| Property Price： | $64,800,000.00 |
| Down Payment： | $19,440,000.00 |
| Loan amount： | $45,360,000.00 |
| Monthly Payment： | $242,568.57 (4.125% 300-term) |
| Total repayment： | $72,770,572.45 |
| Total int. paid： | $27,410,572.45 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $41,400.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $648,000.00 |
| 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 #： | $2,754,000.00 | # 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 | $775,372.38 | $397,372.29 | $271,477.11 | $208,608.06 | $170,949.35 | $145,895.69 | $128,044.79 |
| 1.500 | $785,176.52 | $407,294.24 | $281,569.03 | $218,882.60 | $181,411.12 | $156,546.53 | $138,885.26 |
| 2.000 | $795,059.20 | $417,373.03 | $291,895.55 | $229,468.68 | $192,260.33 | $167,659.39 | $150,260.79 |
| 2.500 | $805,020.32 | $427,608.27 | $302,455.59 | $240,363.95 | $203,492.55 | $179,226.84 | $162,159.83 |
| 3.000 | $815,059.81 | $437,999.54 | $313,247.83 | $251,565.47 | $215,102.25 | $191,239.59 | $174,568.05 |
| 3.500 | $825,177.55 | $448,546.29 | $324,270.72 | $263,069.73 | $227,082.85 | $203,686.67 | $187,468.63 |
| 4.000 | $835,373.44 | $459,247.95 | $335,522.44 | $274,872.68 | $239,426.79 | $216,555.58 | $200,842.62 |
| 4.125 | $837,934.61 | $461,947.48 | $338,370.89 | $277,869.56 | $242,568.57 | $219,837.12 | $204,257.69 |
| 4.500 | $845,647.35 | $470,103.82 | $347,000.96 | $286,969.76 | $252,125.61 | $229,832.46 | $214,669.25 |
| 5.000 | $855,999.16 | $481,113.18 | $358,703.99 | $299,355.92 | $265,170.04 | $243,502.29 | $228,926.33 |
| 5.500 | $866,428.72 | $492,275.20 | $370,629.06 | $312,025.68 | $278,550.09 | $257,549.09 | $243,590.58 |
| 6.000 | $876,935.88 | $503,589.00 | $382,773.46 | $324,973.13 | $292,255.12 | $271,956.12 | $258,638.05 |
| 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. |