| Monthly Repayment |
HKD$74,928
|
| Loan Amount |
HKD$10.85 Millions
|
| Total Interest |
HKD$2.64 Millions
|
| Total repayment |
HKD$13.49 Millions
|
| Down payment |
HKD$4,650,000
|
| Stamp Duty |
HKD$581,250
|
| Legal Fee |
HKD$56,250
|
| Agency Fee |
HKD$155,000
|
| Complete insurance Payment |
--
|
| Total Expense |
HKD$5,442,500
|
* 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% | 133794 | 95050 | 74198 | 64936 | 49898 | 40890 | 34897 |
| 1.5% | 136147 | 97423 | 76596 | 67350 | 52356 | 43393 | 37445 |
| 2% | 138526 | 99834 | 79041 | 69820 | 54888 | 45988 | 40103 |
| 2.5% | 140932 | 102282 | 81536 | 72346 | 57494 | 48674 | 42870 |
| 3% | 143364 | 104768 | 84078 | 74928 | 60173 | 51451 | 45744 |
| 3.5% | 145822 | 107291 | 86669 | 77564 | 62925 | 54317 | 48721 |
| 4% | 148306 | 109850 | 89308 | 80256 | 65748 | 57270 | 51799 |
| 4.5% | 150816 | 112447 | 91994 | 83001 | 68642 | 60307 | 54975 |
| 5% | 153352 | 115081 | 94726 | 85801 | 71605 | 63428 | 58245 |
| 5.5% | 155914 | 117751 | 97506 | 88653 | 74635 | 66628 | 61605 |
| 6% | 158502 | 120457 | 100332 | 91558 | 77732 | 69906 | 65051 |
