Property Price

HK$

Loan %

HK$

Term

Year

Interest Rate

Advance Calc. - Affordability Calc.

Other Monthly Payment

HK$

Monthly Income

HK$

Calculate

Advance Calc. - Step-up Interest Calc.

Range

Inc

Listing Table

Total Expense HK$9,006,984

Monthly Payment
$4,931

Down Payment

$6,902,000

Total Loan

$1,098,000

Total int. paid

$676,984

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,232,000

Base on DTI ratio

$9,861

Budget of property purchase

HK$7,232,000

Down Payment

$6,902,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$9,861

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@12,219

GFA

736 ft²

@10,326

local_offer Good Catch

Sale$7.6 M

622 ft²

@12,219

GFA

736 ft²

@10,326

Sale$7.6 M

local_offer Good Catch

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

511 ft²

@13,699

local_fire_department HIT

Sale$7 M

511 ft²

@13,699

Sale$7 M

local_fire_department HIT

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

465 ft²

@16,774

GFA

635 ft²

@12,283

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.8 M

465 ft²

@16,774

GFA

635 ft²

@12,283

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sai Kung MAU PING SAN TSUEN

thumb_up

MAU PING SAN TSUEN

GFA

700 ft²

@11,000

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$7.7 M

GFA

700 ft²

@11,000

Sale$7.7 M

local_fire_department HIT hotel_class King local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW

510 ft²

@14,706

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.5 M

510 ft²

@14,706

Sale$7.5 M

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

498 ft²

@14,659

local_fire_department HIT

Sale$7.3 M

498 ft²

@14,659

Sale$7.3 M

local_fire_department HIT

Shatin KAK TIN VILLAGE NAM KAU

thumb_up

KAK TIN VILLAGE NAM KAU

GFA

700 ft²

@11,429

real_estate_agent Rare

Sale$8 M

GFA

700 ft²

@11,429

Sale$8 M

real_estate_agent Rare

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

曉峰灣畔三房前排海必睇

653 ft²

@12,251

GFA

827 ft²

@9,674

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Sale$8 M

653 ft²

@12,251

GFA

827 ft²

@9,674

Sale$8 M

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

KOL VR

Ma On Shan SAUSALITO

thumb_up

MA ON SHAN SAUSALITO

701 ft²

@11,555

GFA

939 ft²

@8,626

local_fire_department HIT local_offer Good Catch

Sale$8.1 M

701 ft²

@11,555

GFA

939 ft²

@8,626

Sale$8.1 M

local_fire_department HIT local_offer Good Catch

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@13,752

GFA

862 ft²

@10,418

local_fire_department HIT

Sale$8.98 M

653 ft²

@13,752

GFA

862 ft²

@10,418

Sale$8.98 M

local_fire_department HIT

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

765 ft²

@11,111

GFA

988 ft²

@8,603

local_fire_department HIT

Sale$8.5 M

765 ft²

@11,111

GFA

988 ft²

@8,603

Sale$8.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$6,571	$5,050	$4,138	$3,532
1.500	$6,816	$5,298	$4,391	$3,789
2.000	$7,066	$5,555	$4,654	$4,058
2.500	$7,321	$5,818	$4,926	$4,338
3.000	$7,583	$6,089	$5,207	$4,629
3.500	$7,849	$6,368	$5,497	$4,931
4.000	$8,122	$6,654	$5,796	$5,242
4.500	$8,400	$6,946	$6,103	$5,563
5.000	$8,683	$7,246	$6,419	$5,894
5.500	$8,972	$7,553	$6,743	$6,234
6.000	$9,266	$7,866	$7,074	$6,583

Monthly Payment$4,931

Term

30Year

Loan amount

$1,098,000

Total int. paid

$676,984

Total Loan and Interest

$1,774,984

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$3,203	$1,728	$4,931	$1,096,272
2	$3,197	$1,733	$4,931	$1,094,539
3	$3,192	$1,738	$4,931	$1,092,801
4	$3,187	$1,743	$4,931	$1,091,058
5	$3,182	$1,748	$4,931	$1,089,309
6	$3,177	$1,753	$4,931	$1,087,556
7	$3,172	$1,758	$4,931	$1,085,798
8	$3,167	$1,764	$4,931	$1,084,034
9	$3,162	$1,769	$4,931	$1,082,265
10	$3,157	$1,774	$4,931	$1,080,491
11	$3,151	$1,779	$4,931	$1,078,712
12	$3,146	$1,784	$4,931	$1,076,928

