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$)Outstanding Amount (HK$)
1111,1284,3756,7532,093,247
1211,1284,3616,7672,086,480
1311,1284,3476,7812,079,699
1411,1284,3336,7952,072,904
1511,1284,3196,8092,066,094
1611,1284,3046,8242,059,271
1711,1284,2906,8382,052,433
1811,1284,2766,8522,045,581
1911,1284,2626,8662,038,714
11011,1284,2476,8812,031,834
11111,1284,2336,8952,024,939
11211,1284,2196,9092,018,029
Sub-Total 133,53651,56581,971 
21311,1284,2046,9242,011,106
21411,1284,1906,9382,004,168
21511,1284,1756,9531,997,215
21611,1284,1616,9671,990,248
21711,1284,1466,9821,983,266
21811,1284,1326,9961,976,270
21911,1284,1177,0111,969,259
22011,1284,1037,0251,962,234
22111,1284,0887,0401,955,194
22211,1284,0737,0551,948,139
22311,1284,0597,0691,941,070
22411,1284,0447,0841,933,986
Sub-Total 133,53649,49284,043