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$9,876,450

Monthly Payment
$10,496

Down Payment

$5,768,000

Total Loan

$2,232,000

Total int. paid

$1,546,450

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,098,000

Base on DTI ratio

$20,991

Budget of property purchase

HK$6,098,000

Down Payment

$5,768,000
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

$20,991

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

Sole

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

818 ft²

@10,452

GFA

1,060 ft²

@8,066

real_estate_agent Rare

Sale$8.55 M

818 ft²

@10,452

GFA

1,060 ft²

@8,066

Sale$8.55 M

real_estate_agent Rare

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@13,178

GFA

781 ft²

@10,883

hotel_class King

Sale$8.5 M

645 ft²

@13,178

GFA

781 ft²

@10,883

Sale$8.5 M

hotel_class King

Shatin PICTORIAL GDN PH 03

thumb_up

PICTORIAL GDN PH 03

770 ft²

@11,688

GFA

1,067 ft²

@8,435

hotel_class King

Sale$9 M

770 ft²

@11,688

GFA

1,067 ft²

@8,435

Sale$9 M

hotel_class King

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@16,381

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$7.65 M

467 ft²

@16,381

Sale$7.65 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Shatin DRAGONS RANGE COURT A

thumb_up

DRAGONS RANGE COURT A

663 ft²

@13,273

local_fire_department HIT

Sale$8.8 M

663 ft²

@13,273

Sale$8.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

497 ft²

@14,588

GFA

639 ft²

@11,346

local_fire_department HIT

Sale$7.25 M

497 ft²

@14,588

GFA

639 ft²

@11,346

Sale$7.25 M

local_fire_department HIT

Tai Po ONTOLO

thumb_up

ONTOLO

421 ft²

@18,052

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

Sale$7.6 M

421 ft²

@18,052

Sale$7.6 M

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

Ma On Shan TSENG TAU TSUEN

thumb_up

TSENG TAU TSUEN

GFA

700 ft²

@10,000

local_fire_department HIT hotel_class King

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT hotel_class King

Wanchai THE GLOUCESTER

thumb_up

THE GLOUCESTER

342 ft²

@26,316

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

342 ft²

@26,316

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

660 ft²

@13,333

GFA

1,094 ft²

@8,044

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.8 M

660 ft²

@13,333

GFA

1,094 ft²

@8,044

Sale$8.8 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Sai Kung THE MEDITERRANEAN

thumb_up

THE MEDITERRANEAN

525 ft²

@13,714

local_fire_department HIT local_offer Good Catch

Sale$7.2 M

525 ft²

@13,714

Sale$7.2 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

海景1房+書房

512 ft²

@15,234

GFA

642 ft²

@12,150

local_fire_department HIT real_estate_agent Rare

Sale$7.8 M

512 ft²

@15,234

GFA

642 ft²

@12,150

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$13,358	$10,265	$8,412	$7,179
1.500	$13,855	$10,770	$8,927	$7,703
2.000	$14,363	$11,291	$9,460	$8,250
2.500	$14,883	$11,827	$10,013	$8,819
3.000	$15,414	$12,379	$10,584	$9,410
3.500	$15,956	$12,945	$11,174	$10,023
3.875	$16,370	$13,379	$11,628	$10,496
4.000	$16,510	$13,525	$11,781	$10,656
4.500	$17,075	$14,121	$12,406	$11,309
5.000	$17,651	$14,730	$13,048	$11,982
5.500	$18,237	$15,354	$13,706	$12,673
6.000	$18,835	$15,991	$14,381	$13,382

