| Monthly Repayment |
HKD$55,141
|
| Loan Amount |
HKD$11.63 Millions
|
| Total interest |
HKD$4.91 Millions
|
| Total repayment |
HKD$16.54 Millions
|
| Down payment |
HKD$7,750,000
|
| Stamp Duty |
HKD$726,750
|
| Legal Fee |
HKD$65,950
|
| Agency Fee |
HKD$193,800
|
| complete insurance payment |
--
|
| Total Expense |
HKD$8,736,500
|
* For the mortgage insurance, the condition and terms may be different from above due to different background and situaction per case. Please refer to 「Mortgage ratio guide」for details
| Interest/years | 7 years | 10 years | 13 years | 15 years | 20 years | 25 years | 30 years |
|---|---|---|---|---|---|---|---|
| 1% | 143387 | 101866 | 79519 | 69592 | 53476 | 43822 | 37400 |
| 1.5% | 145909 | 104409 | 82088 | 72179 | 56110 | 46504 | 40130 |
| 2% | 148459 | 106993 | 84709 | 74827 | 58824 | 49285 | 42979 |
| 2.5% | 151037 | 109617 | 87382 | 77534 | 61617 | 52165 | 45944 |
| 3% | 153644 | 112280 | 90107 | 80300 | 64488 | 55141 | 49024 |
| 3.5% | 156278 | 114984 | 92884 | 83126 | 67437 | 58212 | 52214 |
| 4% | 158940 | 117727 | 95711 | 86010 | 70463 | 61376 | 55513 |
| 4.5% | 161631 | 120510 | 98590 | 88953 | 73564 | 64632 | 58917 |
| 5% | 164349 | 123332 | 101519 | 91953 | 76739 | 67976 | 62421 |
| 5.5% | 167094 | 126194 | 104498 | 95010 | 79987 | 71406 | 66022 |
| 6% | 169868 | 129094 | 107526 | 98123 | 83306 | 74919 | 69715 |
