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:	$14,500,000.00
Down Payment:	$5,800,000.00
Loan amount:	$8,700,000.00	Total repayment:	$11,545,272.38
Monthly Payment:	$38,484.24 (2.375% 300-term)	Total int. paid:	$2,845,272.38

Miscellaneous Expenses

Registration Fee & Taxes

S&P Agreement :	$3,000.00	S&P Reg:	$210.00
Assignment * :	$53,750.00	Reg Fee:	$230.00 - $450.00
Mortgage Deed :	$7,375.00	Reg Fee:	$210.00
Agency Commission:	$145,000.00	Reg Fee:	$300.00
Mort. Insurance:	$227,940 one-time payment	Land Register:	$30.00
		Stamp Duty^# :	$543,750.00 (1st Residential Property)
			$2,175,000.00 (2nd Residential Property)
			$543,750.00 (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

$107,281.85

$76,215.59

$59,495.95

$52,069.02

$40,010.80

$32,787.90

$27,982.64

1.500

$109,168.73

$78,118.60

$61,418.08

$54,004.64

$41,981.45

$34,794.46

$30,025.46

2.000

$111,076.68

$80,051.70

$63,379.24

$55,985.26

$44,011.85

$36,875.33

$32,156.89

2.375

$112,521.47

$81,521.23

$64,875.66

$57,500.12

$45,573.60

$38,484.24

$33,812.78

2.500

$113,005.69

$82,014.81

$65,379.32

$58,010.66

$46,101.55

$39,029.66

$34,375.52

3.000

$114,955.71

$84,007.85

$67,418.13

$60,080.60

$48,249.99

$41,256.38

$36,679.55

3.500

$116,926.70

$86,030.70

$69,495.47

$62,194.78

$50,456.50

$43,554.25

$39,066.89

4.000

$118,918.62

$88,083.27

$71,611.11

$64,352.85

$52,720.29

$45,921.81

$41,535.13

4.500

$120,931.40

$90,165.42

$73,764.78

$66,554.42

$55,040.50

$48,357.43

$44,081.62

5.000

$122,965.01

$92,277.00

$75,956.19

$68,799.05

$57,416.15

$50,859.33

$46,703.48

5.500

$125,019.37

$94,417.86

$78,185.03

$71,086.26

$59,846.20

$53,425.61

$49,397.64

6.000

$127,094.42

$96,587.84

$80,450.94

$73,415.54

$62,329.50

$56,054.22

$52,160.90

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.