Monthly Payment$10,496

Term

30Year

Loan amount

$2,232,000

Total int. paid

$1,546,450

Total Loan and Interest

$3,778,450

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$7,208	$3,288	$10,496	$2,228,712
2	$7,197	$3,299	$10,496	$2,225,413
3	$7,186	$3,309	$10,496	$2,222,104
4	$7,176	$3,320	$10,496	$2,218,783
5	$7,165	$3,331	$10,496	$2,215,453
6	$7,154	$3,342	$10,496	$2,212,111
7	$7,143	$3,352	$10,496	$2,208,758
8	$7,132	$3,363	$10,496	$2,205,395
9	$7,122	$3,374	$10,496	$2,202,021
10	$7,111	$3,385	$10,496	$2,198,636
11	$7,100	$3,396	$10,496	$2,195,240
12	$7,089	$3,407	$10,496	$2,191,833

第1年供款共

$125,948

第1年利息

$85,782

第1年共還本金

$40,167

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$7,078	$3,418	$10,496	$2,188,415
14	$7,067	$3,429	$10,496	$2,184,986
15	$7,056	$3,440	$10,496	$2,181,546
16	$7,045	$3,451	$10,496	$2,178,095
17	$7,033	$3,462	$10,496	$2,174,633
18	$7,022	$3,473	$10,496	$2,171,160
19	$7,011	$3,485	$10,496	$2,167,675
20	$7,000	$3,496	$10,496	$2,164,179
21	$6,988	$3,507	$10,496	$2,160,672
22	$6,977	$3,519	$10,496	$2,157,153
23	$6,966	$3,530	$10,496	$2,153,623
24	$6,954	$3,541	$10,496	$2,150,082

第2年供款共

$125,948

第2年利息

$84,197

第2年共還本金

$41,751

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$6,943	$3,553	$10,496	$2,146,529
26	$6,932	$3,564	$10,496	$2,142,965
27	$6,920	$3,576	$10,496	$2,139,390
28	$6,908	$3,587	$10,496	$2,135,802
29	$6,897	$3,599	$10,496	$2,132,204
30	$6,885	$3,610	$10,496	$2,128,593
31	$6,874	$3,622	$10,496	$2,124,971
32	$6,862	$3,634	$10,496	$2,121,337
33	$6,850	$3,646	$10,496	$2,117,692
34	$6,838	$3,657	$10,496	$2,114,034
35	$6,827	$3,669	$10,496	$2,110,365
36	$6,815	$3,681	$10,496	$2,106,684

第3年供款共

$125,948

第3年利息

$82,550

第3年共還本金

$43,398

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$6,803	$3,693	$10,496	$2,102,991
38	$6,791	$3,705	$10,496	$2,099,287
39	$6,779	$3,717	$10,496	$2,095,570
40	$6,767	$3,729	$10,496	$2,091,841
41	$6,755	$3,741	$10,496	$2,088,100
42	$6,743	$3,753	$10,496	$2,084,347
43	$6,731	$3,765	$10,496	$2,080,582
44	$6,719	$3,777	$10,496	$2,076,805
45	$6,706	$3,789	$10,496	$2,073,016
46	$6,694	$3,802	$10,496	$2,069,214
47	$6,682	$3,814	$10,496	$2,065,401
48	$6,670	$3,826	$10,496	$2,061,574

第4年供款共

$125,948

第4年利息

$80,838

第4年共還本金

$45,110

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$6,657	$3,839	$10,496	$2,057,736
50	$6,645	$3,851	$10,496	$2,053,885
51	$6,632	$3,863	$10,496	$2,050,022
52	$6,620	$3,876	$10,496	$2,046,146
53	$6,607	$3,888	$10,496	$2,042,257
54	$6,595	$3,901	$10,496	$2,038,356
55	$6,582	$3,913	$10,496	$2,034,443
56	$6,570	$3,926	$10,496	$2,030,517
57	$6,557	$3,939	$10,496	$2,026,578
58	$6,544	$3,952	$10,496	$2,022,626
59	$6,531	$3,964	$10,496	$2,018,662
60	$6,519	$3,977	$10,496	$2,014,685

