| Property Price： | $79,800,000.00 |
| Down Payment： | $31,920,000.00 |
| Loan amount： | $47,880,000.00 |
| Monthly Payment： | $239,698.57 (3.5% 300-term) |
| Total repayment： | $71,909,569.63 |
| Total int. paid： | $24,029,569.63 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $217,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $798,000.00 |
| Mort. Insurance： | $1,254,456 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 #： | $3,391,500.00 (1st Residential Property) |
| $11,970,000.00 (2nd Residential Property) | |
| $3,391,500.00 (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 | $818,448.63 | $419,448.53 | $286,559.17 | $220,197.39 | $180,446.53 | $154,001.00 | $135,158.39 |
| 1.500 | $828,797.44 | $429,921.70 | $297,211.76 | $231,042.74 | $191,489.51 | $165,243.56 | $146,601.11 |
| 2.000 | $839,229.15 | $440,560.42 | $308,111.97 | $242,216.94 | $202,941.46 | $176,973.80 | $158,608.61 |
| 2.500 | $849,743.67 | $451,364.29 | $319,258.67 | $253,717.51 | $214,797.69 | $189,183.89 | $171,168.71 |
| 3.000 | $860,340.91 | $462,332.85 | $330,650.49 | $265,541.33 | $227,052.38 | $201,864.01 | $184,266.27 |
| 3.500 | $871,020.75 | $473,465.53 | $342,285.76 | $277,684.71 | $239,698.57 | $215,002.60 | $197,883.56 |
| 4.000 | $881,783.08 | $484,761.72 | $354,162.58 | $290,143.38 | $252,728.28 | $228,586.44 | $212,000.55 |
| 4.500 | $892,627.76 | $496,220.70 | $366,278.79 | $302,912.52 | $266,132.59 | $242,600.93 | $226,595.32 |
| 5.000 | $903,554.67 | $507,841.69 | $378,631.99 | $315,986.81 | $279,901.71 | $257,030.19 | $241,644.46 |
| 5.500 | $914,563.64 | $519,623.82 | $391,219.56 | $329,360.44 | $294,025.09 | $271,857.37 | $257,123.39 |
| 6.000 | $925,654.54 | $531,566.16 | $404,038.65 | $343,027.19 | $308,491.51 | $287,064.79 | $273,006.83 |
| 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. |