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$10,710,542

Monthly Payment
$17,338

Down Payment

$4,139,000

Total Loan

$3,861,000

Total int. paid

$2,380,542

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,469,000

Base on DTI ratio

$34,675

Budget of property purchase

HK$4,469,000

Down Payment

$4,139,000
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

$34,675

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 DOUBLE COVE PH 04

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

513 ft²

@14,581

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$7.48 M

513 ft²

@14,581

Sale$7.48 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT A TWR 01

681 ft²

@10,279

local_fire_department HIT

Sale$7 M

681 ft²

@10,279

Sale$7 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 07

thumb_up

迎海第04期駿岸 2房連儲物室實用四正

565 ft²

@15,009

verified 首置必買

Sale$8.48 M

565 ft²

@15,009

Sale$8.48 M

verified 首置必買

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

681 ft²

@11,307

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.7 M

681 ft²

@11,307

Sale$7.7 M

local_fire_department HIT transfer_within_a_station Quality Migrant

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 LA COSTA

thumb_up

LA COSTA

516 ft²

@14,147

GFA

724 ft²

@10,083

hotel_class King local_offer Good Catch

Sale$7.3 M

516 ft²

@14,147

GFA

724 ft²

@10,083

Sale$7.3 M

hotel_class King local_offer Good Catch

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT

383 ft²

@18,538

transfer_within_a_station Quality Migrant

Sale$7.1 M

383 ft²

@18,538

Sale$7.1 M

transfer_within_a_station Quality Migrant

Ma On Shan CHEUNG KANG VILLAGE

thumb_up

CHEUNG KANG VILLAGE

GFA

1,000 ft²

@8,500

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.5 M

GFA

1,000 ft²

@8,500

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sai Kung Clear Water Bay

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.5 M

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

Sale$7.5 M

local_offer Good Catch verified 首置必買 pets Pet Friendly

Shatin CASTELLO BLK 06

thumb_up

CASTELLO

580 ft²

@13,448

GFA

726 ft²

@10,744

local_fire_department HIT hotel_class King

Sale$7.8 M

580 ft²

@13,448

GFA

726 ft²

@10,744

Sale$7.8 M

local_fire_department HIT hotel_class King

Ma On Shan BAYSHORE TWR BLK 06

thumb_up

BAYSHORE TWR BLK 06

582 ft²

@15,464

GFA

783 ft²

@11,494

local_fire_department HIT

Sale$9 M

582 ft²

@15,464

GFA

783 ft²

@11,494

Sale$9 M

local_fire_department HIT

Sole

Kwai Chung THE RISE

thumb_up

旺中取靜,業主割愛

747 ft²

@9,371

directions_run Sale real_estate_agent Rare verified 首置必買 flight_takeoff 移民急讓

Sale$7 M

747 ft²

@9,371

Sale$7 M

directions_run Sale real_estate_agent Rare verified 首置必買 flight_takeoff 移民急讓

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,108	$17,757	$14,551	$12,419
1.500	$23,967	$18,631	$15,442	$13,325
2.000	$24,846	$19,532	$16,365	$14,271
2.500	$25,745	$20,460	$17,321	$15,256
3.000	$26,663	$21,413	$18,309	$16,278
3.500	$27,602	$22,392	$19,329	$17,338
4.000	$28,559	$23,397	$20,380	$18,433
4.500	$29,536	$24,427	$21,461	$19,563
5.000	$30,533	$25,481	$22,571	$20,727
5.500	$31,548	$26,559	$23,710	$21,922
6.000	$32,581	$27,661	$24,876	$23,149

