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$9,428,712

Monthly Payment
$8,002

Down Payment

$6,218,000

Total Loan

$1,782,000

Total int. paid

$1,098,712

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,548,000

Base on DTI ratio

$16,004

Budget of property purchase

HK$6,548,000

Down Payment

$6,218,000
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

$16,004

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

Ma On Shan BAYSHORE TWR BLK 05

thumb_up

BAYSHORE TWR BLK 05

550 ft²

@14,545

GFA

739 ft²

@10,825

local_fire_department HIT pets Pet Friendly

Sale$8 M

550 ft²

@14,545

GFA

739 ft²

@10,825

Sale$8 M

local_fire_department HIT pets Pet Friendly

KOL VR

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE

684 ft²

@11,667

GFA

901 ft²

@8,857

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$7.98 M

684 ft²

@11,667

GFA

901 ft²

@8,857

Sale$7.98 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sai Kung SAI SHA WHOLE BLOCK HSE

thumb_up

SAI KENG

GFA

1,200 ft²

@6,833

real_estate_agent Rare

Sale$8.2 M

GFA

1,200 ft²

@6,833

Sale$8.2 M

real_estate_agent Rare

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

517 ft²

@15,087

directions_run Sale

Sale$7.8 M

517 ft²

@15,087

Sale$7.8 M

directions_run Sale

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

662 ft²

@10,876

GFA

968 ft²

@7,438

local_fire_department HIT

Sale$7.2 M

662 ft²

@10,876

GFA

968 ft²

@7,438

Sale$7.2 M

local_fire_department HIT

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

634 ft²

@11,987

GFA

868 ft²

@8,756

local_fire_department HIT real_estate_agent Rare vpn_key Key pets Pet Friendly

Sale$7.6 M

634 ft²

@11,987

GFA

868 ft²

@8,756

Sale$7.6 M

local_fire_department HIT real_estate_agent Rare vpn_key Key pets Pet Friendly

Shatin DRAGONS RANGE COURT D

thumb_up

SHATIN DRAGONS RANGE COURT D

654 ft²

@13,456

real_estate_agent Rare

Sale$8.8 M

654 ft²

@13,456

Sale$8.8 M

real_estate_agent Rare

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

564 ft²

@14,539

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.2 M

564 ft²

@14,539

Sale$8.2 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Video

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN GROUND FLOOR WITH GARDEN

433 ft²

@17,321

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

433 ft²

@17,321

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

724 ft²

@12,155

GFA

952 ft²

@9,244

local_fire_department HIT

Sale$8.8 M

724 ft²

@12,155

GFA

952 ft²

@9,244

Sale$8.8 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

465 ft²

@16,301

GFA

635 ft²

@11,937

local_fire_department HIT real_estate_agent Rare

Sale$7.58 M

465 ft²

@16,301

GFA

635 ft²

@11,937

Sale$7.58 M

local_fire_department HIT real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$10,665	$8,195	$6,716	$5,732
1.500	$11,062	$8,599	$7,127	$6,150
2.000	$11,467	$9,015	$7,553	$6,587
2.500	$11,882	$9,443	$7,994	$7,041
3.000	$12,306	$9,883	$8,450	$7,513
3.500	$12,739	$10,335	$8,921	$8,002
4.000	$13,181	$10,799	$9,406	$8,508
4.500	$13,632	$11,274	$9,905	$9,029
5.000	$14,092	$11,760	$10,417	$9,566
5.500	$14,560	$12,258	$10,943	$10,118
6.000	$15,038	$12,767	$11,481	$10,684

