| Monthly Repayment |
HKD$164,788
|
| Loan Amount |
HKD$34.75 Millions
|
| Total Interest |
HKD$14.69 Millions
|
| Total repayment |
HKD$49.44 Millions
|
| Down payment |
HKD$34,750,000
|
| Stamp Duty |
HKD$2,953,750
|
| Legal Fee |
HKD$191,250
|
| Agency Fee |
HKD$695,000
|
| Complete insurance Payment |
--
|
| Total Expense |
HKD$38,590,000
|
* 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% | 428510 | 304424 | 237641 | 207976 | 159813 | 130963 | 111769 |
| 1.5% | 436047 | 312025 | 245319 | 215708 | 167684 | 138977 | 119929 |
| 2% | 443668 | 319746 | 253152 | 223619 | 175794 | 147289 | 128442 |
| 2.5% | 451373 | 327587 | 261141 | 231709 | 184141 | 155894 | 137304 |
| 3% | 459162 | 335548 | 269285 | 239977 | 192722 | 164788 | 146507 |
| 3.5% | 467034 | 343628 | 277582 | 248421 | 201536 | 173966 | 156043 |
| 4% | 474991 | 351826 | 286032 | 257041 | 210578 | 183423 | 165901 |
| 4.5% | 483030 | 360143 | 294635 | 265835 | 219845 | 193151 | 176073 |
| 5% | 491153 | 368577 | 303388 | 274800 | 229334 | 203145 | 186545 |
| 5.5% | 499358 | 377128 | 312290 | 283936 | 239040 | 213395 | 197306 |
| 6% | 507647 | 385796 | 321341 | 293240 | 248959 | 223894 | 208343 |
