| Property Price： | $72,000,000.00 |
| Down Payment： | $21,600,000.00 |
| Loan amount： | $50,400,000.00 |
| Monthly Payment： | $269,520.64 (4.125% 300-term) |
| Total repayment： | $80,856,191.62 |
| Total int. paid： | $30,456,191.62 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $45,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $720,000.00 |
| 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 #： | $3,060,000.00 | # 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 | $861,524.87 | $441,524.77 | $301,641.24 | $231,786.73 | $189,943.72 | $162,106.32 | $142,271.99 |
| 1.500 | $872,418.36 | $452,549.16 | $312,854.48 | $243,202.89 | $201,567.91 | $173,940.59 | $154,316.96 |
| 2.000 | $883,399.11 | $463,747.81 | $324,328.39 | $254,965.20 | $213,622.59 | $186,288.21 | $166,956.44 |
| 2.500 | $894,467.02 | $475,120.30 | $336,061.76 | $267,071.06 | $226,102.83 | $199,140.93 | $180,177.59 |
| 3.000 | $905,622.01 | $486,666.15 | $348,053.15 | $279,517.19 | $239,002.50 | $212,488.43 | $193,964.50 |
| 3.500 | $916,863.95 | $498,384.77 | $360,300.80 | $292,299.70 | $252,314.28 | $226,318.52 | $208,298.48 |
| 4.000 | $928,192.71 | $510,275.50 | $372,802.71 | $305,414.09 | $266,029.77 | $240,617.31 | $223,158.47 |
| 4.125 | $931,038.45 | $513,274.98 | $375,967.66 | $308,743.96 | $269,520.64 | $244,263.47 | $226,952.99 |
| 4.500 | $939,608.17 | $522,337.58 | $385,556.62 | $318,855.29 | $280,139.57 | $255,369.40 | $238,521.39 |
| 5.000 | $951,110.18 | $534,570.20 | $398,559.99 | $332,617.69 | $294,633.38 | $270,558.10 | $254,362.59 |
| 5.500 | $962,698.57 | $546,972.44 | $411,810.06 | $346,695.20 | $309,500.10 | $286,165.66 | $270,656.20 |
| 6.000 | $974,373.20 | $559,543.33 | $425,303.84 | $361,081.25 | $324,727.91 | $302,173.46 | $287,375.61 |
| 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. |