Monthly Payment$8,002

Term

30Year

Loan amount

$1,782,000

Total int. paid

$1,098,712

Total Loan and Interest

$2,880,712

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$5,198	$2,804	$8,002	$1,779,196
2	$5,189	$2,813	$8,002	$1,776,383
3	$5,181	$2,821	$8,002	$1,773,562
4	$5,173	$2,829	$8,002	$1,770,733
5	$5,165	$2,837	$8,002	$1,767,896
6	$5,156	$2,846	$8,002	$1,765,050
7	$5,148	$2,854	$8,002	$1,762,196
8	$5,140	$2,862	$8,002	$1,759,334
9	$5,131	$2,871	$8,002	$1,756,463
10	$5,123	$2,879	$8,002	$1,753,584
11	$5,115	$2,887	$8,002	$1,750,697
12	$5,106	$2,896	$8,002	$1,747,801

第1年供款共

$96,024

第1年利息

$61,825

第1年共還本金

$34,199

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$5,098	$2,904	$8,002	$1,744,897
14	$5,089	$2,913	$8,002	$1,741,984
15	$5,081	$2,921	$8,002	$1,739,063
16	$5,072	$2,930	$8,002	$1,736,133
17	$5,064	$2,938	$8,002	$1,733,195
18	$5,055	$2,947	$8,002	$1,730,248
19	$5,047	$2,955	$8,002	$1,727,293
20	$5,038	$2,964	$8,002	$1,724,329
21	$5,029	$2,973	$8,002	$1,721,356
22	$5,021	$2,981	$8,002	$1,718,375
23	$5,012	$2,990	$8,002	$1,715,385
24	$5,003	$2,999	$8,002	$1,712,386

第2年供款共

$96,024

第2年利息

$60,609

第2年共還本金

$35,415

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$4,994	$3,008	$8,002	$1,709,378
26	$4,986	$3,016	$8,002	$1,706,362
27	$4,977	$3,025	$8,002	$1,703,337
28	$4,968	$3,034	$8,002	$1,700,303
29	$4,959	$3,043	$8,002	$1,697,260
30	$4,950	$3,052	$8,002	$1,694,209
31	$4,941	$3,061	$8,002	$1,691,148
32	$4,933	$3,069	$8,002	$1,688,079
33	$4,924	$3,078	$8,002	$1,685,000
34	$4,915	$3,087	$8,002	$1,681,913
35	$4,906	$3,096	$8,002	$1,678,817
36	$4,897	$3,105	$8,002	$1,675,711

第3年供款共

$96,024

第3年利息

$59,349

第3年共還本金

$36,675

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$4,887	$3,114	$8,002	$1,672,597
38	$4,878	$3,124	$8,002	$1,669,473
39	$4,869	$3,133	$8,002	$1,666,340
40	$4,860	$3,142	$8,002	$1,663,199
41	$4,851	$3,151	$8,002	$1,660,048
42	$4,842	$3,160	$8,002	$1,656,887
43	$4,833	$3,169	$8,002	$1,653,718
44	$4,823	$3,179	$8,002	$1,650,539
45	$4,814	$3,188	$8,002	$1,647,351
46	$4,805	$3,197	$8,002	$1,644,154
47	$4,795	$3,207	$8,002	$1,640,948
48	$4,786	$3,216	$8,002	$1,637,732

第4年供款共

$96,024

第4年利息

$58,044

第4年共還本金

$37,979

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$4,777	$3,225	$8,002	$1,634,507
50	$4,767	$3,235	$8,002	$1,631,272
51	$4,758	$3,244	$8,002	$1,628,028
52	$4,748	$3,254	$8,002	$1,624,774
53	$4,739	$3,263	$8,002	$1,621,511
54	$4,729	$3,273	$8,002	$1,618,239
55	$4,720	$3,282	$8,002	$1,614,957
56	$4,710	$3,292	$8,002	$1,611,665
57	$4,701	$3,301	$8,002	$1,608,364
58	$4,691	$3,311	$8,002	$1,605,053
59	$4,681	$3,321	$8,002	$1,601,732
60	$4,672	$3,330	$8,002	$1,598,402