Monthly Payment$17,338

Term

30Year

Loan amount

$3,861,000

Total int. paid

$2,380,542

Total Loan and Interest

$6,241,542

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,261	$6,076	$17,338	$3,854,924
2	$11,244	$6,094	$17,338	$3,848,830
3	$11,226	$6,112	$17,338	$3,842,718
4	$11,208	$6,130	$17,338	$3,836,588
5	$11,190	$6,148	$17,338	$3,830,440
6	$11,172	$6,165	$17,338	$3,824,275
7	$11,154	$6,183	$17,338	$3,818,091
8	$11,136	$6,202	$17,338	$3,811,890
9	$11,118	$6,220	$17,338	$3,805,670
10	$11,100	$6,238	$17,338	$3,799,433
11	$11,082	$6,256	$17,338	$3,793,177
12	$11,063	$6,274	$17,338	$3,786,902

第1年供款共

$208,051

第1年利息

$133,954

第1年共還本金

$74,098

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,045	$6,292	$17,338	$3,780,610
14	$11,027	$6,311	$17,338	$3,774,299
15	$11,008	$6,329	$17,338	$3,767,970
16	$10,990	$6,348	$17,338	$3,761,622
17	$10,971	$6,366	$17,338	$3,755,256
18	$10,953	$6,385	$17,338	$3,748,871
19	$10,934	$6,403	$17,338	$3,742,468
20	$10,916	$6,422	$17,338	$3,736,046
21	$10,897	$6,441	$17,338	$3,729,605
22	$10,878	$6,460	$17,338	$3,723,145
23	$10,859	$6,478	$17,338	$3,716,667
24	$10,840	$6,497	$17,338	$3,710,170

第2年供款共

$208,051

第2年利息

$131,318

第2年共還本金

$76,733

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$10,821	$6,516	$17,338	$3,703,653
26	$10,802	$6,535	$17,338	$3,697,118
27	$10,783	$6,554	$17,338	$3,690,564
28	$10,764	$6,573	$17,338	$3,683,990
29	$10,745	$6,593	$17,338	$3,677,397
30	$10,726	$6,612	$17,338	$3,670,786
31	$10,706	$6,631	$17,338	$3,664,154
32	$10,687	$6,650	$17,338	$3,657,504
33	$10,668	$6,670	$17,338	$3,650,834
34	$10,648	$6,689	$17,338	$3,644,145
35	$10,629	$6,709	$17,338	$3,637,436
36	$10,609	$6,728	$17,338	$3,630,707

第3年供款共

$208,051

第3年利息

$128,589

第3年共還本金

$79,462

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,590	$6,748	$17,338	$3,623,959
38	$10,570	$6,768	$17,338	$3,617,192
39	$10,550	$6,787	$17,338	$3,610,404
40	$10,530	$6,807	$17,338	$3,603,597
41	$10,510	$6,827	$17,338	$3,596,770
42	$10,491	$6,847	$17,338	$3,589,923
43	$10,471	$6,867	$17,338	$3,583,056
44	$10,451	$6,887	$17,338	$3,576,169
45	$10,430	$6,907	$17,338	$3,569,262
46	$10,410	$6,927	$17,338	$3,562,334
47	$10,390	$6,947	$17,338	$3,555,387
48	$10,370	$6,968	$17,338	$3,548,419

第4年供款共

$208,051

第4年利息

$125,763

第4年共還本金

$82,288

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,350	$6,988	$17,338	$3,541,431
50	$10,329	$7,008	$17,338	$3,534,423
51	$10,309	$7,029	$17,338	$3,527,394
52	$10,288	$7,049	$17,338	$3,520,344
53	$10,268	$7,070	$17,338	$3,513,274
54	$10,247	$7,091	$17,338	$3,506,184
55	$10,226	$7,111	$17,338	$3,499,073
56	$10,206	$7,132	$17,338	$3,491,941
57	$10,185	$7,153	$17,338	$3,484,788
58	$10,164	$7,174	$17,338	$3,477,614
59	$10,143	$7,195	$17,338	$3,470,420
60	$10,122	$7,216	$17,338	$3,463,204

