| Monthly Repayment |
HKD$557,198
|
| Loan Amount |
HKD$117.5 Millions
|
| Total Interest |
HKD$49.66 Millions
|
| Total repayment |
HKD$167.16 Millions
|
| Down payment |
HKD$117,500,000
|
| Stamp Duty |
HKD$9,987,500
|
| Legal Fee |
HKD$605,000
|
| Agency Fee |
HKD$2,350,000
|
| Complete insurance Payment |
--
|
| Total Expense |
HKD$130,442,500
|
* 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% | 1448921 | 1029348 | 803537 | 703231 | 540375 | 442825 | 377926 |
| 1.5% | 1474405 | 1055050 | 829497 | 729373 | 566990 | 469925 | 405516 |
| 2% | 1500173 | 1081158 | 855984 | 756122 | 594412 | 498028 | 434302 |
| 2.5% | 1526226 | 1107671 | 882996 | 783477 | 622635 | 527124 | 464267 |
| 3% | 1552562 | 1134588 | 910532 | 811433 | 651652 | 557198 | 495384 |
| 3.5% | 1579182 | 1161908 | 938588 | 839986 | 681452 | 588232 | 527627 |
| 4% | 1606084 | 1189630 | 967161 | 869133 | 712026 | 620208 | 560962 |
| 4.5% | 1633268 | 1217751 | 996248 | 898867 | 743363 | 653103 | 595355 |
| 5% | 1660734 | 1246269 | 1025845 | 929182 | 775447 | 686893 | 630765 |
| 5.5% | 1688480 | 1275183 | 1055947 | 960073 | 808267 | 721552 | 667152 |
| 6% | 1716505 | 1304490 | 1086550 | 991531 | 841806 | 757054 | 704471 |
