| Property Price： | $65,000,000.00 |
| Down Payment： | $19,500,000.00 |
| Loan amount： | $45,500,000.00 |
| Monthly Payment： | $243,317.24 (4.125% 300-term) |
| Total repayment： | $72,995,172.99 |
| Total int. paid： | $27,495,172.99 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $41,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $650,000.00 |
| 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 #： | $2,762,500.00 | # 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 | $777,765.51 | $398,598.75 | $272,315.00 | $209,251.91 | $171,476.97 | $146,345.98 | $128,439.99 |
| 1.500 | $787,599.91 | $408,551.32 | $282,438.07 | $219,558.16 | $181,971.03 | $157,029.70 | $139,313.92 |
| 2.000 | $797,513.08 | $418,661.21 | $292,796.46 | $230,176.92 | $192,853.72 | $168,176.86 | $150,724.56 |
| 2.500 | $807,504.95 | $428,928.05 | $303,389.09 | $241,105.82 | $204,120.61 | $179,780.01 | $162,660.32 |
| 3.000 | $817,575.43 | $439,351.39 | $314,214.65 | $252,341.91 | $215,766.15 | $191,829.84 | $175,106.84 |
| 3.500 | $827,724.40 | $449,930.70 | $325,271.56 | $263,881.67 | $227,783.72 | $204,315.33 | $188,047.24 |
| 4.000 | $837,951.75 | $460,665.38 | $336,558.01 | $275,721.05 | $240,165.76 | $217,223.96 | $201,462.51 |
| 4.125 | $840,520.83 | $463,373.25 | $339,415.25 | $278,727.18 | $243,317.24 | $220,515.63 | $204,888.12 |
| 4.500 | $848,257.38 | $471,554.76 | $348,071.95 | $287,855.47 | $252,903.78 | $230,541.82 | $215,331.81 |
| 5.000 | $858,641.13 | $482,598.09 | $359,811.10 | $300,279.86 | $265,988.47 | $244,253.84 | $229,632.89 |
| 5.500 | $869,102.88 | $493,794.56 | $371,772.97 | $312,988.73 | $279,409.81 | $258,344.00 | $244,342.41 |
| 6.000 | $879,642.47 | $505,143.28 | $383,954.86 | $325,976.13 | $293,157.14 | $272,795.49 | $259,436.32 |
| 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. |