| Property Price： | $158,000,000.00 |
| Down Payment： | $63,200,000.00 |
| Loan amount： | $94,800,000.00 |
| Monthly Payment： | $419,345.53 (2.375% 300-term) |
| Total repayment： | $125,803,657.69 |
| Total int. paid： | $31,003,657.69 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $412,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,580,000.00 |
| Mort. Insurance： | $2,483,760 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 (1st Residential Property) |
| $23,700,000.00 (2nd Residential Property) | |
| $6,715,000.00 (Non Residential Property) | |
| # 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 | $1,620,487.26 | $830,487.07 | $567,372.80 | $435,979.80 | $357,275.09 | $304,914.27 | $267,606.84 |
| 1.500 | $1,640,977.39 | $851,223.42 | $588,464.38 | $457,453.05 | $379,139.64 | $327,173.96 | $290,262.85 |
| 2.000 | $1,661,631.65 | $872,287.54 | $610,046.25 | $479,577.40 | $401,813.91 | $350,399.26 | $314,037.11 |
| 2.375 | $1,677,229.96 | $888,300.28 | $626,553.08 | $496,595.04 | $419,345.53 | $368,442.70 | $332,587.35 |
| 2.500 | $1,682,449.88 | $893,678.67 | $632,116.17 | $502,347.94 | $425,288.66 | $374,574.61 | $338,905.46 |
| 3.000 | $1,703,431.87 | $915,395.86 | $654,671.39 | $525,758.52 | $449,552.33 | $399,680.62 | $364,837.98 |
| 3.500 | $1,724,577.42 | $937,438.02 | $677,708.65 | $549,801.81 | $474,591.14 | $425,694.36 | $391,799.52 |
| 4.000 | $1,745,886.29 | $959,803.91 | $701,224.15 | $574,469.35 | $500,389.32 | $452,589.70 | $419,750.45 |
| 4.500 | $1,767,358.22 | $982,492.12 | $725,213.64 | $599,751.61 | $526,929.19 | $480,337.67 | $448,647.38 |
| 5.000 | $1,788,992.95 | $1,005,501.08 | $749,672.36 | $625,638.04 | $554,191.36 | $508,906.90 | $478,443.92 |
| 5.500 | $1,810,790.17 | $1,028,829.12 | $774,595.11 | $652,117.17 | $582,154.94 | $538,263.97 | $509,091.43 |
| 6.000 | $1,832,749.58 | $1,052,474.36 | $799,976.27 | $679,176.64 | $610,797.73 | $568,373.90 | $540,539.84 |
| 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. |
