| Monthly Repayment |
HKD$592,764
|
| Loan Amount |
HKD$125 Millions
|
| Total Interest |
HKD$52.83 Millions
|
| Total repayment |
HKD$177.83 Millions
|
| Down payment |
HKD$125,000,000
|
| Stamp Duty |
HKD$10,625,000
|
| Legal Fee |
HKD$642,500
|
| Agency Fee |
HKD$2,500,000
|
| Complete insurance Payment |
--
|
| Total Expense |
HKD$138,767,500
|
* 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% | 1541405 | 1095051 | 854826 | 748118 | 574867 | 471090 | 402049 |
| 1.5% | 1568516 | 1122393 | 882443 | 775928 | 603181 | 499920 | 431400 |
| 2% | 1595929 | 1150168 | 910621 | 804385 | 632354 | 529817 | 462024 |
| 2.5% | 1623644 | 1178373 | 939358 | 833486 | 662378 | 560770 | 493901 |
| 3% | 1651662 | 1207009 | 968651 | 863227 | 693246 | 592764 | 527005 |
| 3.5% | 1679981 | 1236073 | 998498 | 893603 | 724949 | 625779 | 561305 |
| 4% | 1708600 | 1265564 | 1028895 | 924609 | 757475 | 659796 | 596769 |
| 4.5% | 1737520 | 1295480 | 1059838 | 956241 | 790811 | 694790 | 633356 |
| 5% | 1766738 | 1325818 | 1091324 | 988492 | 824944 | 730737 | 671027 |
| 5.5% | 1796255 | 1356578 | 1123348 | 1021354 | 859859 | 767609 | 709736 |
| 6% | 1826069 | 1387756 | 1155904 | 1054821 | 895538 | 805376 | 749438 |