第1年供款共

$59,166

第1年利息

$38,094

第1年共還本金

$21,072

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$3,141	$1,789	$4,931	$1,075,139
14	$3,136	$1,795	$4,931	$1,073,344
15	$3,131	$1,800	$4,931	$1,071,544
16	$3,125	$1,805	$4,931	$1,069,739
17	$3,120	$1,810	$4,931	$1,067,928
18	$3,115	$1,816	$4,931	$1,066,113
19	$3,109	$1,821	$4,931	$1,064,292
20	$3,104	$1,826	$4,931	$1,062,465
21	$3,099	$1,832	$4,931	$1,060,634
22	$3,094	$1,837	$4,931	$1,058,797
23	$3,088	$1,842	$4,931	$1,056,954
24	$3,083	$1,848	$4,931	$1,055,106

第2年供款共

$59,166

第2年利息

$37,345

第2年共還本金

$21,821

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$3,077	$1,853	$4,931	$1,053,253
26	$3,072	$1,859	$4,931	$1,051,395
27	$3,067	$1,864	$4,931	$1,049,531
28	$3,061	$1,869	$4,931	$1,047,662
29	$3,056	$1,875	$4,931	$1,045,787
30	$3,050	$1,880	$4,931	$1,043,906
31	$3,045	$1,886	$4,931	$1,042,021
32	$3,039	$1,891	$4,931	$1,040,129
33	$3,034	$1,897	$4,931	$1,038,233
34	$3,028	$1,902	$4,931	$1,036,330
35	$3,023	$1,908	$4,931	$1,034,422
36	$3,017	$1,913	$4,931	$1,032,509

第3年供款共

$59,166

第3年利息

$36,569

第3年共還本金

$22,598

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$3,011	$1,919	$4,931	$1,030,590
38	$3,006	$1,925	$4,931	$1,028,665
39	$3,000	$1,930	$4,931	$1,026,735
40	$2,995	$1,936	$4,931	$1,024,799
41	$2,989	$1,942	$4,931	$1,022,858
42	$2,983	$1,947	$4,931	$1,020,910
43	$2,978	$1,953	$4,931	$1,018,958
44	$2,972	$1,959	$4,931	$1,016,999
45	$2,966	$1,964	$4,931	$1,015,035
46	$2,961	$1,970	$4,931	$1,013,065
47	$2,955	$1,976	$4,931	$1,011,089
48	$2,949	$1,982	$4,931	$1,009,108

第4年供款共

$59,166

第4年利息

$35,765

第4年共還本金

$23,401

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,943	$1,987	$4,931	$1,007,120
50	$2,937	$1,993	$4,931	$1,005,127
51	$2,932	$1,999	$4,931	$1,003,128
52	$2,926	$2,005	$4,931	$1,001,124
53	$2,920	$2,011	$4,931	$999,113
54	$2,914	$2,016	$4,931	$997,097
55	$2,908	$2,022	$4,931	$995,074
56	$2,902	$2,028	$4,931	$993,046
57	$2,896	$2,034	$4,931	$991,012
58	$2,890	$2,040	$4,931	$988,972
59	$2,885	$2,046	$4,931	$986,926
60	$2,879	$2,052	$4,931	$984,874

第5年供款共

$59,166

第5年利息

$34,932

第5年共還本金

$24,234

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,873	$2,058	$4,931	$982,816
62	$2,867	$2,064	$4,931	$980,752
63	$2,861	$2,070	$4,931	$978,682
64	$2,854	$2,076	$4,931	$976,606
65	$2,848	$2,082	$4,931	$974,524
66	$2,842	$2,088	$4,931	$972,436
67	$2,836	$2,094	$4,931	$970,341
68	$2,830	$2,100	$4,931	$968,241
69	$2,824	$2,106	$4,931	$966,135
70	$2,818	$2,113	$4,931	$964,022
71	$2,812	$2,119	$4,931	$961,903
72	$2,806	$2,125	$4,931	$959,778