第5年供款共

$96,024

第5年利息

$56,694

第5年共還本金

$39,330

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$4,662	$3,340	$8,002	$1,595,062
62	$4,652	$3,350	$8,002	$1,591,712
63	$4,642	$3,359	$8,002	$1,588,353
64	$4,633	$3,369	$8,002	$1,584,983
65	$4,623	$3,379	$8,002	$1,581,604
66	$4,613	$3,389	$8,002	$1,578,215
67	$4,603	$3,399	$8,002	$1,574,816
68	$4,593	$3,409	$8,002	$1,571,408
69	$4,583	$3,419	$8,002	$1,567,989
70	$4,573	$3,429	$8,002	$1,564,560
71	$4,563	$3,439	$8,002	$1,561,122
72	$4,553	$3,449	$8,002	$1,557,673

第6年供款共

$96,024

第6年利息

$55,295

第6年共還本金

$40,729

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$4,543	$3,459	$8,002	$1,554,214
74	$4,533	$3,469	$8,002	$1,550,745
75	$4,523	$3,479	$8,002	$1,547,266
76	$4,513	$3,489	$8,002	$1,543,777
77	$4,503	$3,499	$8,002	$1,540,278
78	$4,492	$3,509	$8,002	$1,536,768
79	$4,482	$3,520	$8,002	$1,533,249
80	$4,472	$3,530	$8,002	$1,529,719
81	$4,462	$3,540	$8,002	$1,526,178
82	$4,451	$3,551	$8,002	$1,522,628
83	$4,441	$3,561	$8,002	$1,519,067
84	$4,431	$3,571	$8,002	$1,515,495

第7年供款共

$96,024

第7年利息

$53,846

第7年共還本金

$42,177

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$4,420	$3,582	$8,002	$1,511,914
86	$4,410	$3,592	$8,002	$1,508,321
87	$4,399	$3,603	$8,002	$1,504,719
88	$4,389	$3,613	$8,002	$1,501,106
89	$4,378	$3,624	$8,002	$1,497,482
90	$4,368	$3,634	$8,002	$1,493,847
91	$4,357	$3,645	$8,002	$1,490,203
92	$4,346	$3,656	$8,002	$1,486,547
93	$4,336	$3,666	$8,002	$1,482,881
94	$4,325	$3,677	$8,002	$1,479,204
95	$4,314	$3,688	$8,002	$1,475,516
96	$4,304	$3,698	$8,002	$1,471,818

第8年供款共

$96,024

第8年利息

$52,346

第8年共還本金

$43,678

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$4,293	$3,709	$8,002	$1,468,109
98	$4,282	$3,720	$8,002	$1,464,389
99	$4,271	$3,731	$8,002	$1,460,658
100	$4,260	$3,742	$8,002	$1,456,916
101	$4,249	$3,753	$8,002	$1,453,163
102	$4,238	$3,764	$8,002	$1,449,400
103	$4,227	$3,775	$8,002	$1,445,625
104	$4,216	$3,786	$8,002	$1,441,840
105	$4,205	$3,797	$8,002	$1,438,043
106	$4,194	$3,808	$8,002	$1,434,235
107	$4,183	$3,819	$8,002	$1,430,417
108	$4,172	$3,830	$8,002	$1,426,587

第9年供款共

$96,024

第9年利息

$50,793

第9年共還本金

$45,231

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$4,161	$3,841	$8,002	$1,422,746
110	$4,150	$3,852	$8,002	$1,418,893
111	$4,138	$3,864	$8,002	$1,415,030
112	$4,127	$3,875	$8,002	$1,411,155
113	$4,116	$3,886	$8,002	$1,407,269
114	$4,105	$3,897	$8,002	$1,403,371
115	$4,093	$3,909	$8,002	$1,399,463
116	$4,082	$3,920	$8,002	$1,395,542
117	$4,070	$3,932	$8,002	$1,391,611
118	$4,059	$3,943	$8,002	$1,387,668
119	$4,047	$3,955	$8,002	$1,383,713
120	$4,036	$3,966	$8,002	$1,379,747

