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:	$318,000,000.00
Down Payment:	$95,400,000.00
Loan amount:	$222,600,000.00	Total repayment:	$357,114,846.30
Monthly Payment:	$1,190,382.82 (4.125% 300-term)	Total int. paid:	$134,514,846.30

Miscellaneous Expenses

Registration Fee & Taxes

S&P Agreement :	$3,000.00	S&P Reg:	$210.00
Assignment * :	$168,000.00	Reg Fee:	$230.00 - $450.00
Mortgage Deed :	$7,375.00	Reg Fee:	$210.00
Agency Commission:	$3,180,000.00	Reg Fee:	$300.00
Mort. Insurance:	--	Land Register:	$30.00
		Stamp Duty^# :	$13,515,000.00
^* 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

$2,744,935.56

$1,950,067.74

$1,522,275.73

$1,332,248.79

$1,023,724.73

$838,918.08

$715,969.57

1.500

$2,793,213.63

$1,998,758.79

$1,571,455.60

$1,381,773.96

$1,074,146.08

$890,258.26

$768,237.59

2.000

$2,842,031.04

$2,048,219.48

$1,621,634.47

$1,432,450.37

$1,126,096.30

$943,499.76

$822,772.95

2.500

$2,891,387.01

$2,098,448.01

$1,672,808.78

$1,484,272.78

$1,179,563.84

$998,620.85

$879,539.12

3.000

$2,941,280.59

$2,149,442.18

$1,724,974.16

$1,537,234.73

$1,234,534.25

$1,055,594.38

$938,490.58

3.500

$2,991,710.75

$2,201,199.41

$1,778,125.41

$1,591,328.54

$1,290,990.33

$1,114,388.07

$999,573.48

4.000

$3,042,676.29

$2,253,716.78

$1,832,256.56

$1,646,545.32

$1,348,912.21

$1,174,964.81

$1,062,726.45

4.125

$3,055,501.18

$2,266,964.51

$1,845,941.69

$1,660,523.83

$1,363,619.14

$1,190,382.82

$1,078,830.30

4.500

$3,094,175.91

$2,306,990.98

$1,887,360.89

$1,702,875.06

$1,408,277.51

$1,237,283.10

$1,127,881.50

5.000

$3,146,208.16

$2,361,018.37

$1,943,430.90

$1,760,306.61

$1,469,061.48

$1,301,297.43

$1,194,964.93

5.500

$3,198,771.49

$2,415,794.95

$2,000,458.37

$1,818,827.77

$1,531,237.15

$1,366,958.76

$1,263,898.32

6.000

$3,251,864.23

$2,471,316.37

$2,058,434.39

$1,878,425.30

$1,594,775.54

$1,434,214.92

$1,334,599.47

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.