第6年供款共

$59,166

第6年利息

$34,071

第6年共還本金

$25,096

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,799	$2,131	$4,931	$957,647
74	$2,793	$2,137	$4,931	$955,510
75	$2,787	$2,144	$4,931	$953,366
76	$2,781	$2,150	$4,931	$951,216
77	$2,774	$2,156	$4,931	$949,060
78	$2,768	$2,162	$4,931	$946,898
79	$2,762	$2,169	$4,931	$944,729
80	$2,755	$2,175	$4,931	$942,554
81	$2,749	$2,181	$4,931	$940,373
82	$2,743	$2,188	$4,931	$938,185
83	$2,736	$2,194	$4,931	$935,991
84	$2,730	$2,201	$4,931	$933,790

第7年供款共

$59,166

第7年利息

$33,178

第7年共還本金

$25,988

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,724	$2,207	$4,931	$931,583
86	$2,717	$2,213	$4,931	$929,370
87	$2,711	$2,220	$4,931	$927,150
88	$2,704	$2,226	$4,931	$924,924
89	$2,698	$2,233	$4,931	$922,691
90	$2,691	$2,239	$4,931	$920,451
91	$2,685	$2,246	$4,931	$918,206
92	$2,678	$2,252	$4,931	$915,953
93	$2,672	$2,259	$4,931	$913,694
94	$2,665	$2,266	$4,931	$911,429
95	$2,658	$2,272	$4,931	$909,156
96	$2,652	$2,279	$4,931	$906,878

第8年供款共

$59,166

第8年利息

$32,254

第8年共還本金

$26,912

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,645	$2,285	$4,931	$904,592
98	$2,638	$2,292	$4,931	$902,300
99	$2,632	$2,299	$4,931	$900,001
100	$2,625	$2,306	$4,931	$897,696
101	$2,618	$2,312	$4,931	$895,384
102	$2,612	$2,319	$4,931	$893,065
103	$2,605	$2,326	$4,931	$890,739
104	$2,598	$2,333	$4,931	$888,406
105	$2,591	$2,339	$4,931	$886,067
106	$2,584	$2,346	$4,931	$883,721
107	$2,578	$2,353	$4,931	$881,368
108	$2,571	$2,360	$4,931	$879,008

第9年供款共

$59,166

第9年利息

$31,296

第9年共還本金

$27,870

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,564	$2,367	$4,931	$876,641
110	$2,557	$2,374	$4,931	$874,268
111	$2,550	$2,381	$4,931	$871,887
112	$2,543	$2,388	$4,931	$869,500
113	$2,536	$2,394	$4,931	$867,105
114	$2,529	$2,401	$4,931	$864,704
115	$2,522	$2,408	$4,931	$862,295
116	$2,515	$2,415	$4,931	$859,880
117	$2,508	$2,423	$4,931	$857,457
118	$2,501	$2,430	$4,931	$855,028
119	$2,494	$2,437	$4,931	$852,591
120	$2,487	$2,444	$4,931	$850,147

第10年供款共

$59,166

第10年利息

$30,305

第10年共還本金

$28,861

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$2,480	$2,451	$4,931	$847,696
122	$2,472	$2,458	$4,931	$845,238
123	$2,465	$2,465	$4,931	$842,773
124	$2,458	$2,472	$4,931	$840,300
125	$2,451	$2,480	$4,931	$837,821
126	$2,444	$2,487	$4,931	$835,334
127	$2,436	$2,494	$4,931	$832,840
128	$2,429	$2,501	$4,931	$830,338
129	$2,422	$2,509	$4,931	$827,830
130	$2,415	$2,516	$4,931	$825,314
131	$2,407	$2,523	$4,931	$822,790
132	$2,400	$2,531	$4,931	$820,260

第11年供款共

$59,166

第11年利息

$29,279

第11年共還本金

$29,887

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$2,392	$2,538	$4,931	$817,722
134	$2,385	$2,545	$4,931	$815,176
135	$2,378	$2,553	$4,931	$812,623
136	$2,370	$2,560	$4,931	$810,063
137	$2,363	$2,568	$4,931	$807,495
138	$2,355	$2,575	$4,931	$804,920
139	$2,348	$2,583	$4,931	$802,337
140	$2,340	$2,590	$4,931	$799,747
141	$2,333	$2,598	$4,931	$797,149
142	$2,325	$2,605	$4,931	$794,543
143	$2,317	$2,613	$4,931	$791,930
144	$2,310	$2,621	$4,931	$789,309