第10年供款共

$96,024

第10年利息

$49,184

第10年共還本金

$46,840

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$4,024	$3,978	$8,002	$1,375,769
122	$4,013	$3,989	$8,002	$1,371,780
123	$4,001	$4,001	$8,002	$1,367,779
124	$3,989	$4,013	$8,002	$1,363,766
125	$3,978	$4,024	$8,002	$1,359,742
126	$3,966	$4,036	$8,002	$1,355,706
127	$3,954	$4,048	$8,002	$1,351,658
128	$3,942	$4,060	$8,002	$1,347,598
129	$3,930	$4,071	$8,002	$1,343,527
130	$3,919	$4,083	$8,002	$1,339,444
131	$3,907	$4,095	$8,002	$1,335,348
132	$3,895	$4,107	$8,002	$1,331,241

第11年供款共

$96,024

第11年利息

$47,518

第11年共還本金

$48,506

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$3,883	$4,119	$8,002	$1,327,122
134	$3,871	$4,131	$8,002	$1,322,991
135	$3,859	$4,143	$8,002	$1,318,847
136	$3,847	$4,155	$8,002	$1,314,692
137	$3,835	$4,167	$8,002	$1,310,525
138	$3,822	$4,180	$8,002	$1,306,345
139	$3,810	$4,192	$8,002	$1,302,153
140	$3,798	$4,204	$8,002	$1,297,949
141	$3,786	$4,216	$8,002	$1,293,733
142	$3,773	$4,229	$8,002	$1,289,504
143	$3,761	$4,241	$8,002	$1,285,263
144	$3,749	$4,253	$8,002	$1,281,010

第12年供款共

$96,024

第12年利息

$45,793

第12年共還本金

$50,231

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$3,736	$4,266	$8,002	$1,276,744
146	$3,724	$4,278	$8,002	$1,272,466
147	$3,711	$4,291	$8,002	$1,268,176
148	$3,699	$4,303	$8,002	$1,263,873
149	$3,686	$4,316	$8,002	$1,259,557
150	$3,674	$4,328	$8,002	$1,255,229
151	$3,661	$4,341	$8,002	$1,250,888
152	$3,648	$4,354	$8,002	$1,246,534
153	$3,636	$4,366	$8,002	$1,242,168
154	$3,623	$4,379	$8,002	$1,237,789
155	$3,610	$4,392	$8,002	$1,233,397
156	$3,597	$4,405	$8,002	$1,228,993

第13年供款共

$96,024

第13年利息

$44,006

第13年共還本金

$52,018

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$3,585	$4,417	$8,002	$1,224,575
158	$3,572	$4,430	$8,002	$1,220,145
159	$3,559	$4,443	$8,002	$1,215,702
160	$3,546	$4,456	$8,002	$1,211,246
161	$3,533	$4,469	$8,002	$1,206,776
162	$3,520	$4,482	$8,002	$1,202,294
163	$3,507	$4,495	$8,002	$1,197,799
164	$3,494	$4,508	$8,002	$1,193,290
165	$3,480	$4,522	$8,002	$1,188,769
166	$3,467	$4,535	$8,002	$1,184,234
167	$3,454	$4,548	$8,002	$1,179,686
168	$3,441	$4,561	$8,002	$1,175,125

第14年供款共

$96,024

第14年利息

$42,156

第14年共還本金

$53,868

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$3,427	$4,575	$8,002	$1,170,550
170	$3,414	$4,588	$8,002	$1,165,963
171	$3,401	$4,601	$8,002	$1,161,361
172	$3,387	$4,615	$8,002	$1,156,747
173	$3,374	$4,628	$8,002	$1,152,119
174	$3,360	$4,642	$8,002	$1,147,477
175	$3,347	$4,655	$8,002	$1,142,822
176	$3,333	$4,669	$8,002	$1,138,153
177	$3,320	$4,682	$8,002	$1,133,471
178	$3,306	$4,696	$8,002	$1,128,775
179	$3,292	$4,710	$8,002	$1,124,065
180	$3,279	$4,723	$8,002	$1,119,341