第5年供款共

$208,051

第5年利息

$122,836

第5年共還本金

$85,215

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,101	$7,237	$17,338	$3,455,967
62	$10,080	$7,258	$17,338	$3,448,710
63	$10,059	$7,279	$17,338	$3,441,431
64	$10,038	$7,300	$17,338	$3,434,131
65	$10,016	$7,321	$17,338	$3,426,809
66	$9,995	$7,343	$17,338	$3,419,467
67	$9,973	$7,364	$17,338	$3,412,102
68	$9,952	$7,386	$17,338	$3,404,717
69	$9,930	$7,407	$17,338	$3,397,310
70	$9,909	$7,429	$17,338	$3,389,881
71	$9,887	$7,450	$17,338	$3,382,430
72	$9,865	$7,472	$17,338	$3,374,958

第6年供款共

$208,051

第6年利息

$119,805

第6年共還本金

$88,246

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$9,844	$7,494	$17,338	$3,367,464
74	$9,822	$7,516	$17,338	$3,359,948
75	$9,800	$7,538	$17,338	$3,352,410
76	$9,778	$7,560	$17,338	$3,344,851
77	$9,756	$7,582	$17,338	$3,337,269
78	$9,734	$7,604	$17,338	$3,329,665
79	$9,712	$7,626	$17,338	$3,322,039
80	$9,689	$7,648	$17,338	$3,314,391
81	$9,667	$7,671	$17,338	$3,306,720
82	$9,645	$7,693	$17,338	$3,299,027
83	$9,622	$7,715	$17,338	$3,291,311
84	$9,600	$7,738	$17,338	$3,283,573

第7年供款共

$208,051

第7年利息

$116,667

第7年共還本金

$91,385

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,577	$7,761	$17,338	$3,275,813
86	$9,554	$7,783	$17,338	$3,268,030
87	$9,532	$7,806	$17,338	$3,260,224
88	$9,509	$7,829	$17,338	$3,252,395
89	$9,486	$7,851	$17,338	$3,244,544
90	$9,463	$7,874	$17,338	$3,236,669
91	$9,440	$7,897	$17,338	$3,228,772
92	$9,417	$7,920	$17,338	$3,220,852
93	$9,394	$7,943	$17,338	$3,212,908
94	$9,371	$7,967	$17,338	$3,204,942
95	$9,348	$7,990	$17,338	$3,196,952
96	$9,324	$8,013	$17,338	$3,188,939

第8年供款共

$208,051

第8年利息

$113,417

第8年共還本金

$94,635

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,301	$8,037	$17,338	$3,180,902
98	$9,278	$8,060	$17,338	$3,172,842
99	$9,254	$8,083	$17,338	$3,164,759
100	$9,231	$8,107	$17,338	$3,156,652
101	$9,207	$8,131	$17,338	$3,148,521
102	$9,183	$8,154	$17,338	$3,140,366
103	$9,159	$8,178	$17,338	$3,132,188
104	$9,136	$8,202	$17,338	$3,123,986
105	$9,112	$8,226	$17,338	$3,115,760
106	$9,088	$8,250	$17,338	$3,107,510
107	$9,064	$8,274	$17,338	$3,099,236
108	$9,039	$8,298	$17,338	$3,090,938

第9年供款共

$208,051

第9年利息

$110,051

第9年共還本金

$98,001

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,015	$8,322	$17,338	$3,082,616
110	$8,991	$8,347	$17,338	$3,074,269
111	$8,967	$8,371	$17,338	$3,065,898
112	$8,942	$8,395	$17,338	$3,057,503
113	$8,918	$8,420	$17,338	$3,049,083
114	$8,893	$8,444	$17,338	$3,040,638
115	$8,869	$8,469	$17,338	$3,032,169
116	$8,844	$8,494	$17,338	$3,023,675
117	$8,819	$8,519	$17,338	$3,015,157
118	$8,794	$8,543	$17,338	$3,006,613
119	$8,769	$8,568	$17,338	$2,998,045
120	$8,744	$8,593	$17,338	$2,989,452

