684.18 | $247,333.97 |
| 4.125 | $1,031,900.95 | $568,879.77 | $416,697.49 | $342,191.22 | $298,718.71 | $270,725.34 | $251,539.56 |
| 4.500 | $1,041,399.05 | $578,924.15 | $427,325.25 | $353,397.94 | $310,488.02 | $283,034.41 | $264,361.21 |
| 5.000 | $1,054,147.11 | $592,481.97 | $441,737.32 | $368,651.28 | $326,552.00 | $299,868.56 | $281,918.53 |
| 5.500 | $1,066,990.92 | $606,227.79 | $456,422.82 | $384,253.85 | $343,029.27 | $317,166.94 | $299,977.29 |
| 6.000 | $1,079,930.29 | $620,160.52 | $471,378.42 | $400,198.39 | $359,906.76 | $334,908.92 | $318,507.97 |
| 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. |