第15年供款共

$96,024

第15年利息

$40,240

第15年共還本金

$55,784

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$3,265	$4,737	$8,002	$1,114,604
182	$3,251	$4,751	$8,002	$1,109,853
183	$3,237	$4,765	$8,002	$1,105,088
184	$3,223	$4,779	$8,002	$1,100,309
185	$3,209	$4,793	$8,002	$1,095,517
186	$3,195	$4,807	$8,002	$1,090,710
187	$3,181	$4,821	$8,002	$1,085,889
188	$3,167	$4,835	$8,002	$1,081,054
189	$3,153	$4,849	$8,002	$1,076,206
190	$3,139	$4,863	$8,002	$1,071,342
191	$3,125	$4,877	$8,002	$1,066,465
192	$3,111	$4,891	$8,002	$1,061,574

第16年供款共

$96,024

第16年利息

$38,256

第16年共還本金

$57,768

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$3,096	$4,906	$8,002	$1,056,668
194	$3,082	$4,920	$8,002	$1,051,748
195	$3,068	$4,934	$8,002	$1,046,814
196	$3,053	$4,949	$8,002	$1,041,865
197	$3,039	$4,963	$8,002	$1,036,902
198	$3,024	$4,978	$8,002	$1,031,924
199	$3,010	$4,992	$8,002	$1,026,932
200	$2,995	$5,007	$8,002	$1,021,925
201	$2,981	$5,021	$8,002	$1,016,904
202	$2,966	$5,036	$8,002	$1,011,868
203	$2,951	$5,051	$8,002	$1,006,817
204	$2,937	$5,065	$8,002	$1,001,752

第17年供款共

$96,024

第17年利息

$36,201

第17年共還本金

$59,822

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$2,922	$5,080	$8,002	$996,671
206	$2,907	$5,095	$8,002	$991,576
207	$2,892	$5,110	$8,002	$986,466
208	$2,877	$5,125	$8,002	$981,342
209	$2,862	$5,140	$8,002	$976,202
210	$2,847	$5,155	$8,002	$971,047
211	$2,832	$5,170	$8,002	$965,877
212	$2,817	$5,185	$8,002	$960,693
213	$2,802	$5,200	$8,002	$955,493
214	$2,787	$5,215	$8,002	$950,278
215	$2,772	$5,230	$8,002	$945,047
216	$2,756	$5,246	$8,002	$939,802

第18年供款共

$96,024

第18年利息

$34,074

第18年共還本金

$61,950

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$2,741	$5,261	$8,002	$934,541
218	$2,726	$5,276	$8,002	$929,265
219	$2,710	$5,292	$8,002	$923,973
220	$2,695	$5,307	$8,002	$918,666
221	$2,679	$5,323	$8,002	$913,343
222	$2,664	$5,338	$8,002	$908,005
223	$2,648	$5,354	$8,002	$902,652
224	$2,633	$5,369	$8,002	$897,282
225	$2,617	$5,385	$8,002	$891,897
226	$2,601	$5,401	$8,002	$886,497
227	$2,586	$5,416	$8,002	$881,081
228	$2,570	$5,432	$8,002	$875,648

第19年供款共

$96,024

第19年利息

$31,870

第19年共還本金

$64,153

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,554	$5,448	$8,002	$870,200
230	$2,538	$5,464	$8,002	$864,736
231	$2,522	$5,480	$8,002	$859,257
232	$2,506	$5,496	$8,002	$853,761
233	$2,490	$5,512	$8,002	$848,249
234	$2,474	$5,528	$8,002	$842,721
235	$2,458	$5,544	$8,002	$837,177
236	$2,442	$5,560	$8,002	$831,617
237	$2,426	$5,576	$8,002	$826,040
238	$2,409	$5,593	$8,002	$820,448
239	$2,393	$5,609	$8,002	$814,839
240	$2,377	$5,625	$8,002	$809,213