第12年供款共

$59,166

第12年利息

$28,216

第12年共還本金

$30,950

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$2,302	$2,628	$4,931	$786,681
146	$2,294	$2,636	$4,931	$784,045
147	$2,287	$2,644	$4,931	$781,401
148	$2,279	$2,651	$4,931	$778,750
149	$2,271	$2,659	$4,931	$776,091
150	$2,264	$2,667	$4,931	$773,424
151	$2,256	$2,675	$4,931	$770,749
152	$2,248	$2,682	$4,931	$768,067
153	$2,240	$2,690	$4,931	$765,376
154	$2,232	$2,698	$4,931	$762,678
155	$2,224	$2,706	$4,931	$759,972
156	$2,217	$2,714	$4,931	$757,258

第13年供款共

$59,166

第13年利息

$27,115

第13年共還本金

$32,051

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$2,209	$2,722	$4,931	$754,536
158	$2,201	$2,730	$4,931	$751,806
159	$2,193	$2,738	$4,931	$749,069
160	$2,185	$2,746	$4,931	$746,323
161	$2,177	$2,754	$4,931	$743,569
162	$2,169	$2,762	$4,931	$740,807
163	$2,161	$2,770	$4,931	$738,038
164	$2,153	$2,778	$4,931	$735,260
165	$2,145	$2,786	$4,931	$732,474
166	$2,136	$2,794	$4,931	$729,680
167	$2,128	$2,802	$4,931	$726,877
168	$2,120	$2,810	$4,931	$724,067

第14年供款共

$59,166

第14年利息

$25,975

第14年共還本金

$33,191

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$2,112	$2,819	$4,931	$721,248
170	$2,104	$2,827	$4,931	$718,421
171	$2,095	$2,835	$4,931	$715,586
172	$2,087	$2,843	$4,931	$712,743
173	$2,079	$2,852	$4,931	$709,891
174	$2,071	$2,860	$4,931	$707,031
175	$2,062	$2,868	$4,931	$704,163
176	$2,054	$2,877	$4,931	$701,286
177	$2,045	$2,885	$4,931	$698,401
178	$2,037	$2,894	$4,931	$695,508
179	$2,029	$2,902	$4,931	$692,606
180	$2,020	$2,910	$4,931	$689,695

第15年供款共

$59,166

第15年利息

$24,794

第15年共還本金

$34,372

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$2,012	$2,919	$4,931	$686,776
182	$2,003	$2,927	$4,931	$683,849
183	$1,995	$2,936	$4,931	$680,913
184	$1,986	$2,945	$4,931	$677,968
185	$1,977	$2,953	$4,931	$675,015
186	$1,969	$2,962	$4,931	$672,054
187	$1,960	$2,970	$4,931	$669,083
188	$1,951	$2,979	$4,931	$666,104
189	$1,943	$2,988	$4,931	$663,117
190	$1,934	$2,996	$4,931	$660,120
191	$1,925	$3,005	$4,931	$657,115
192	$1,917	$3,014	$4,931	$654,101

第16年供款共

$59,166

第16年利息

$23,572

第16年共還本金

$35,594

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,908	$3,023	$4,931	$651,078
194	$1,899	$3,032	$4,931	$648,047
195	$1,890	$3,040	$4,931	$645,006
196	$1,881	$3,049	$4,931	$641,957
197	$1,872	$3,058	$4,931	$638,899
198	$1,863	$3,067	$4,931	$635,832
199	$1,855	$3,076	$4,931	$632,756
200	$1,846	$3,085	$4,931	$629,671
201	$1,837	$3,094	$4,931	$626,577
202	$1,828	$3,103	$4,931	$623,474
203	$1,818	$3,112	$4,931	$620,362
204	$1,809	$3,121	$4,931	$617,241

第17年供款共

$59,166

第17年利息

$22,306

第17年共還本金

$36,860

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,800	$3,130	$4,931	$614,111
206	$1,791	$3,139	$4,931	$610,971
207	$1,782	$3,149	$4,931	$607,823
208	$1,773	$3,158	$4,931	$604,665
209	$1,764	$3,167	$4,931	$601,498
210	$1,754	$3,176	$4,931	$598,322
211	$1,745	$3,185	$4,931	$595,137
212	$1,736	$3,195	$4,931	$591,942
213	$1,726	$3,204	$4,931	$588,738
214	$1,717	$3,213	$4,931	$585,525
215	$1,708	$3,223	$4,931	$582,302
216	$1,698	$3,232	$4,931	$579,070

