Non-means-tested Loan
HKD 80,000
Remaining Loan Tenor
4
yrs
16
quarters
Loan Interest Rate
3.60%
nominal annual rate
0.90%
effective quarterly rate
Quarterly Repayment
HKD 5,390.95
Average Monthly Amount
HKD 1,796.98
Premises Price
HKD 2,500,000.00
Downpayment (5%)
HKD 125,000.00
Property Agent Commission (1%)
HKD 25,000.00
Stamp Duty (1.5%)
HKD 37,500.00
Legal Cost
HKD 5,000.00
Total Lump Sum Cost
HKD 192,500.00
Mortgage Insurance Premium
HKD 94,525
HKD 89,775
HKD 80,275
HKD 68,400
HKD 58,900
Total Mortgage Loan
HKD 2,469,525
HKD 2,464,775
HKD 2,455,275
HKD 2,443,400
HKD 2,433,900
Mortgage Loan Tenor (yrs)
30
25
20
15
10
360
300
240
180
120
Mortgage Interest Rate (nominal annual rate)
2.15%
Monthly Repayment
HKD 9,314.20
HKD 10,627.98
HKD 12,596.00
HKD 15,892.82
HKD 22,559.03
Required Monthly Income
HKD 22,495.20
HKD 25,414.73
HKD 29,788.10
HKD 37,114.37
HKD 51,928.17