Mortgage Calculator
Mortgage Calculator
Mortgage Plan Comparison
Mortgage Plan Comparison
Refinancing
Refinancing
Mortgage Calculator / Property Investment Cost Calculator
Property Value
HKD
Loan Ratio (Details)
%
Loan Amount
HKD
Total Interest (Details)
%
Loan Period
Year

Calculation Result

Down Payment
 
Monthly Repayment
 
Total Interest
 
Total Repayment
 
Estimated Initial Budget
Additional Stamp Duty
(Details)
(Details)
Applicable for any person or entity,
except a HKPR
(Details)
Application to the Mon-first tie buyer
(includes Residence, commercial,
industrial, shops and car park)
900,000
Down Payment (HK$)
45,000
Stamp Duty (HK$) (Details)
Agency Commission (HK$)
Legal Fees (HK$)
Mortgage Insurance (HK$) (Details)
Land / Company Search :
-
Special Stamp Duty (HK$)
-
Buyer Stamp Duty (HK$)
-
Double Stamp Duty (HK$)

Total $945,000



Repayment Schedule
YearInstalmentRepayment (HK$)Interest (HK$)Principal (HK$)Outstanding Amount (HK$)
117,9203,7634,1582,095,842
127,9203,7554,1652,091,677
137,9203,7484,1732,087,504
147,9203,7404,1802,083,323
157,9203,7334,1882,079,135
167,9203,7254,1952,074,940
177,9203,7184,2032,070,737
187,9203,7104,2102,066,527
197,9203,7034,2182,062,309
1107,9203,6954,2262,058,083
1117,9203,6874,2332,053,850
1127,9203,6804,2412,049,610
Sub-Total 95,04644,65550,390 
2137,9203,6724,2482,045,361
2147,9203,6654,2562,041,106
2157,9203,6574,2632,036,842
2167,9203,6494,2712,032,571
2177,9203,6424,2792,028,292
2187,9203,6344,2862,024,006
2197,9203,6264,2942,019,712
2207,9203,6194,3022,015,410
2217,9203,6114,3102,011,100
2227,9203,6034,3172,006,783
2237,9203,5954,3252,002,458
2247,9203,5884,3331,998,125
Sub-Total 95,04643,56151,484