Property.hk Mortgage Calculator

MORTGAGE INFORMATION

Print Close 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:	$11,800,000.00
Down Payment:	$4,720,000.00
Loan amount:	$7,080,000.00	Total repayment:	$9,395,463.04
Monthly Payment:	$31,318.21 (2.375% 300-term)	Total int. paid:	$2,315,463.04

Miscellaneous Expenses

Registration Fee & Taxes

S&P Agreement :	$3,000.00	S&P Reg:	$210.00
Assignment * :	$47,000.00	Reg Fee:	$230.00 - $450.00
Mortgage Deed :	$7,375.00	Reg Fee:	$210.00
Agency Commission:	$118,000.00	Reg Fee:	$300.00
Mort. Insurance:	$185,496 one-time payment	Land Register:	$30.00
		Stamp Duty^# :	$442,500.00 (1st Residential Property)
			$1,770,000.00 (2nd Residential Property)
			$442,500.00 (Non Residential Property)
^* 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

$87,305.23

$62,023.72

$48,417.40

$42,373.41

$32,560.52

$26,682.57

$22,772.08

1.500

$88,840.76

$63,572.38

$49,981.61

$43,948.61

$34,164.21

$28,315.49

$24,434.51

2.000

$90,393.44

$65,145.53

$51,577.59

$45,560.42

$35,816.54

$30,008.89

$26,169.06

2.375

$91,569.20

$66,341.41

$52,795.37

$46,793.20

$37,087.48

$31,318.21

$27,516.61

2.500

$91,963.25

$66,743.09

$53,205.24

$47,208.68

$37,517.12

$31,762.06

$27,974.56

3.000

$93,550.16

$68,365.01

$54,864.41

$48,893.18

$39,265.51

$33,574.16

$29,849.57

3.500

$95,154.14

$70,011.19

$56,554.93

$50,613.68

$41,061.15

$35,444.15

$31,792.36

4.000

$96,775.15

$71,681.56

$58,276.62

$52,369.91

$42,903.41

$37,370.85

$33,801.00

4.500

$98,413.14

$73,375.99

$60,029.27

$54,161.52

$44,791.58

$39,352.94

$35,873.32

5.000

$100,068.08

$75,094.38

$61,812.63

$55,988.19

$46,724.87

$41,388.97

$38,006.97

5.500

$101,739.90

$76,836.60

$63,626.44

$57,849.51

$48,702.42

$43,477.39

$40,199.46

6.000

$103,428.57

$78,602.52

$65,470.42

$59,745.06

$50,723.32

$45,616.54

$42,448.18

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.