第18年供款共

$59,166

第18年利息

$20,995

第18年共還本金

$38,171

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,689	$3,242	$4,931	$575,828
218	$1,679	$3,251	$4,931	$572,577
219	$1,670	$3,260	$4,931	$569,317
220	$1,661	$3,270	$4,931	$566,047
221	$1,651	$3,280	$4,931	$562,767
222	$1,641	$3,289	$4,931	$559,478
223	$1,632	$3,299	$4,931	$556,179
224	$1,622	$3,308	$4,931	$552,871
225	$1,613	$3,318	$4,931	$549,553
226	$1,603	$3,328	$4,931	$546,225
227	$1,593	$3,337	$4,931	$542,888
228	$1,583	$3,347	$4,931	$539,541

第19年供款共

$59,166

第19年利息

$19,637

第19年共還本金

$39,529

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,574	$3,357	$4,931	$536,184
230	$1,564	$3,367	$4,931	$532,817
231	$1,554	$3,376	$4,931	$529,441
232	$1,544	$3,386	$4,931	$526,055
233	$1,534	$3,396	$4,931	$522,658
234	$1,524	$3,406	$4,931	$519,252
235	$1,514	$3,416	$4,931	$515,836
236	$1,505	$3,426	$4,931	$512,410
237	$1,495	$3,436	$4,931	$508,974
238	$1,485	$3,446	$4,931	$505,528
239	$1,474	$3,456	$4,931	$502,072
240	$1,464	$3,466	$4,931	$498,606

第20年供款共

$59,166

第20年利息

$18,231

第20年共還本金

$40,935

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,454	$3,476	$4,931	$495,130
242	$1,444	$3,486	$4,931	$491,644
243	$1,434	$3,497	$4,931	$488,147
244	$1,424	$3,507	$4,931	$484,640
245	$1,414	$3,517	$4,931	$481,123
246	$1,403	$3,527	$4,931	$477,596
247	$1,393	$3,538	$4,931	$474,059
248	$1,383	$3,548	$4,931	$470,511
249	$1,372	$3,558	$4,931	$466,953
250	$1,362	$3,569	$4,931	$463,384
251	$1,352	$3,579	$4,931	$459,805
252	$1,341	$3,589	$4,931	$456,216

第21年供款共

$59,166

第21年利息

$16,775

第21年共還本金

$42,391

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,331	$3,600	$4,931	$452,616
254	$1,320	$3,610	$4,931	$449,005
255	$1,310	$3,621	$4,931	$445,384
256	$1,299	$3,631	$4,931	$441,753
257	$1,288	$3,642	$4,931	$438,111
258	$1,278	$3,653	$4,931	$434,458
259	$1,267	$3,663	$4,931	$430,795
260	$1,256	$3,674	$4,931	$427,121
261	$1,246	$3,685	$4,931	$423,436
262	$1,235	$3,695	$4,931	$419,741
263	$1,224	$3,706	$4,931	$416,034
264	$1,213	$3,717	$4,931	$412,317

第22年供款共

$59,166

第22年利息

$15,268

第22年共還本金

$43,898

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,203	$3,728	$4,931	$408,589
266	$1,192	$3,739	$4,931	$404,851
267	$1,181	$3,750	$4,931	$401,101
268	$1,170	$3,761	$4,931	$397,340
269	$1,159	$3,772	$4,931	$393,569
270	$1,148	$3,783	$4,931	$389,786
271	$1,137	$3,794	$4,931	$385,992
272	$1,126	$3,805	$4,931	$382,188
273	$1,115	$3,816	$4,931	$378,372
274	$1,104	$3,827	$4,931	$374,545
275	$1,092	$3,838	$4,931	$370,707
276	$1,081	$3,849	$4,931	$366,858

第23年供款共

$59,166

第23年利息

$13,706

第23年共還本金

$45,460

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,070	$3,861	$4,931	$362,997
278	$1,059	$3,872	$4,931	$359,125
279	$1,047	$3,883	$4,931	$355,242
280	$1,036	$3,894	$4,931	$351,348
281	$1,025	$3,906	$4,931	$347,442
282	$1,013	$3,917	$4,931	$343,525
283	$1,002	$3,929	$4,931	$339,596
284	$990	$3,940	$4,931	$335,656
285	$979	$3,952	$4,931	$331,705
286	$967	$3,963	$4,931	$327,742
287	$956	$3,975	$4,931	$323,767
288	$944	$3,986	$4,931	$319,781

