| Property Price： | $138,000,000.00 |
| Down Payment： | $41,400,000.00 |
| Loan amount： | $96,600,000.00 |
| Monthly Payment： | $516,581.22 (4.125% 300-term) |
| Total repayment： | $154,974,367.26 |
| Total int. paid： | $58,374,367.26 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $78,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $1,380,000.00 |
| 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 #： | $5,865,000.00 | # 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 | $1,651,256.00 | $846,255.81 | $578,145.70 | $444,257.90 | $364,058.79 | $310,703.78 | $272,687.99 |
| 1.500 | $1,672,135.19 | $867,385.89 | $599,637.76 | $466,138.86 | $386,338.49 | $333,386.12 | $295,774.17 |
| 2.000 | $1,693,181.62 | $888,849.96 | $621,629.40 | $488,683.30 | $409,443.29 | $357,052.41 | $319,999.84 |
| 2.500 | $1,714,395.13 | $910,647.25 | $644,118.38 | $511,886.19 | $433,363.77 | $381,686.79 | $345,340.38 |
| 3.000 | $1,735,775.52 | $932,776.79 | $667,101.86 | $535,741.28 | $458,088.13 | $407,269.50 | $371,765.28 |
| 3.500 | $1,757,322.56 | $955,237.48 | $690,576.53 | $560,241.09 | $483,602.37 | $433,777.17 | $399,238.75 |
| 4.000 | $1,779,036.03 | $978,028.03 | $714,538.54 | $585,377.00 | $509,890.39 | $461,183.18 | $427,720.40 |
| 4.125 | $1,784,490.37 | $983,777.05 | $720,604.68 | $591,759.25 | $516,581.22 | $468,171.64 | $434,993.23 |
| 4.500 | $1,800,915.66 | $1,001,147.03 | $738,983.52 | $611,139.30 | $536,934.17 | $489,458.01 | $457,166.00 |
| 5.000 | $1,822,961.17 | $1,024,592.88 | $763,906.64 | $637,517.24 | $564,713.98 | $518,569.69 | $487,528.29 |
| 5.500 | $1,845,172.27 | $1,048,363.85 | $789,302.62 | $664,499.14 | $593,208.52 | $548,484.18 | $518,757.73 |
| 6.000 | $1,867,548.63 | $1,072,458.05 | $815,165.70 | $692,072.40 | $622,395.15 | $579,165.81 | $550,803.26 |
| 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. |