第5年供款共

$125,948

第5年利息

$79,059

第5年共還本金

$46,889

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$6,506	$3,990	$10,496	$2,010,695
62	$6,493	$4,003	$10,496	$2,006,692
63	$6,480	$4,016	$10,496	$2,002,677
64	$6,467	$4,029	$10,496	$1,998,648
65	$6,454	$4,042	$10,496	$1,994,606
66	$6,441	$4,055	$10,496	$1,990,551
67	$6,428	$4,068	$10,496	$1,986,484
68	$6,415	$4,081	$10,496	$1,982,403
69	$6,402	$4,094	$10,496	$1,978,308
70	$6,388	$4,107	$10,496	$1,974,201
71	$6,375	$4,121	$10,496	$1,970,080
72	$6,362	$4,134	$10,496	$1,965,946

第6年供款共

$125,948

第6年利息

$77,209

第6年共還本金

$48,739

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$6,348	$4,147	$10,496	$1,961,799
74	$6,335	$4,161	$10,496	$1,957,638
75	$6,322	$4,174	$10,496	$1,953,464
76	$6,308	$4,188	$10,496	$1,949,276
77	$6,295	$4,201	$10,496	$1,945,075
78	$6,281	$4,215	$10,496	$1,940,861
79	$6,267	$4,228	$10,496	$1,936,632
80	$6,254	$4,242	$10,496	$1,932,390
81	$6,240	$4,256	$10,496	$1,928,135
82	$6,226	$4,269	$10,496	$1,923,865
83	$6,212	$4,283	$10,496	$1,919,582
84	$6,199	$4,297	$10,496	$1,915,285

第7年供款共

$125,948

第7年利息

$75,287

第7年共還本金

$50,661

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$6,185	$4,311	$10,496	$1,910,974
86	$6,171	$4,325	$10,496	$1,906,649
87	$6,157	$4,339	$10,496	$1,902,310
88	$6,143	$4,353	$10,496	$1,897,958
89	$6,129	$4,367	$10,496	$1,893,591
90	$6,115	$4,381	$10,496	$1,889,210
91	$6,101	$4,395	$10,496	$1,884,815
92	$6,086	$4,409	$10,496	$1,880,405
93	$6,072	$4,424	$10,496	$1,875,982
94	$6,058	$4,438	$10,496	$1,871,544
95	$6,044	$4,452	$10,496	$1,867,092
96	$6,029	$4,467	$10,496	$1,862,625

第8年供款共

$125,948

第8年利息

$73,289

第8年共還本金

$52,660

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$6,015	$4,481	$10,496	$1,858,144
98	$6,000	$4,495	$10,496	$1,853,649
99	$5,986	$4,510	$10,496	$1,849,139
100	$5,971	$4,525	$10,496	$1,844,614
101	$5,957	$4,539	$10,496	$1,840,075
102	$5,942	$4,554	$10,496	$1,835,521
103	$5,927	$4,568	$10,496	$1,830,953
104	$5,912	$4,583	$10,496	$1,826,370
105	$5,898	$4,598	$10,496	$1,821,772
106	$5,883	$4,613	$10,496	$1,817,159
107	$5,868	$4,628	$10,496	$1,812,531
108	$5,853	$4,643	$10,496	$1,807,888

第9年供款共

$125,948

第9年利息

$71,211

第9年共還本金

$54,737

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$5,838	$4,658	$10,496	$1,803,231
110	$5,823	$4,673	$10,496	$1,798,558
111	$5,808	$4,688	$10,496	$1,793,870
112	$5,793	$4,703	$10,496	$1,789,167
113	$5,778	$4,718	$10,496	$1,784,449
114	$5,762	$4,733	$10,496	$1,779,715
115	$5,747	$4,749	$10,496	$1,774,967
116	$5,732	$4,764	$10,496	$1,770,203
117	$5,716	$4,779	$10,496	$1,765,423
118	$5,701	$4,795	$10,496	$1,760,628
119	$5,685	$4,810	$10,496	$1,755,818
120	$5,670	$4,826	$10,496	$1,750,992

