GoHome.com.hk
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)
2,800,000
Down Payment (HK$)
262,500
Stamp Duty (HK$) (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 $3,132,500



Repayment Schedule
YearInstalmentRepayment (HK$)Interest (HK$)Principal (HK$)Outstanding Amount (HK$)
1115,8417,5258,3164,191,684
1215,8417,5108,3314,183,353
1315,8417,4958,3464,175,007
1415,8417,4808,3614,166,647
1515,8417,4658,3764,158,271
1615,8417,4508,3914,149,880
1715,8417,4358,4064,141,475
1815,8417,4208,4214,133,054
1915,8417,4058,4364,124,618
11015,8417,3908,4514,116,167
11115,8417,3758,4664,107,701
11215,8417,3608,4814,099,219
Sub-Total 190,09189,311100,781 
21315,8417,3448,4974,090,723
21415,8417,3298,5124,082,211
21515,8417,3148,5274,073,684
21615,8417,2998,5424,065,142
21715,8417,2838,5584,056,584
21815,8417,2688,5734,048,011
21915,8417,2538,5884,039,423
22015,8417,2378,6044,030,819
22115,8417,2228,6194,022,200
22215,8417,2068,6354,013,566
22315,8417,1918,6504,004,916
22415,8417,1758,6653,996,250
Sub-Total 190,09187,122102,969