| Property Price： | $158,000,000.00 |
| Down Payment： | $47,400,000.00 |
| Loan amount： | $110,600,000.00 |
| Monthly Payment： | $591,448.07 (4.125% 300-term) |
| Total repayment： | $177,434,420.49 |
| Total int. paid： | $66,834,420.49 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $88,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,580,000.00 |
| 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 #： | $6,715,000.00 | # 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 | $1,890,568.47 | $968,901.58 | $661,934.93 | $508,643.10 | $416,820.93 | $355,733.31 | $312,207.98 |
| 1.500 | $1,914,473.62 | $993,093.99 | $686,541.78 | $533,695.22 | $442,329.58 | $381,702.95 | $338,639.99 |
| 2.000 | $1,938,570.26 | $1,017,668.80 | $711,720.62 | $559,506.97 | $468,782.90 | $408,799.14 | $366,376.62 |
| 2.500 | $1,962,858.19 | $1,042,625.11 | $737,468.87 | $586,072.60 | $496,170.11 | $437,003.71 | $395,389.71 |
| 3.000 | $1,987,337.19 | $1,067,961.84 | $763,783.29 | $613,384.94 | $524,477.71 | $466,294.06 | $425,644.31 |
| 3.500 | $2,012,006.99 | $1,093,677.69 | $790,660.09 | $641,435.45 | $553,689.67 | $496,643.42 | $457,099.44 |
| 4.000 | $2,036,867.34 | $1,119,771.23 | $818,094.85 | $670,214.24 | $583,787.55 | $528,021.32 | $489,708.86 |
| 4.125 | $2,043,112.16 | $1,126,353.44 | $825,040.14 | $677,521.46 | $591,448.07 | $536,022.60 | $498,035.73 |
| 4.500 | $2,061,917.93 | $1,146,240.80 | $846,082.58 | $699,710.21 | $614,750.72 | $560,393.95 | $523,421.95 |
| 5.000 | $2,087,158.44 | $1,173,084.60 | $874,617.75 | $729,911.05 | $646,556.59 | $593,724.72 | $558,184.57 |
| 5.500 | $2,112,588.54 | $1,200,300.63 | $903,694.30 | $760,803.36 | $679,180.77 | $627,974.64 | $593,940.00 |
| 6.000 | $2,138,207.85 | $1,227,886.75 | $933,305.65 | $792,372.75 | $712,597.35 | $663,102.88 | $630,629.82 |
| 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. |