第10年供款共

$125,948

第10年利息

$69,052

第10年共還本金

$56,896

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$5,654	$4,841	$10,496	$1,746,151
122	$5,639	$4,857	$10,496	$1,741,294
123	$5,623	$4,873	$10,496	$1,736,421
124	$5,607	$4,888	$10,496	$1,731,532
125	$5,591	$4,904	$10,496	$1,726,628
126	$5,576	$4,920	$10,496	$1,721,708
127	$5,560	$4,936	$10,496	$1,716,772
128	$5,544	$4,952	$10,496	$1,711,820
129	$5,528	$4,968	$10,496	$1,706,852
130	$5,512	$4,984	$10,496	$1,701,868
131	$5,496	$5,000	$10,496	$1,696,868
132	$5,479	$5,016	$10,496	$1,691,852

第11年供款共

$125,948

第11年利息

$66,808

第11年共還本金

$59,140

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$5,463	$5,032	$10,496	$1,686,819
134	$5,447	$5,049	$10,496	$1,681,771
135	$5,431	$5,065	$10,496	$1,676,706
136	$5,414	$5,081	$10,496	$1,671,624
137	$5,398	$5,098	$10,496	$1,666,527
138	$5,381	$5,114	$10,496	$1,661,412
139	$5,365	$5,131	$10,496	$1,656,282
140	$5,348	$5,147	$10,496	$1,651,134
141	$5,332	$5,164	$10,496	$1,645,971
142	$5,315	$5,181	$10,496	$1,640,790
143	$5,298	$5,197	$10,496	$1,635,593
144	$5,282	$5,214	$10,496	$1,630,379

第12年供款共

$125,948

第12年利息

$64,475

第12年共還本金

$61,473

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$5,265	$5,231	$10,496	$1,625,148
146	$5,248	$5,248	$10,496	$1,619,900
147	$5,231	$5,265	$10,496	$1,614,635
148	$5,214	$5,282	$10,496	$1,609,353
149	$5,197	$5,299	$10,496	$1,604,054
150	$5,180	$5,316	$10,496	$1,598,739
151	$5,163	$5,333	$10,496	$1,593,405
152	$5,145	$5,350	$10,496	$1,588,055
153	$5,128	$5,368	$10,496	$1,582,688
154	$5,111	$5,385	$10,496	$1,577,303
155	$5,093	$5,402	$10,496	$1,571,900
156	$5,076	$5,420	$10,496	$1,566,481

第13年供款共

$125,948

第13年利息

$62,050

第13年共還本金

$63,898

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$5,058	$5,437	$10,496	$1,561,043
158	$5,041	$5,455	$10,496	$1,555,588
159	$5,023	$5,472	$10,496	$1,550,116
160	$5,006	$5,490	$10,496	$1,544,626
161	$4,988	$5,508	$10,496	$1,539,118
162	$4,970	$5,526	$10,496	$1,533,592
163	$4,952	$5,543	$10,496	$1,528,049
164	$4,934	$5,561	$10,496	$1,522,488
165	$4,916	$5,579	$10,496	$1,516,908
166	$4,898	$5,597	$10,496	$1,511,311
167	$4,880	$5,615	$10,496	$1,505,696
168	$4,862	$5,634	$10,496	$1,500,062

第14年供款共

$125,948

第14年利息

$59,530

第14年共還本金

$66,419

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$4,844	$5,652	$10,496	$1,494,410
170	$4,826	$5,670	$10,496	$1,488,740
171	$4,807	$5,688	$10,496	$1,483,052
172	$4,789	$5,707	$10,496	$1,477,345
173	$4,771	$5,725	$10,496	$1,471,620
174	$4,752	$5,744	$10,496	$1,465,877
175	$4,734	$5,762	$10,496	$1,460,114
176	$4,715	$5,781	$10,496	$1,454,334
177	$4,696	$5,799	$10,496	$1,448,534
178	$4,678	$5,818	$10,496	$1,442,716
179	$4,659	$5,837	$10,496	$1,436,879
180	$4,640	$5,856	$10,496	$1,431,023