第24年供款共

$59,166

第24年利息

$12,090

第24年共還本金

$47,077

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$933	$3,998	$4,931	$315,783
290	$921	$4,009	$4,931	$311,774
291	$909	$4,021	$4,931	$307,753
292	$898	$4,033	$4,931	$303,720
293	$886	$4,045	$4,931	$299,675
294	$874	$4,056	$4,931	$295,619
295	$862	$4,068	$4,931	$291,550
296	$850	$4,080	$4,931	$287,470
297	$838	$4,092	$4,931	$283,378
298	$827	$4,104	$4,931	$279,274
299	$815	$4,116	$4,931	$275,158
300	$803	$4,128	$4,931	$271,030

第25年供款共

$59,166

第25年利息

$10,415

第25年共還本金

$48,751

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$791	$4,140	$4,931	$266,890
302	$778	$4,152	$4,931	$262,738
303	$766	$4,164	$4,931	$258,574
304	$754	$4,176	$4,931	$254,397
305	$742	$4,189	$4,931	$250,209
306	$730	$4,201	$4,931	$246,008
307	$718	$4,213	$4,931	$241,795
308	$705	$4,225	$4,931	$237,570
309	$693	$4,238	$4,931	$233,332
310	$681	$4,250	$4,931	$229,082
311	$668	$4,262	$4,931	$224,820
312	$656	$4,275	$4,931	$220,545

第26年供款共

$59,166

第26年利息

$8,681

第26年共還本金

$50,485

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$643	$4,287	$4,931	$216,258
314	$631	$4,300	$4,931	$211,958
315	$618	$4,312	$4,931	$207,646
316	$606	$4,325	$4,931	$203,321
317	$593	$4,337	$4,931	$198,984
318	$580	$4,350	$4,931	$194,633
319	$568	$4,363	$4,931	$190,271
320	$555	$4,376	$4,931	$185,895
321	$542	$4,388	$4,931	$181,507
322	$529	$4,401	$4,931	$177,106
323	$517	$4,414	$4,931	$172,692
324	$504	$4,427	$4,931	$168,265

第27年供款共

$59,166

第27年利息

$6,886

第27年共還本金

$52,280

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$491	$4,440	$4,931	$163,825
326	$478	$4,453	$4,931	$159,372
327	$465	$4,466	$4,931	$154,907
328	$452	$4,479	$4,931	$150,428
329	$439	$4,492	$4,931	$145,936
330	$426	$4,505	$4,931	$141,431
331	$413	$4,518	$4,931	$136,913
332	$399	$4,531	$4,931	$132,382
333	$386	$4,544	$4,931	$127,838
334	$373	$4,558	$4,931	$123,280
335	$360	$4,571	$4,931	$118,709
336	$346	$4,584	$4,931	$114,125

第28年供款共

$59,166

第28年利息

$5,026

第28年共還本金

$54,140

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$333	$4,598	$4,931	$109,527
338	$319	$4,611	$4,931	$104,916
339	$306	$4,625	$4,931	$100,292
340	$293	$4,638	$4,931	$95,654
341	$279	$4,652	$4,931	$91,002
342	$265	$4,665	$4,931	$86,337
343	$252	$4,679	$4,931	$81,658
344	$238	$4,692	$4,931	$76,966
345	$224	$4,706	$4,931	$72,260
346	$211	$4,720	$4,931	$67,540
347	$197	$4,734	$4,931	$62,807
348	$183	$4,747	$4,931	$58,060

第29年供款共

$59,166

第29年利息

$3,101

第29年共還本金

$56,065

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$169	$4,761	$4,931	$53,298
350	$155	$4,775	$4,931	$48,523
351	$142	$4,789	$4,931	$43,734
352	$128	$4,803	$4,931	$38,931
353	$114	$4,817	$4,931	$34,114
354	$100	$4,831	$4,931	$29,283
355	$85	$4,845	$4,931	$24,438
356	$71	$4,859	$4,931	$19,579
357	$57	$4,873	$4,931	$14,706
358	$43	$4,888	$4,931	$9,818
359	$29	$4,902	$4,931	$4,916
360	$14	$4,916	$4,931	$0

第30年供款共

$59,166

第30年利息

$1,107

第30年共還本金

$58,060

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

Online Listing Find Property

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$9,006,984

Disclaimer

Recommended properties

Mort. Insurance
info