第10年供款共

$208,051

第10年利息

$106,565

第10年共還本金

$101,486

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,719	$8,618	$17,338	$2,980,833
122	$8,694	$8,644	$17,338	$2,972,190
123	$8,669	$8,669	$17,338	$2,963,521
124	$8,644	$8,694	$17,338	$2,954,827
125	$8,618	$8,719	$17,338	$2,946,108
126	$8,593	$8,745	$17,338	$2,937,363
127	$8,567	$8,770	$17,338	$2,928,593
128	$8,542	$8,796	$17,338	$2,919,797
129	$8,516	$8,822	$17,338	$2,910,975
130	$8,490	$8,847	$17,338	$2,902,128
131	$8,465	$8,873	$17,338	$2,893,255
132	$8,439	$8,899	$17,338	$2,884,356

第11年供款共

$208,051

第11年利息

$102,956

第11年共還本金

$105,096

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,413	$8,925	$17,338	$2,875,431
134	$8,387	$8,951	$17,338	$2,866,480
135	$8,361	$8,977	$17,338	$2,857,503
136	$8,334	$9,003	$17,338	$2,848,500
137	$8,308	$9,029	$17,338	$2,839,470
138	$8,282	$9,056	$17,338	$2,830,414
139	$8,255	$9,082	$17,338	$2,821,332
140	$8,229	$9,109	$17,338	$2,812,223
141	$8,202	$9,135	$17,338	$2,803,088
142	$8,176	$9,162	$17,338	$2,793,926
143	$8,149	$9,189	$17,338	$2,784,737
144	$8,122	$9,215	$17,338	$2,775,522

第12年供款共

$208,051

第12年利息

$99,218

第12年共還本金

$108,834

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,095	$9,242	$17,338	$2,766,280
146	$8,068	$9,269	$17,338	$2,757,010
147	$8,041	$9,296	$17,338	$2,747,714
148	$8,014	$9,323	$17,338	$2,738,391
149	$7,987	$9,351	$17,338	$2,729,040
150	$7,960	$9,378	$17,338	$2,719,662
151	$7,932	$9,405	$17,338	$2,710,257
152	$7,905	$9,433	$17,338	$2,700,824
153	$7,877	$9,460	$17,338	$2,691,364
154	$7,850	$9,488	$17,338	$2,681,876
155	$7,822	$9,515	$17,338	$2,672,361
156	$7,794	$9,543	$17,338	$2,662,817

第13年供款共

$208,051

第13年利息

$95,347

第13年共還本金

$112,705

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,767	$9,571	$17,338	$2,653,246
158	$7,739	$9,599	$17,338	$2,643,647
159	$7,711	$9,627	$17,338	$2,634,020
160	$7,683	$9,655	$17,338	$2,624,365
161	$7,654	$9,683	$17,338	$2,614,682
162	$7,626	$9,711	$17,338	$2,604,971
163	$7,598	$9,740	$17,338	$2,595,231
164	$7,569	$9,768	$17,338	$2,585,463
165	$7,541	$9,797	$17,338	$2,575,666
166	$7,512	$9,825	$17,338	$2,565,841
167	$7,484	$9,854	$17,338	$2,555,987
168	$7,455	$9,883	$17,338	$2,546,104

第14年供款共

$208,051

第14年利息

$91,338

第14年共還本金

$116,713

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,426	$9,911	$17,338	$2,536,193
170	$7,397	$9,940	$17,338	$2,526,252
171	$7,368	$9,969	$17,338	$2,516,283
172	$7,339	$9,998	$17,338	$2,506,284
173	$7,310	$10,028	$17,338	$2,496,257
174	$7,281	$10,057	$17,338	$2,486,200
175	$7,251	$10,086	$17,338	$2,476,114
176	$7,222	$10,116	$17,338	$2,465,998
177	$7,192	$10,145	$17,338	$2,455,853
178	$7,163	$10,175	$17,338	$2,445,678
179	$7,133	$10,204	$17,338	$2,435,474
180	$7,103	$10,234	$17,338	$2,425,240

第15年供款共

$208,051

第15年利息

$87,187

第15年共還本金

$120,864

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,074	$10,264	$17,338	$2,414,976
182	$7,044	$10,294	$17,338	$2,404,682
183	$7,014	$10,324	$17,338	$2,394,358
184	$6,984	$10,354	$17,338	$2,384,004
185	$6,953	$10,384	$17,338	$2,373,619
186	$6,923	$10,415	$17,338	$2,363,205
187	$6,893	$10,445	$17,338	$2,352,760
188	$6,862	$10,475	$17,338	$2,342,285
189	$6,832	$10,506	$17,338	$2,331,779
190	$6,801	$10,537	$17,338	$2,321,242
191	$6,770	$10,567	$17,338	$2,310,675
192	$6,739	$10,598	$17,338	$2,300,077

第16年供款共

$208,051

第16年利息

$82,888

第16年共還本金

$125,163

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,709	$10,629	$17,338	$2,289,448
194	$6,678	$10,660	$17,338	$2,278,787
195	$6,646	$10,691	$17,338	$2,268,096
196	$6,615	$10,722	$17,338	$2,257,374
197	$6,584	$10,754	$17,338	$2,246,620
198	$6,553	$10,785	$17,338	$2,235,835
199	$6,521	$10,816	$17,338	$2,225,019
200	$6,490	$10,848	$17,338	$2,214,171
201	$6,458	$10,880	$17,338	$2,203,291
202	$6,426	$10,911	$17,338	$2,192,380
203	$6,394	$10,943	$17,338	$2,181,437
204	$6,363	$10,975	$17,338	$2,170,462

第17年供款共

$208,051

第17年利息

$78,437

第17年共還本金

$129,615

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,331	$11,007	$17,338	$2,159,455
206	$6,298	$11,039	$17,338	$2,148,415
207	$6,266	$11,071	$17,338	$2,137,344
208	$6,234	$11,104	$17,338	$2,126,240
209	$6,202	$11,136	$17,338	$2,115,104
210	$6,169	$11,169	$17,338	$2,103,936
211	$6,136	$11,201	$17,338	$2,092,735
212	$6,104	$11,234	$17,338	$2,081,501
213	$6,071	$11,267	$17,338	$2,070,234
214	$6,038	$11,299	$17,338	$2,058,935
215	$6,005	$11,332	$17,338	$2,047,602
216	$5,972	$11,365	$17,338	$2,036,237

第18年供款共

$208,051

第18年利息

$73,827

第18年共還本金

$134,225

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$5,939	$11,399	$17,338	$2,024,838
218	$5,906	$11,432	$17,338	$2,013,407
219	$5,872	$11,465	$17,338	$2,001,941
220	$5,839	$11,499	$17,338	$1,990,443
221	$5,805	$11,532	$17,338	$1,978,911
222	$5,772	$11,566	$17,338	$1,967,345
223	$5,738	$11,600	$17,338	$1,955,745
224	$5,704	$11,633	$17,338	$1,944,112
225	$5,670	$11,667	$17,338	$1,932,445
226	$5,636	$11,701	$17,338	$1,920,743
227	$5,602	$11,735	$17,338	$1,909,008
228	$5,568	$11,770	$17,338	$1,897,238

第19年供款共

$208,051

第19年利息

$69,053

第19年共還本金

$138,999

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,534	$11,804	$17,338	$1,885,434
230	$5,499	$11,838	$17,338	$1,873,596
231	$5,465	$11,873	$17,338	$1,861,723
232	$5,430	$11,908	$17,338	$1,849,815
233	$5,395	$11,942	$17,338	$1,837,873
234	$5,360	$11,977	$17,338	$1,825,896
235	$5,326	$12,012	$17,338	$1,813,884
236	$5,290	$12,047	$17,338	$1,801,836
237	$5,255	$12,082	$17,338	$1,789,754
238	$5,220	$12,117	$17,338	$1,777,637
239	$5,185	$12,153	$17,338	$1,765,484
240	$5,149	$12,188	$17,338	$1,753,296

第20年供款共

$208,051

第20年利息

$64,109

第20年共還本金

$143,943

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,114	$12,224	$17,338	$1,741,072
242	$5,078	$12,259	$17,338	$1,728,812
243	$5,042	$12,295	$17,338	$1,716,517
244	$5,007	$12,331	$17,338	$1,704,186
245	$4,971	$12,367	$17,338	$1,691,819
246	$4,934	$12,403	$17,338	$1,679,416
247	$4,898	$12,439	$17,338	$1,666,976
248	$4,862	$12,476	$17,338	$1,654,501
249	$4,826	$12,512	$17,338	$1,641,989
250	$4,789	$12,548	$17,338	$1,629,440
251	$4,753	$12,585	$17,338	$1,616,855
252	$4,716	$12,622	$17,338	$1,604,233

第21年供款共

$208,051

第21年利息

$58,989

第21年共還本金

$149,062

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,679	$12,659	$17,338	$1,591,575
254	$4,642	$12,696	$17,338	$1,578,879
255	$4,605	$12,733	$17,338	$1,566,147
256	$4,568	$12,770	$17,338	$1,553,377
257	$4,531	$12,807	$17,338	$1,540,570
258	$4,493	$12,844	$17,338	$1,527,726
259	$4,456	$12,882	$17,338	$1,514,844
260	$4,418	$12,919	$17,338	$1,501,925
261	$4,381	$12,957	$17,338	$1,488,968
262	$4,343	$12,995	$17,338	$1,475,973
263	$4,305	$13,033	$17,338	$1,462,940
264	$4,267	$13,071	$17,338	$1,449,870

第22年供款共

$208,051

第22年利息

$53,688

第22年共還本金

$154,364

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,229	$13,109	$17,338	$1,436,761
266	$4,191	$13,147	$17,338	$1,423,614
267	$4,152	$13,185	$17,338	$1,410,428
268	$4,114	$13,224	$17,338	$1,397,204
269	$4,075	$13,262	$17,338	$1,383,942
270	$4,036	$13,301	$17,338	$1,370,641
271	$3,998	$13,340	$17,338	$1,357,301
272	$3,959	$13,379	$17,338	$1,343,922
273	$3,920	$13,418	$17,338	$1,330,504
274	$3,881	$13,457	$17,338	$1,317,047
275	$3,841	$13,496	$17,338	$1,303,551
276	$3,802	$13,536	$17,338	$1,290,015

第23年供款共

$208,051

第23年利息

$48,197

第23年共還本金

$159,854

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,763	$13,575	$17,338	$1,276,440
278	$3,723	$13,615	$17,338	$1,262,826
279	$3,683	$13,654	$17,338	$1,249,171
280	$3,643	$13,694	$17,338	$1,235,477
281	$3,603	$13,734	$17,338	$1,221,743
282	$3,563	$13,774	$17,338	$1,207,969
283	$3,523	$13,814	$17,338	$1,194,154
284	$3,483	$13,855	$17,338	$1,180,300
285	$3,443	$13,895	$17,338	$1,166,405
286	$3,402	$13,936	$17,338	$1,152,469
287	$3,361	$13,976	$17,338	$1,138,493
288	$3,321	$14,017	$17,338	$1,124,476

第24年供款共

$208,051

第24年利息

$42,512

第24年共還本金

$165,540

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,280	$14,058	$17,338	$1,110,418
290	$3,239	$14,099	$17,338	$1,096,319
291	$3,198	$14,140	$17,338	$1,082,179
292	$3,156	$14,181	$17,338	$1,067,998
293	$3,115	$14,223	$17,338	$1,053,775
294	$3,074	$14,264	$17,338	$1,039,511
295	$3,032	$14,306	$17,338	$1,025,205
296	$2,990	$14,347	$17,338	$1,010,858
297	$2,948	$14,389	$17,338	$996,469
298	$2,906	$14,431	$17,338	$982,037
299	$2,864	$14,473	$17,338	$967,564
300	$2,822	$14,516	$17,338	$953,049

第25年供款共

$208,051

第25年利息

$36,624

第25年共還本金

$171,427

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,780	$14,558	$17,338	$938,491
302	$2,737	$14,600	$17,338	$923,890
303	$2,695	$14,643	$17,338	$909,247
304	$2,652	$14,686	$17,338	$894,562
305	$2,609	$14,728	$17,338	$879,833
306	$2,566	$14,771	$17,338	$865,062
307	$2,523	$14,815	$17,338	$850,247
308	$2,480	$14,858	$17,338	$835,390
309	$2,437	$14,901	$17,338	$820,488
310	$2,393	$14,945	$17,338	$805,544
311	$2,350	$14,988	$17,338	$790,556
312	$2,306	$15,032	$17,338	$775,524

第26年供款共

$208,051

第26年利息

$30,527

第26年共還本金

$177,525

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,262	$15,076	$17,338	$760,448
314	$2,218	$15,120	$17,338	$745,329
315	$2,174	$15,164	$17,338	$730,165
316	$2,130	$15,208	$17,338	$714,957
317	$2,085	$15,252	$17,338	$699,705
318	$2,041	$15,297	$17,338	$684,408
319	$1,996	$15,341	$17,338	$669,066
320	$1,951	$15,386	$17,338	$653,680
321	$1,907	$15,431	$17,338	$638,249
322	$1,862	$15,476	$17,338	$622,773
323	$1,816	$15,521	$17,338	$607,252
324	$1,771	$15,566	$17,338	$591,685

第27年供款共

$208,051

第27年利息

$24,213

第27年共還本金

$183,839

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,726	$15,612	$17,338	$576,074
326	$1,680	$15,657	$17,338	$560,416
327	$1,635	$15,703	$17,338	$544,713
328	$1,589	$15,749	$17,338	$528,964
329	$1,543	$15,795	$17,338	$513,169
330	$1,497	$15,841	$17,338	$497,329
331	$1,451	$15,887	$17,338	$481,442
332	$1,404	$15,933	$17,338	$465,508
333	$1,358	$15,980	$17,338	$449,528
334	$1,311	$16,026	$17,338	$433,502
335	$1,264	$16,073	$17,338	$417,429
336	$1,217	$16,120	$17,338	$401,308

第28年供款共

$208,051

第28年利息

$17,674

第28年共還本金

$190,377

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,170	$16,167	$17,338	$385,141
338	$1,123	$16,214	$17,338	$368,927
339	$1,076	$16,262	$17,338	$352,665
340	$1,029	$16,309	$17,338	$336,356
341	$981	$16,357	$17,338	$320,000
342	$933	$16,404	$17,338	$303,596
343	$885	$16,452	$17,338	$287,143
344	$838	$16,500	$17,338	$270,643
345	$789	$16,548	$17,338	$254,095
346	$741	$16,597	$17,338	$237,499
347	$693	$16,645	$17,338	$220,854
348	$644	$16,693	$17,338	$204,160

第29年供款共

$208,051

第29年利息

$10,903

第29年共還本金

$197,148

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$595	$16,742	$17,338	$187,418
350	$547	$16,791	$17,338	$170,627
351	$498	$16,840	$17,338	$153,787
352	$449	$16,889	$17,338	$136,898
353	$399	$16,938	$17,338	$119,960
354	$350	$16,988	$17,338	$102,972
355	$300	$17,037	$17,338	$85,935
356	$251	$17,087	$17,338	$68,848
357	$201	$17,137	$17,338	$51,711
358	$151	$17,187	$17,338	$34,524
359	$101	$17,237	$17,338	$17,287
360	$50	$17,287	$17,338	$0

第30年供款共

$208,051

第30年利息

$3,891

第30年共還本金

$204,160

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$10,710,542

Disclaimer

Recommended properties

Mort. Insurance
info