第15年供款共

$125,948

第15年利息

$56,910

第15年共還本金

$69,038

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$4,621	$5,875	$10,496	$1,425,149
182	$4,602	$5,894	$10,496	$1,419,255
183	$4,583	$5,913	$10,496	$1,413,342
184	$4,564	$5,932	$10,496	$1,407,411
185	$4,545	$5,951	$10,496	$1,401,460
186	$4,526	$5,970	$10,496	$1,395,490
187	$4,506	$5,989	$10,496	$1,389,500
188	$4,487	$6,009	$10,496	$1,383,491
189	$4,468	$6,028	$10,496	$1,377,463
190	$4,448	$6,048	$10,496	$1,371,416
191	$4,429	$6,067	$10,496	$1,365,348
192	$4,409	$6,087	$10,496	$1,359,262

第16年供款共

$125,948

第16年利息

$54,187

第16年共還本金

$71,762

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$4,389	$6,106	$10,496	$1,353,155
194	$4,370	$6,126	$10,496	$1,347,029
195	$4,350	$6,146	$10,496	$1,340,883
196	$4,330	$6,166	$10,496	$1,334,718
197	$4,310	$6,186	$10,496	$1,328,532
198	$4,290	$6,206	$10,496	$1,322,326
199	$4,270	$6,226	$10,496	$1,316,101
200	$4,250	$6,246	$10,496	$1,309,855
201	$4,230	$6,266	$10,496	$1,303,589
202	$4,210	$6,286	$10,496	$1,297,303
203	$4,189	$6,306	$10,496	$1,290,996
204	$4,169	$6,327	$10,496	$1,284,669

第17年供款共

$125,948

第17年利息

$51,356

第17年共還本金

$74,592

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$4,148	$6,347	$10,496	$1,278,322
206	$4,128	$6,368	$10,496	$1,271,954
207	$4,107	$6,388	$10,496	$1,265,566
208	$4,087	$6,409	$10,496	$1,259,157
209	$4,066	$6,430	$10,496	$1,252,727
210	$4,045	$6,450	$10,496	$1,246,277
211	$4,024	$6,471	$10,496	$1,239,806
212	$4,004	$6,492	$10,496	$1,233,313
213	$3,983	$6,513	$10,496	$1,226,800
214	$3,962	$6,534	$10,496	$1,220,266
215	$3,940	$6,555	$10,496	$1,213,711
216	$3,919	$6,576	$10,496	$1,207,134

第18年供款共

$125,948

第18年利息

$48,414

第18年共還本金

$77,535

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,898	$6,598	$10,496	$1,200,537
218	$3,877	$6,619	$10,496	$1,193,918
219	$3,855	$6,640	$10,496	$1,187,278
220	$3,834	$6,662	$10,496	$1,180,616
221	$3,812	$6,683	$10,496	$1,173,932
222	$3,791	$6,705	$10,496	$1,167,228
223	$3,769	$6,727	$10,496	$1,160,501
224	$3,747	$6,748	$10,496	$1,153,753
225	$3,726	$6,770	$10,496	$1,146,983
226	$3,704	$6,792	$10,496	$1,140,191
227	$3,682	$6,814	$10,496	$1,133,377
228	$3,660	$6,836	$10,496	$1,126,541

第19年供款共

$125,948

第19年利息

$45,355

第19年共還本金

$80,593

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,638	$6,858	$10,496	$1,119,683
230	$3,616	$6,880	$10,496	$1,112,803
231	$3,593	$6,902	$10,496	$1,105,901
232	$3,571	$6,925	$10,496	$1,098,976
233	$3,549	$6,947	$10,496	$1,092,030
234	$3,526	$6,969	$10,496	$1,085,060
235	$3,504	$6,992	$10,496	$1,078,068
236	$3,481	$7,014	$10,496	$1,071,054
237	$3,459	$7,037	$10,496	$1,064,017
238	$3,436	$7,060	$10,496	$1,056,957
239	$3,413	$7,083	$10,496	$1,049,874
240	$3,390	$7,105	$10,496	$1,042,769

