Property.hk Mortgage Calculator

MORTGAGE INFORMATION

Print 中文

Property Price::
Loan Rate:	% OR Loan Amount: $
Term:	Year
Interest Rate:	% Range: - %
Inc:	%

	Clear

Calculation of Mortgage Terms and Estimate of Expenses

Property Price:	$222,000,000.00
Down Payment:	$66,600,000.00
Loan amount:	$155,400,000.00	Total repayment:	$249,306,590.81
Monthly Payment:	$831,021.97 (4.125% 300-term)	Total int. paid:	$93,906,590.81

Miscellaneous Expenses

Registration Fee & Taxes

S&P Agreement :	$3,000.00	S&P Reg:	$210.00
Assignment * :	$120,000.00	Reg Fee:	$230.00 - $450.00
Mortgage Deed :	$7,375.00	Reg Fee:	$210.00
Agency Commission:	$2,220,000.00	Reg Fee:	$300.00
Mort. Insurance:	--	Land Register:	$30.00
		Stamp Duty^# :	$9,435,000.00
^* The exact charges to be determined by the solicitors.		^# The exact stamp duty to be determined by the government.

Int. Rate

7yr-term

10yr-term

13yr-term

15yr-term

20yr-term

25yr-term

30yr-term

1.000

$1,916,275.77

$1,361,368.05

$1,062,720.79

$930,060.48

$714,675.75

$585,659.79

$499,827.81

1.500

$1,949,979.32

$1,395,359.91

$1,097,053.91

$964,634.65

$749,875.57

$621,501.05

$536,316.81

2.000

$1,984,059.41

$1,429,889.07

$1,132,084.44

$1,000,012.52

$786,142.70

$658,669.64

$574,388.66

2.500

$2,018,515.46

$1,464,954.27

$1,167,809.91

$1,036,190.43

$823,469.10

$697,150.40

$614,017.88

3.000

$2,053,346.83

$1,500,553.97

$1,204,227.24

$1,073,163.87

$861,844.67

$736,924.38

$655,172.67

3.500

$2,088,552.79

$1,536,686.38

$1,241,332.83

$1,110,927.47

$901,257.40

$777,969.03

$697,815.44

4.000

$2,124,132.50

$1,573,349.45

$1,279,122.51

$1,149,475.04

$941,693.43

$820,258.45

$741,903.37

4.125

$2,133,085.73

$1,582,597.87

$1,288,676.27

$1,159,233.62

$951,960.54

$831,021.97

$753,145.68

4.500

$2,160,085.07

$1,610,540.87

$1,317,591.56

$1,188,799.57

$983,137.13

$863,763.67

$787,388.97

5.000

$2,196,409.47

$1,648,258.11

$1,356,734.78

$1,228,893.30

$1,025,571.22

$908,452.92

$834,220.80

5.500

$2,233,104.63

$1,686,498.36

$1,396,546.41

$1,269,747.69

$1,068,976.88

$954,291.96

$882,344.11

6.000

$2,270,169.37

$1,725,258.60

$1,437,020.23

$1,311,353.51

$1,113,333.86

$1,001,244.38

$931,701.52

Disclaimer:
The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed.