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$10,672,524

Monthly Payment
$17,508

Down Payment

$4,040,000

Total Loan

$3,960,000

Total int. paid

$2,342,524

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,370,000

Base on DTI ratio

$35,014

Budget of property purchase

HK$4,370,000

Down Payment

$4,040,000
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

$35,014

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 CASTELLO BLK 02

thumb_up

CASTELLO BLK 02

580 ft²

@13,103

GFA

726 ft²

@10,468

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$7.6 M

580 ft²

@13,103

GFA

726 ft²

@10,468

Sale$7.6 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,386

GFA

1,125 ft²

@6,933

hotel_class King

Sale$7.8 M

831 ft²

@9,386

GFA

1,125 ft²

@6,933

Sale$7.8 M

hotel_class King

Ma On Shan OCEANAIRE

thumb_up

OCEANAIRE

733 ft²

@12,005

GFA

964 ft²

@9,129

local_fire_department HIT

Sale$8.8 M

733 ft²

@12,005

GFA

964 ft²

@9,129

Sale$8.8 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK J

thumb_up

SUNSHINE CITY BLK J

519 ft²

@17,341

GFA

698 ft²

@12,894

local_fire_department HIT

Sale$9 M

519 ft²

@17,341

GFA

698 ft²

@12,894

Sale$9 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@15,460

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.9 M

511 ft²

@15,460

Sale$7.9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan BAYSHORE TWR BLK 03

thumb_up

BAYSHORE TWR BLK 03

412 ft²

@18,204

GFA

561 ft²

@13,369

local_fire_department HIT

Sale$7.5 M

412 ft²

@18,204

GFA

561 ft²

@13,369

Sale$7.5 M

local_fire_department HIT

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

675 ft²

@10,370

GFA

868 ft²

@8,065

local_fire_department HIT

Sale$7 M

675 ft²

@10,370

GFA

868 ft²

@8,065

Sale$7 M

local_fire_department HIT

Ma On Shan WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

779 ft²

@10,911

GFA

1,053 ft²

@8,072

vpn_key Key

Sale$8.5 M

779 ft²

@10,911

GFA

1,053 ft²

@8,072

Sale$8.5 M

vpn_key Key

Sole

Tai Po ST MARTIN PH 02 TWR 09

thumb_up

ST MARTIN PH 02 TWR 09

466 ft²

@16,416

real_estate_agent Rare hotel_class King vpn_key Key

Sale$7.65 M

466 ft²

@16,416

Sale$7.65 M

real_estate_agent Rare hotel_class King vpn_key Key

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO

480 ft²

@15,208

local_fire_department HIT

Sale$7.3 M

480 ft²

@15,208

Sale$7.3 M

local_fire_department HIT

Ma On Shan DOUBLE COVE

thumb_up

迎海第1座最近鐵路

511 ft²

@15,264

GFA

663 ft²

@11,765

local_fire_department HIT

Sale$7.8 M

511 ft²

@15,264

GFA

663 ft²

@11,765

Sale$7.8 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

Managed Complex Close to Sai Kung

586 ft²

@12,457

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7.3 M

586 ft²

@12,457

Sale$7.3 M

local_fire_department HIT hotel_class King pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,700	$18,212	$14,924	$12,737
1.500	$24,581	$19,109	$15,837	$13,667
2.000	$25,483	$20,033	$16,785	$14,637
2.500	$26,405	$20,984	$17,765	$15,647
3.000	$27,347	$21,962	$18,779	$16,696
3.375	$28,067	$22,713	$19,560	$17,507
3.500	$28,309	$22,966	$19,825	$17,782
4.000	$29,292	$23,997	$20,902	$18,906
4.500	$30,294	$25,053	$22,011	$20,065
5.000	$31,315	$26,134	$23,150	$21,258
5.500	$32,357	$27,240	$24,318	$22,484
6.000	$33,417	$28,371	$25,514	$23,742

Monthly Payment$17,508

Term

30Year

Loan amount

$3,960,000

Total int. paid

$2,342,524

Total Loan and Interest

$6,302,524

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,138	$6,370	$17,507	$3,953,630
2	$11,120	$6,387	$17,507	$3,947,243
3	$11,102	$6,405	$17,507	$3,940,838
4	$11,084	$6,423	$17,507	$3,934,414
5	$11,066	$6,441	$17,507	$3,927,973
6	$11,047	$6,460	$17,507	$3,921,513
7	$11,029	$6,478	$17,507	$3,915,035
8	$11,011	$6,496	$17,507	$3,908,539
9	$10,993	$6,514	$17,507	$3,902,025
10	$10,974	$6,533	$17,507	$3,895,493
11	$10,956	$6,551	$17,507	$3,888,942
12	$10,938	$6,569	$17,507	$3,882,372

第1年供款共

$210,084

第1年利息

$132,457

第1年共還本金

$77,628

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$10,919	$6,588	$17,507	$3,875,785
14	$10,901	$6,606	$17,507	$3,869,178
15	$10,882	$6,625	$17,507	$3,862,553
16	$10,863	$6,644	$17,507	$3,855,910
17	$10,845	$6,662	$17,507	$3,849,247
18	$10,826	$6,681	$17,507	$3,842,566
19	$10,807	$6,700	$17,507	$3,835,867
20	$10,788	$6,719	$17,507	$3,829,148
21	$10,769	$6,738	$17,507	$3,822,410
22	$10,751	$6,756	$17,507	$3,815,654
23	$10,732	$6,775	$17,507	$3,808,878
24	$10,712	$6,795	$17,507	$3,802,084

第2年供款共

$210,084

第2年利息

$129,796

第2年共還本金

$80,288

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$10,693	$6,814	$17,507	$3,795,270
26	$10,674	$6,833	$17,507	$3,788,437
27	$10,655	$6,852	$17,507	$3,781,585
28	$10,636	$6,871	$17,507	$3,774,714
29	$10,616	$6,891	$17,507	$3,767,824
30	$10,597	$6,910	$17,507	$3,760,914
31	$10,578	$6,929	$17,507	$3,753,984
32	$10,558	$6,949	$17,507	$3,747,035
33	$10,539	$6,968	$17,507	$3,740,067
34	$10,519	$6,988	$17,507	$3,733,079
35	$10,499	$7,008	$17,507	$3,726,071
36	$10,480	$7,027	$17,507	$3,719,043

第3年供款共

$210,084

第3年利息

$127,044

第3年共還本金

$83,041

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,460	$7,047	$17,507	$3,711,996
38	$10,440	$7,067	$17,507	$3,704,929
39	$10,420	$7,087	$17,507	$3,697,842
40	$10,400	$7,107	$17,507	$3,690,735
41	$10,380	$7,127	$17,507	$3,683,609
42	$10,360	$7,147	$17,507	$3,676,462
43	$10,340	$7,167	$17,507	$3,669,295
44	$10,320	$7,187	$17,507	$3,662,108
45	$10,300	$7,207	$17,507	$3,654,900
46	$10,279	$7,228	$17,507	$3,647,673
47	$10,259	$7,248	$17,507	$3,640,425
48	$10,239	$7,268	$17,507	$3,633,157

第4年供款共

$210,084

第4年利息

$124,197

第4年共還本金

$85,887

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,218	$7,289	$17,507	$3,625,868
50	$10,198	$7,309	$17,507	$3,618,559
51	$10,177	$7,330	$17,507	$3,611,229
52	$10,157	$7,350	$17,507	$3,603,878
53	$10,136	$7,371	$17,507	$3,596,507
54	$10,115	$7,392	$17,507	$3,589,115
55	$10,094	$7,413	$17,507	$3,581,703
56	$10,074	$7,433	$17,507	$3,574,269
57	$10,053	$7,454	$17,507	$3,566,815
58	$10,032	$7,475	$17,507	$3,559,340
59	$10,011	$7,496	$17,507	$3,551,843
60	$9,990	$7,517	$17,507	$3,544,326

第5年供款共

$210,084

第5年利息

$121,253

第5年共還本金

$88,831

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$9,968	$7,539	$17,507	$3,536,787
62	$9,947	$7,560	$17,507	$3,529,227
63	$9,926	$7,581	$17,507	$3,521,646
64	$9,905	$7,602	$17,507	$3,514,044
65	$9,883	$7,624	$17,507	$3,506,420
66	$9,862	$7,645	$17,507	$3,498,775
67	$9,840	$7,667	$17,507	$3,491,108
68	$9,819	$7,688	$17,507	$3,483,420
69	$9,797	$7,710	$17,507	$3,475,710
70	$9,775	$7,732	$17,507	$3,467,978
71	$9,754	$7,753	$17,507	$3,460,225
72	$9,732	$7,775	$17,507	$3,452,450

第6年供款共

$210,084

第6年利息

$118,208

第6年共還本金

$91,876

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$9,710	$7,797	$17,507	$3,444,653
74	$9,688	$7,819	$17,507	$3,436,834
75	$9,666	$7,841	$17,507	$3,428,993
76	$9,644	$7,863	$17,507	$3,421,130
77	$9,622	$7,885	$17,507	$3,413,245
78	$9,600	$7,907	$17,507	$3,405,338
79	$9,578	$7,929	$17,507	$3,397,408
80	$9,555	$7,952	$17,507	$3,389,457
81	$9,533	$7,974	$17,507	$3,381,482
82	$9,510	$7,997	$17,507	$3,373,486
83	$9,488	$8,019	$17,507	$3,365,467
84	$9,465	$8,042	$17,507	$3,357,425

第7年供款共

$210,084

第7年利息

$115,059

第7年共還本金

$95,025

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,443	$8,064	$17,507	$3,349,361
86	$9,420	$8,087	$17,507	$3,341,274
87	$9,397	$8,110	$17,507	$3,333,164
88	$9,375	$8,132	$17,507	$3,325,032
89	$9,352	$8,155	$17,507	$3,316,876
90	$9,329	$8,178	$17,507	$3,308,698
91	$9,306	$8,201	$17,507	$3,300,497
92	$9,283	$8,224	$17,507	$3,292,272
93	$9,260	$8,247	$17,507	$3,284,025
94	$9,236	$8,271	$17,507	$3,275,754
95	$9,213	$8,294	$17,507	$3,267,460
96	$9,190	$8,317	$17,507	$3,259,143

第8年供款共

$210,084

第8年利息

$111,802

第8年共還本金

$98,282

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,166	$8,341	$17,507	$3,250,802
98	$9,143	$8,364	$17,507	$3,242,438
99	$9,119	$8,388	$17,507	$3,234,051
100	$9,096	$8,411	$17,507	$3,225,639
101	$9,072	$8,435	$17,507	$3,217,204
102	$9,048	$8,459	$17,507	$3,208,746
103	$9,025	$8,482	$17,507	$3,200,263
104	$9,001	$8,506	$17,507	$3,191,757
105	$8,977	$8,530	$17,507	$3,183,227
106	$8,953	$8,554	$17,507	$3,174,673
107	$8,929	$8,578	$17,507	$3,166,095
108	$8,905	$8,602	$17,507	$3,157,492

第9年供款共

$210,084

第9年利息

$108,433

第9年共還本金

$101,651

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$8,880	$8,627	$17,507	$3,148,866
110	$8,856	$8,651	$17,507	$3,140,215
111	$8,832	$8,675	$17,507	$3,131,540
112	$8,807	$8,700	$17,507	$3,122,840
113	$8,783	$8,724	$17,507	$3,114,116
114	$8,758	$8,749	$17,507	$3,105,368
115	$8,734	$8,773	$17,507	$3,096,594
116	$8,709	$8,798	$17,507	$3,087,797
117	$8,684	$8,823	$17,507	$3,078,974
118	$8,660	$8,847	$17,507	$3,070,127
119	$8,635	$8,872	$17,507	$3,061,254
120	$8,610	$8,897	$17,507	$3,052,357

第10年供款共

$210,084

第10年利息

$104,949

第10年共還本金

$105,135

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,585	$8,922	$17,507	$3,043,435
122	$8,560	$8,947	$17,507	$3,034,487
123	$8,534	$8,973	$17,507	$3,025,515
124	$8,509	$8,998	$17,507	$3,016,517
125	$8,484	$9,023	$17,507	$3,007,494
126	$8,459	$9,048	$17,507	$2,998,446
127	$8,433	$9,074	$17,507	$2,989,372
128	$8,408	$9,099	$17,507	$2,980,272
129	$8,382	$9,125	$17,507	$2,971,147
130	$8,356	$9,151	$17,507	$2,961,997
131	$8,331	$9,176	$17,507	$2,952,820
132	$8,305	$9,202	$17,507	$2,943,618

第11年供款共

$210,084

第11年利息

$101,345

第11年共還本金

$108,739

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,279	$9,228	$17,507	$2,934,390
134	$8,253	$9,254	$17,507	$2,925,136
135	$8,227	$9,280	$17,507	$2,915,856
136	$8,201	$9,306	$17,507	$2,906,550
137	$8,175	$9,332	$17,507	$2,897,217
138	$8,148	$9,359	$17,507	$2,887,859
139	$8,122	$9,385	$17,507	$2,878,474
140	$8,096	$9,411	$17,507	$2,869,063
141	$8,069	$9,438	$17,507	$2,859,625
142	$8,043	$9,464	$17,507	$2,850,161
143	$8,016	$9,491	$17,507	$2,840,670
144	$7,989	$9,518	$17,507	$2,831,152

第12年供款共

$210,084

第12年利息

$97,618

第12年共還本金

$112,466

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$7,963	$9,544	$17,507	$2,821,608
146	$7,936	$9,571	$17,507	$2,812,036
147	$7,909	$9,598	$17,507	$2,802,438
148	$7,882	$9,625	$17,507	$2,792,813
149	$7,855	$9,652	$17,507	$2,783,161
150	$7,828	$9,679	$17,507	$2,773,481
151	$7,800	$9,707	$17,507	$2,763,775
152	$7,773	$9,734	$17,507	$2,754,041
153	$7,746	$9,761	$17,507	$2,744,280
154	$7,718	$9,789	$17,507	$2,734,491
155	$7,691	$9,816	$17,507	$2,724,675
156	$7,663	$9,844	$17,507	$2,714,831

第13年供款共

$210,084

第13年利息

$93,763

第13年共還本金

$116,321

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,635	$9,872	$17,507	$2,704,959
158	$7,608	$9,899	$17,507	$2,695,060
159	$7,580	$9,927	$17,507	$2,685,133
160	$7,552	$9,955	$17,507	$2,675,178
161	$7,524	$9,983	$17,507	$2,665,195
162	$7,496	$10,011	$17,507	$2,655,184
163	$7,468	$10,039	$17,507	$2,645,144
164	$7,439	$10,068	$17,507	$2,635,077
165	$7,411	$10,096	$17,507	$2,624,981
166	$7,383	$10,124	$17,507	$2,614,857
167	$7,354	$10,153	$17,507	$2,604,704
168	$7,326	$10,181	$17,507	$2,594,523

第14年供款共

$210,084

第14年利息

$89,776

第14年共還本金

$120,308

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,297	$10,210	$17,507	$2,584,313
170	$7,268	$10,239	$17,507	$2,574,074
171	$7,240	$10,267	$17,507	$2,563,807
172	$7,211	$10,296	$17,507	$2,553,510
173	$7,182	$10,325	$17,507	$2,543,185
174	$7,153	$10,354	$17,507	$2,532,831
175	$7,124	$10,383	$17,507	$2,522,447
176	$7,094	$10,413	$17,507	$2,512,035
177	$7,065	$10,442	$17,507	$2,501,593
178	$7,036	$10,471	$17,507	$2,491,122
179	$7,006	$10,501	$17,507	$2,480,621
180	$6,977	$10,530	$17,507	$2,470,091

第15年供款共

$210,084

第15年利息

$85,652

第15年共還本金

$124,432

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$6,947	$10,560	$17,507	$2,459,531
182	$6,917	$10,590	$17,507	$2,448,941
183	$6,888	$10,619	$17,507	$2,438,322
184	$6,858	$10,649	$17,507	$2,427,672
185	$6,828	$10,679	$17,507	$2,416,993
186	$6,798	$10,709	$17,507	$2,406,284
187	$6,768	$10,739	$17,507	$2,395,545
188	$6,737	$10,770	$17,507	$2,384,775
189	$6,707	$10,800	$17,507	$2,373,975
190	$6,677	$10,830	$17,507	$2,363,145
191	$6,646	$10,861	$17,507	$2,352,284
192	$6,616	$10,891	$17,507	$2,341,393

第16年供款共

$210,084

第16年利息

$81,387

第16年共還本金

$128,697

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,585	$10,922	$17,507	$2,330,471
194	$6,554	$10,953	$17,507	$2,319,519
195	$6,524	$10,983	$17,507	$2,308,536
196	$6,493	$11,014	$17,507	$2,297,521
197	$6,462	$11,045	$17,507	$2,286,476
198	$6,431	$11,076	$17,507	$2,275,400
199	$6,400	$11,107	$17,507	$2,264,292
200	$6,368	$11,139	$17,507	$2,253,154
201	$6,337	$11,170	$17,507	$2,241,984
202	$6,306	$11,201	$17,507	$2,230,782
203	$6,274	$11,233	$17,507	$2,219,549
204	$6,242	$11,265	$17,507	$2,208,285

第17年供款共

$210,084

第17年利息

$76,976

第17年共還本金

$133,109

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,211	$11,296	$17,507	$2,196,988
206	$6,179	$11,328	$17,507	$2,185,660
207	$6,147	$11,360	$17,507	$2,174,301
208	$6,115	$11,392	$17,507	$2,162,909
209	$6,083	$11,424	$17,507	$2,151,485
210	$6,051	$11,456	$17,507	$2,140,029
211	$6,019	$11,488	$17,507	$2,128,541
212	$5,987	$11,520	$17,507	$2,117,020
213	$5,954	$11,553	$17,507	$2,105,468
214	$5,922	$11,585	$17,507	$2,093,882
215	$5,889	$11,618	$17,507	$2,082,264
216	$5,856	$11,651	$17,507	$2,070,614

第18年供款共

$210,084

第18年利息

$72,413

第18年共還本金

$137,671

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$5,824	$11,683	$17,507	$2,058,930
218	$5,791	$11,716	$17,507	$2,047,214
219	$5,758	$11,749	$17,507	$2,035,465
220	$5,725	$11,782	$17,507	$2,023,682
221	$5,692	$11,815	$17,507	$2,011,867
222	$5,658	$11,849	$17,507	$2,000,018
223	$5,625	$11,882	$17,507	$1,988,136
224	$5,592	$11,915	$17,507	$1,976,221
225	$5,558	$11,949	$17,507	$1,964,272
226	$5,525	$11,982	$17,507	$1,952,290
227	$5,491	$12,016	$17,507	$1,940,273
228	$5,457	$12,050	$17,507	$1,928,223

第19年供款共

$210,084

第19年利息

$67,694

第19年共還本金

$142,390

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,423	$12,084	$17,507	$1,916,140
230	$5,389	$12,118	$17,507	$1,904,022
231	$5,355	$12,152	$17,507	$1,891,870
232	$5,321	$12,186	$17,507	$1,879,684
233	$5,287	$12,220	$17,507	$1,867,463
234	$5,252	$12,255	$17,507	$1,855,208
235	$5,218	$12,289	$17,507	$1,842,919
236	$5,183	$12,324	$17,507	$1,830,595
237	$5,149	$12,358	$17,507	$1,818,237
238	$5,114	$12,393	$17,507	$1,805,844
239	$5,079	$12,428	$17,507	$1,793,416
240	$5,044	$12,463	$17,507	$1,780,953

第20年供款共

$210,084

第20年利息

$62,813

第20年共還本金

$147,271

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,009	$12,498	$17,507	$1,768,455
242	$4,974	$12,533	$17,507	$1,755,921
243	$4,939	$12,568	$17,507	$1,743,353
244	$4,903	$12,604	$17,507	$1,730,749
245	$4,868	$12,639	$17,507	$1,718,110
246	$4,832	$12,675	$17,507	$1,705,435
247	$4,797	$12,710	$17,507	$1,692,724
248	$4,761	$12,746	$17,507	$1,679,978
249	$4,725	$12,782	$17,507	$1,667,196
250	$4,689	$12,818	$17,507	$1,654,378
251	$4,653	$12,854	$17,507	$1,641,524
252	$4,617	$12,890	$17,507	$1,628,634

第21年供款共

$210,084

第21年利息

$57,765

第21年共還本金

$152,319

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,581	$12,926	$17,507	$1,615,707
254	$4,544	$12,963	$17,507	$1,602,744
255	$4,508	$12,999	$17,507	$1,589,745
256	$4,471	$13,036	$17,507	$1,576,709
257	$4,434	$13,073	$17,507	$1,563,637
258	$4,398	$13,109	$17,507	$1,550,528
259	$4,361	$13,146	$17,507	$1,537,381
260	$4,324	$13,183	$17,507	$1,524,198
261	$4,287	$13,220	$17,507	$1,510,978
262	$4,250	$13,257	$17,507	$1,497,721
263	$4,212	$13,295	$17,507	$1,484,426
264	$4,175	$13,332	$17,507	$1,471,094

第22年供款共

$210,084

第22年利息

$52,544

第22年共還本金

$157,540

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,137	$13,370	$17,507	$1,457,724
266	$4,100	$13,407	$17,507	$1,444,317
267	$4,062	$13,445	$17,507	$1,430,872
268	$4,024	$13,483	$17,507	$1,417,390
269	$3,986	$13,521	$17,507	$1,403,869
270	$3,948	$13,559	$17,507	$1,390,310
271	$3,910	$13,597	$17,507	$1,376,714
272	$3,872	$13,635	$17,507	$1,363,079
273	$3,834	$13,673	$17,507	$1,349,405
274	$3,795	$13,712	$17,507	$1,335,694
275	$3,757	$13,750	$17,507	$1,321,943
276	$3,718	$13,789	$17,507	$1,308,154

第23年供款共

$210,084

第23年利息

$47,144

第23年共還本金

$162,940

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,679	$13,828	$17,507	$1,294,326
278	$3,640	$13,867	$17,507	$1,280,460
279	$3,601	$13,906	$17,507	$1,266,554
280	$3,562	$13,945	$17,507	$1,252,609
281	$3,523	$13,984	$17,507	$1,238,625
282	$3,484	$14,023	$17,507	$1,224,602
283	$3,444	$14,063	$17,507	$1,210,539
284	$3,405	$14,102	$17,507	$1,196,436
285	$3,365	$14,142	$17,507	$1,182,294
286	$3,325	$14,182	$17,507	$1,168,113
287	$3,285	$14,222	$17,507	$1,153,891
288	$3,245	$14,262	$17,507	$1,139,629

第24年供款共

$210,084

第24年利息

$41,559

第24年共還本金

$168,525

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,205	$14,302	$17,507	$1,125,327
290	$3,165	$14,342	$17,507	$1,110,985
291	$3,125	$14,382	$17,507	$1,096,603
292	$3,084	$14,423	$17,507	$1,082,180
293	$3,044	$14,463	$17,507	$1,067,717
294	$3,003	$14,504	$17,507	$1,053,213
295	$2,962	$14,545	$17,507	$1,038,668
296	$2,921	$14,586	$17,507	$1,024,082
297	$2,880	$14,627	$17,507	$1,009,455
298	$2,839	$14,668	$17,507	$994,787
299	$2,798	$14,709	$17,507	$980,078
300	$2,756	$14,751	$17,507	$965,328

第25年供款共

$210,084

第25年利息

$35,783

第25年共還本金

$174,301

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,715	$14,792	$17,507	$950,536
302	$2,673	$14,834	$17,507	$935,702
303	$2,632	$14,875	$17,507	$920,827
304	$2,590	$14,917	$17,507	$905,910
305	$2,548	$14,959	$17,507	$890,950
306	$2,506	$15,001	$17,507	$875,949
307	$2,464	$15,043	$17,507	$860,906
308	$2,421	$15,086	$17,507	$845,820
309	$2,379	$15,128	$17,507	$830,692
310	$2,336	$15,171	$17,507	$815,521
311	$2,294	$15,213	$17,507	$800,308
312	$2,251	$15,256	$17,507	$785,052

第26年供款共

$210,084

第26年利息

$29,808

第26年共還本金

$180,276

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,208	$15,299	$17,507	$769,753
314	$2,165	$15,342	$17,507	$754,411
315	$2,122	$15,385	$17,507	$739,025
316	$2,079	$15,429	$17,507	$723,597
317	$2,035	$15,472	$17,507	$708,125
318	$1,992	$15,515	$17,507	$692,610
319	$1,948	$15,559	$17,507	$677,051
320	$1,904	$15,603	$17,507	$661,448
321	$1,860	$15,647	$17,507	$645,801
322	$1,816	$15,691	$17,507	$630,110
323	$1,772	$15,735	$17,507	$614,376
324	$1,728	$15,779	$17,507	$598,596

第27年供款共

$210,084

第27年利息

$23,629

第27年共還本金

$186,455

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,684	$15,823	$17,507	$582,773
326	$1,639	$15,868	$17,507	$566,905
327	$1,594	$15,913	$17,507	$550,992
328	$1,550	$15,957	$17,507	$535,035
329	$1,505	$16,002	$17,507	$519,033
330	$1,460	$16,047	$17,507	$502,986
331	$1,415	$16,092	$17,507	$486,893
332	$1,369	$16,138	$17,507	$470,756
333	$1,324	$16,183	$17,507	$454,573
334	$1,278	$16,229	$17,507	$438,344
335	$1,233	$16,274	$17,507	$422,070
336	$1,187	$16,320	$17,507	$405,750

第28年供款共

$210,084

第28年利息

$17,238

第28年共還本金

$192,846

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,141	$16,366	$17,507	$389,384
338	$1,095	$16,412	$17,507	$372,972
339	$1,049	$16,458	$17,507	$356,514
340	$1,003	$16,504	$17,507	$340,010
341	$956	$16,551	$17,507	$323,459
342	$910	$16,597	$17,507	$306,862
343	$863	$16,644	$17,507	$290,218
344	$816	$16,691	$17,507	$273,527
345	$769	$16,738	$17,507	$256,790
346	$722	$16,785	$17,507	$240,005
347	$675	$16,832	$17,507	$223,173
348	$628	$16,879	$17,507	$206,293

第29年供款共

$210,084

第29年利息

$10,627

第29年共還本金

$199,457

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$580	$16,927	$17,507	$189,367
350	$533	$16,974	$17,507	$172,392
351	$485	$17,022	$17,507	$155,370
352	$437	$17,070	$17,507	$138,300
353	$389	$17,118	$17,507	$121,182
354	$341	$17,166	$17,507	$104,016
355	$293	$17,214	$17,507	$86,801
356	$244	$17,263	$17,507	$69,538
357	$196	$17,311	$17,507	$52,227
358	$147	$17,360	$17,507	$34,867
359	$98	$17,409	$17,507	$17,458
360	$49	$17,458	$17,507	$0

第30年供款共

$210,084

第30年利息

$3,791

第30年共還本金

$206,293

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$10,672,524

Disclaimer

Recommended properties

Mort. Insurance
info