第20年供款共

$125,948

第20年利息

$42,176

第20年共還本金

$83,772

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,367	$7,128	$10,496	$1,035,641
242	$3,344	$7,151	$10,496	$1,028,489
243	$3,321	$7,175	$10,496	$1,021,315
244	$3,298	$7,198	$10,496	$1,014,117
245	$3,275	$7,221	$10,496	$1,006,896
246	$3,251	$7,244	$10,496	$999,652
247	$3,228	$7,268	$10,496	$992,384
248	$3,205	$7,291	$10,496	$985,093
249	$3,181	$7,315	$10,496	$977,778
250	$3,157	$7,338	$10,496	$970,440
251	$3,134	$7,362	$10,496	$963,078
252	$3,110	$7,386	$10,496	$955,692

第21年供款共

$125,948

第21年利息

$38,872

第21年共還本金

$87,077

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$3,086	$7,410	$10,496	$948,283
254	$3,062	$7,434	$10,496	$940,849
255	$3,038	$7,458	$10,496	$933,392
256	$3,014	$7,482	$10,496	$925,910
257	$2,990	$7,506	$10,496	$918,404
258	$2,966	$7,530	$10,496	$910,874
259	$2,941	$7,554	$10,496	$903,320
260	$2,917	$7,579	$10,496	$895,741
261	$2,892	$7,603	$10,496	$888,138
262	$2,868	$7,628	$10,496	$880,510
263	$2,843	$7,652	$10,496	$872,858
264	$2,819	$7,677	$10,496	$865,181

第22年供款共

$125,948

第22年利息

$35,437

第22年共還本金

$90,512

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,794	$7,702	$10,496	$857,479
266	$2,769	$7,727	$10,496	$849,752
267	$2,744	$7,752	$10,496	$842,000
268	$2,719	$7,777	$10,496	$834,224
269	$2,694	$7,802	$10,496	$826,422
270	$2,669	$7,827	$10,496	$818,595
271	$2,643	$7,852	$10,496	$810,743
272	$2,618	$7,878	$10,496	$802,865
273	$2,593	$7,903	$10,496	$794,962
274	$2,567	$7,929	$10,496	$787,033
275	$2,541	$7,954	$10,496	$779,079
276	$2,516	$7,980	$10,496	$771,099

第23年供款共

$125,948

第23年利息

$31,866

第23年共還本金

$94,082

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,490	$8,006	$10,496	$763,093
278	$2,464	$8,032	$10,496	$755,062
279	$2,438	$8,057	$10,496	$747,004
280	$2,412	$8,083	$10,496	$738,921
281	$2,386	$8,110	$10,496	$730,811
282	$2,360	$8,136	$10,496	$722,675
283	$2,334	$8,162	$10,496	$714,513
284	$2,307	$8,188	$10,496	$706,325
285	$2,281	$8,215	$10,496	$698,110
286	$2,254	$8,241	$10,496	$689,869
287	$2,228	$8,268	$10,496	$681,601
288	$2,201	$8,295	$10,496	$673,306

第24年供款共

$125,948

第24年利息

$28,155

第24年共還本金

$97,793

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$2,174	$8,321	$10,496	$664,985
290	$2,147	$8,348	$10,496	$656,636
291	$2,120	$8,375	$10,496	$648,261
292	$2,093	$8,402	$10,496	$639,859
293	$2,066	$8,429	$10,496	$631,429
294	$2,039	$8,457	$10,496	$622,972
295	$2,012	$8,484	$10,496	$614,488
296	$1,984	$8,511	$10,496	$605,977
297	$1,957	$8,539	$10,496	$597,438
298	$1,929	$8,566	$10,496	$588,872
299	$1,902	$8,594	$10,496	$580,277
300	$1,874	$8,622	$10,496	$571,656