第20年供款共

$96,024

第20年利息

$29,589

第20年共還本金

$66,435

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,360	$5,642	$8,002	$803,572
242	$2,344	$5,658	$8,002	$797,913
243	$2,327	$5,675	$8,002	$792,239
244	$2,311	$5,691	$8,002	$786,547
245	$2,294	$5,708	$8,002	$780,839
246	$2,277	$5,725	$8,002	$775,115
247	$2,261	$5,741	$8,002	$769,374
248	$2,244	$5,758	$8,002	$763,616
249	$2,227	$5,775	$8,002	$757,841
250	$2,210	$5,792	$8,002	$752,049
251	$2,193	$5,808	$8,002	$746,241
252	$2,177	$5,825	$8,002	$740,415

第21年供款共

$96,024

第21年利息

$27,226

第21年共還本金

$68,798

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,160	$5,842	$8,002	$734,573
254	$2,143	$5,859	$8,002	$728,714
255	$2,125	$5,877	$8,002	$722,837
256	$2,108	$5,894	$8,002	$716,943
257	$2,091	$5,911	$8,002	$711,032
258	$2,074	$5,928	$8,002	$705,104
259	$2,057	$5,945	$8,002	$699,159
260	$2,039	$5,963	$8,002	$693,196
261	$2,022	$5,980	$8,002	$687,216
262	$2,004	$5,998	$8,002	$681,218
263	$1,987	$6,015	$8,002	$675,203
264	$1,969	$6,033	$8,002	$669,171

第22年供款共

$96,024

第22年利息

$24,779

第22年共還本金

$71,245

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,952	$6,050	$8,002	$663,120
266	$1,934	$6,068	$8,002	$657,052
267	$1,916	$6,086	$8,002	$650,967
268	$1,899	$6,103	$8,002	$644,864
269	$1,881	$6,121	$8,002	$638,742
270	$1,863	$6,139	$8,002	$632,603
271	$1,845	$6,157	$8,002	$626,447
272	$1,827	$6,175	$8,002	$620,272
273	$1,809	$6,193	$8,002	$614,079
274	$1,791	$6,211	$8,002	$607,868
275	$1,773	$6,229	$8,002	$601,639
276	$1,755	$6,247	$8,002	$595,392

第23年供款共

$96,024

第23年利息

$22,245

第23年共還本金

$73,779

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,737	$6,265	$8,002	$589,126
278	$1,718	$6,284	$8,002	$582,843
279	$1,700	$6,302	$8,002	$576,541
280	$1,682	$6,320	$8,002	$570,220
281	$1,663	$6,339	$8,002	$563,881
282	$1,645	$6,357	$8,002	$557,524
283	$1,626	$6,376	$8,002	$551,148
284	$1,608	$6,394	$8,002	$544,754
285	$1,589	$6,413	$8,002	$538,341
286	$1,570	$6,432	$8,002	$531,909
287	$1,551	$6,451	$8,002	$525,458
288	$1,533	$6,469	$8,002	$518,989

第24年供款共

$96,024

第24年利息

$19,621

第24年共還本金

$76,403

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,514	$6,488	$8,002	$512,501
290	$1,495	$6,507	$8,002	$505,993
291	$1,476	$6,526	$8,002	$499,467
292	$1,457	$6,545	$8,002	$492,922
293	$1,438	$6,564	$8,002	$486,358
294	$1,419	$6,583	$8,002	$479,774
295	$1,399	$6,603	$8,002	$473,172
296	$1,380	$6,622	$8,002	$466,550
297	$1,361	$6,641	$8,002	$459,909
298	$1,341	$6,661	$8,002	$453,248
299	$1,322	$6,680	$8,002	$446,568
300	$1,302	$6,699	$8,002	$439,869

