| Property Price： | $68,000,000.00 |
| Down Payment： | $20,400,000.00 |
| Loan amount： | $47,600,000.00 |
| Monthly Payment： | $254,547.27 (4.125% 300-term) |
| Total repayment： | $76,364,180.97 |
| Total int. paid： | $28,764,180.97 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $43,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $680,000.00 |
| 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 #： | $2,890,000.00 | # 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 | $813,662.38 | $416,995.62 | $284,883.39 | $218,909.69 | $179,391.29 | $153,100.41 | $134,367.99 |
| 1.500 | $823,950.67 | $427,407.54 | $295,473.68 | $229,691.61 | $190,369.69 | $164,277.22 | $145,743.79 |
| 2.000 | $834,321.38 | $437,984.04 | $306,310.14 | $240,800.47 | $201,754.67 | $175,938.87 | $157,681.08 |
| 2.500 | $844,774.41 | $448,724.73 | $317,391.66 | $252,233.78 | $213,541.57 | $188,077.55 | $170,167.72 |
| 3.000 | $855,309.68 | $459,629.14 | $328,716.86 | $263,988.46 | $225,724.59 | $200,683.52 | $183,188.69 |
| 3.500 | $865,927.06 | $470,696.73 | $340,284.09 | $276,060.83 | $238,296.82 | $213,745.27 | $196,726.34 |
| 4.000 | $876,626.45 | $481,926.86 | $352,091.45 | $288,446.64 | $251,250.34 | $227,249.68 | $210,760.78 |
| 4.125 | $879,314.10 | $484,759.71 | $355,080.57 | $291,591.52 | $254,547.27 | $230,693.27 | $214,344.49 |
| 4.500 | $887,407.72 | $493,318.83 | $364,136.81 | $301,141.10 | $264,576.26 | $241,182.21 | $225,270.21 |
| 5.000 | $898,270.72 | $504,871.85 | $376,417.77 | $314,138.93 | $278,264.86 | $255,527.09 | $240,231.33 |
| 5.500 | $909,215.32 | $516,585.08 | $388,931.72 | $327,434.36 | $292,305.65 | $270,267.56 | $255,619.75 |
| 6.000 | $920,241.35 | $528,457.59 | $401,675.85 | $341,021.18 | $306,687.47 | $285,386.05 | $271,410.30 |
| 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. |