第25年供款共

$125,948

第25年利息

$24,298

第25年共還本金

$101,650

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,846	$8,650	$10,496	$563,006
302	$1,818	$8,678	$10,496	$554,328
303	$1,790	$8,706	$10,496	$545,623
304	$1,762	$8,734	$10,496	$536,889
305	$1,734	$8,762	$10,496	$528,127
306	$1,705	$8,790	$10,496	$519,336
307	$1,677	$8,819	$10,496	$510,518
308	$1,649	$8,847	$10,496	$501,671
309	$1,620	$8,876	$10,496	$492,795
310	$1,591	$8,904	$10,496	$483,891
311	$1,563	$8,933	$10,496	$474,957
312	$1,534	$8,962	$10,496	$465,995

第26年供款共

$125,948

第26年利息

$20,288

第26年共還本金

$105,660

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,505	$8,991	$10,496	$457,005
314	$1,476	$9,020	$10,496	$447,985
315	$1,447	$9,049	$10,496	$438,936
316	$1,417	$9,078	$10,496	$429,857
317	$1,388	$9,108	$10,496	$420,750
318	$1,359	$9,137	$10,496	$411,613
319	$1,329	$9,167	$10,496	$402,446
320	$1,300	$9,196	$10,496	$393,250
321	$1,270	$9,226	$10,496	$384,024
322	$1,240	$9,256	$10,496	$374,769
323	$1,210	$9,286	$10,496	$365,483
324	$1,180	$9,315	$10,496	$356,168

第27年供款共

$125,948

第27年利息

$16,120

第27年共還本金

$109,828

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,150	$9,346	$10,496	$346,822
326	$1,120	$9,376	$10,496	$337,446
327	$1,090	$9,406	$10,496	$328,040
328	$1,059	$9,436	$10,496	$318,604
329	$1,029	$9,467	$10,496	$309,137
330	$998	$9,497	$10,496	$299,640
331	$968	$9,528	$10,496	$290,111
332	$937	$9,559	$10,496	$280,553
333	$906	$9,590	$10,496	$270,963
334	$875	$9,621	$10,496	$261,342
335	$844	$9,652	$10,496	$251,690
336	$813	$9,683	$10,496	$242,007

第28年供款共

$125,948

第28年利息

$11,788

第28年共還本金

$114,160

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$781	$9,714	$10,496	$232,293
338	$750	$9,746	$10,496	$222,548
339	$719	$9,777	$10,496	$212,771
340	$687	$9,809	$10,496	$202,962
341	$655	$9,840	$10,496	$193,122
342	$624	$9,872	$10,496	$183,250
343	$592	$9,904	$10,496	$173,346
344	$560	$9,936	$10,496	$163,410
345	$528	$9,968	$10,496	$153,442
346	$495	$10,000	$10,496	$143,441
347	$463	$10,032	$10,496	$133,409
348	$431	$10,065	$10,496	$123,344

第29年供款共

$125,948

第29年利息

$7,285

第29年共還本金

$118,663

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$398	$10,097	$10,496	$113,247
350	$366	$10,130	$10,496	$103,117
351	$333	$10,163	$10,496	$92,954
352	$300	$10,196	$10,496	$82,758
353	$267	$10,228	$10,496	$72,530
354	$234	$10,261	$10,496	$62,268
355	$201	$10,295	$10,496	$51,974
356	$168	$10,328	$10,496	$41,646
357	$134	$10,361	$10,496	$31,285
358	$101	$10,395	$10,496	$20,890
359	$67	$10,428	$10,496	$10,462
360	$34	$10,462	$10,496	$0

第30年供款共

$125,948

第30年利息

$2,604

第30年共還本金

$123,344

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$9,876,450

Disclaimer

Recommended properties

Mort. Insurance
info