第25年供款共

$96,024

第25年利息

$16,903

第25年共還本金

$79,120

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,283	$6,719	$8,002	$433,150
302	$1,263	$6,739	$8,002	$426,411
303	$1,244	$6,758	$8,002	$419,653
304	$1,224	$6,778	$8,002	$412,875
305	$1,204	$6,798	$8,002	$406,077
306	$1,184	$6,818	$8,002	$399,259
307	$1,165	$6,837	$8,002	$392,422
308	$1,145	$6,857	$8,002	$385,564
309	$1,125	$6,877	$8,002	$378,687
310	$1,105	$6,897	$8,002	$371,790
311	$1,084	$6,918	$8,002	$364,872
312	$1,064	$6,938	$8,002	$357,934

第26年供款共

$96,024

第26年利息

$14,089

第26年共還本金

$81,934

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,044	$6,958	$8,002	$350,976
314	$1,024	$6,978	$8,002	$343,998
315	$1,003	$6,999	$8,002	$336,999
316	$983	$7,019	$8,002	$329,980
317	$962	$7,040	$8,002	$322,941
318	$942	$7,060	$8,002	$315,881
319	$921	$7,081	$8,002	$308,800
320	$901	$7,101	$8,002	$301,699
321	$880	$7,122	$8,002	$294,577
322	$859	$7,143	$8,002	$287,434
323	$838	$7,164	$8,002	$280,270
324	$817	$7,185	$8,002	$273,086

第27年供款共

$96,024

第27年利息

$11,175

第27年共還本金

$84,849

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$796	$7,205	$8,002	$265,880
326	$775	$7,226	$8,002	$258,654
327	$754	$7,248	$8,002	$251,406
328	$733	$7,269	$8,002	$244,137
329	$712	$7,290	$8,002	$236,847
330	$691	$7,311	$8,002	$229,536
331	$669	$7,332	$8,002	$222,204
332	$648	$7,354	$8,002	$214,850
333	$627	$7,375	$8,002	$207,475
334	$605	$7,397	$8,002	$200,078
335	$584	$7,418	$8,002	$192,659
336	$562	$7,440	$8,002	$185,219

第28年供款共

$96,024

第28年利息

$8,157

第28年共還本金

$87,866

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$540	$7,462	$8,002	$177,758
338	$518	$7,484	$8,002	$170,274
339	$497	$7,505	$8,002	$162,769
340	$475	$7,527	$8,002	$155,241
341	$453	$7,549	$8,002	$147,692
342	$431	$7,571	$8,002	$140,121
343	$409	$7,593	$8,002	$132,528
344	$387	$7,615	$8,002	$124,912
345	$364	$7,638	$8,002	$117,275
346	$342	$7,660	$8,002	$109,615
347	$320	$7,682	$8,002	$101,932
348	$297	$7,705	$8,002	$94,228

第29年供款共

$96,024

第29年利息

$5,032

第29年共還本金

$90,991

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$275	$7,727	$8,002	$86,501
350	$252	$7,750	$8,002	$78,751
351	$230	$7,772	$8,002	$70,979
352	$207	$7,795	$8,002	$63,184
353	$184	$7,818	$8,002	$55,366
354	$161	$7,840	$8,002	$47,526
355	$139	$7,863	$8,002	$39,662
356	$116	$7,886	$8,002	$31,776
357	$93	$7,909	$8,002	$23,867
358	$70	$7,932	$8,002	$15,934
359	$46	$7,956	$8,002	$7,979
360	$23	$7,979	$8,002	$0

第30年供款共

$96,024

第30年利息

$1,796

第30年共還本金

$94,228

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$9,428,712

Disclaimer

Recommended properties

Mort. Insurance
info