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$10,715,115

Monthly Payment
$17,826

Down Payment

$3,968,000

Total Loan

$4,032,000

Total int. paid

$2,385,115

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,298,000

Base on DTI ratio

$35,651

Budget of property purchase

HK$4,298,000

Down Payment

$3,968,000
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

$35,651

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

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

Sai Kung HA YEUNG

thumb_up

Clear Water Bay 2nd Floor with Sea View Rooftop

GFA

700 ft²

@12,857

real_estate_agent Rare

Sale$9 M

GFA

700 ft²

@12,857

Sale$9 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@14,113

local_fire_department HIT directions_run Sale vpn_key Key

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT directions_run Sale vpn_key Key

Sole

KOL Video

Ma On Shan TAI SHUI HANG

thumb_up

TAI SHUI HANG

990 ft²

@8,586

GFA

990 ft²

@8,586

real_estate_agent Rare

Sale$8.5 M

990 ft²

@8,586

GFA

990 ft²

@8,586

Sale$8.5 M

real_estate_agent Rare

Shatin GRANDVILLE

thumb_up

***開揚企理兩房***

568 ft²

@14,754

GFA

718 ft²

@11,671

vpn_key Key

Sale$8.38 M

568 ft²

@14,754

GFA

718 ft²

@11,671

Sale$8.38 M

vpn_key Key

Ma On Shan SAI KENG

thumb_up

MA ON SHAN SAI KENG

GFA

1,400 ft²

@6,214

local_fire_department HIT

Sale$8.7 M

GFA

1,400 ft²

@6,214

Sale$8.7 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,414

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.38 M

512 ft²

@14,414

Sale$7.38 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Ma On Shan VILLA OCEANIA BLK 02

thumb_up

VILLA OCEANIA BLK 02

558 ft²

@13,082

GFA

733 ft²

@9,959

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$7.3 M

558 ft²

@13,082

GFA

733 ft²

@9,959

Sale$7.3 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,752

GFA

875 ft²

@9,691

local_fire_department HIT directions_run Sale

Sale$8.48 M

665 ft²

@12,752

GFA

875 ft²

@9,691

Sale$8.48 M

local_fire_department HIT directions_run Sale

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@14,718

local_fire_department HIT local_offer Good Catch

Sale$7.3 M

496 ft²

@14,718

Sale$7.3 M

local_fire_department HIT local_offer Good Catch

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

663 ft²

@11,312

local_fire_department HIT

Sale$7.5 M

663 ft²

@11,312

Sale$7.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01

582 ft²

@15,464

GFA

753 ft²

@11,952

local_fire_department HIT real_estate_agent Rare

Sale$9 M

582 ft²

@15,464

GFA

753 ft²

@11,952

Sale$9 M

local_fire_department HIT real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$24,131	$18,543	$15,195	$12,969
1.500	$25,028	$19,456	$16,125	$13,915
2.000	$25,946	$20,397	$17,090	$14,903
2.500	$26,885	$21,366	$18,088	$15,931
3.000	$27,844	$22,361	$19,120	$16,999
3.375	$28,577	$23,126	$19,916	$17,825
3.500	$28,824	$23,384	$20,185	$18,105
4.000	$29,824	$24,433	$21,282	$19,249
4.500	$30,845	$25,508	$22,411	$20,430
5.000	$31,885	$26,609	$23,571	$21,645
5.500	$32,945	$27,736	$24,760	$22,893
6.000	$34,024	$28,887	$25,978	$24,174

Monthly Payment$17,826

Term

30Year

Loan amount

$4,032,000

Total int. paid

$2,385,115

Total Loan and Interest

$6,417,115

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,340	$6,485	$17,825	$4,025,515
2	$11,322	$6,504	$17,825	$4,019,011
3	$11,303	$6,522	$17,825	$4,012,489
4	$11,285	$6,540	$17,825	$4,005,949
5	$11,267	$6,559	$17,825	$3,999,390
6	$11,248	$6,577	$17,825	$3,992,813
7	$11,230	$6,596	$17,825	$3,986,218
8	$11,211	$6,614	$17,825	$3,979,604
9	$11,193	$6,633	$17,825	$3,972,971
10	$11,174	$6,651	$17,825	$3,966,320
11	$11,155	$6,670	$17,825	$3,959,650
12	$11,137	$6,689	$17,825	$3,952,961

第1年供款共

$213,904

第1年利息

$134,865

第1年共還本金

$79,039

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,118	$6,708	$17,825	$3,946,253
14	$11,099	$6,726	$17,825	$3,939,527
15	$11,080	$6,745	$17,825	$3,932,781
16	$11,061	$6,764	$17,825	$3,926,017
17	$11,042	$6,783	$17,825	$3,919,234
18	$11,023	$6,802	$17,825	$3,912,431
19	$11,004	$6,822	$17,825	$3,905,610
20	$10,985	$6,841	$17,825	$3,898,769
21	$10,965	$6,860	$17,825	$3,891,909
22	$10,946	$6,879	$17,825	$3,885,029
23	$10,927	$6,899	$17,825	$3,878,131
24	$10,907	$6,918	$17,825	$3,871,213

第2年供款共

$213,904

第2年利息

$132,156

第2年共還本金

$81,748

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$10,888	$6,938	$17,825	$3,864,275
26	$10,868	$6,957	$17,825	$3,857,318
27	$10,849	$6,977	$17,825	$3,850,342
28	$10,829	$6,996	$17,825	$3,843,345
29	$10,809	$7,016	$17,825	$3,836,329
30	$10,790	$7,036	$17,825	$3,829,294
31	$10,770	$7,055	$17,825	$3,822,238
32	$10,750	$7,075	$17,825	$3,815,163
33	$10,730	$7,095	$17,825	$3,808,068
34	$10,710	$7,115	$17,825	$3,800,953
35	$10,690	$7,135	$17,825	$3,793,818
36	$10,670	$7,155	$17,825	$3,786,662

第3年供款共

$213,904

第3年利息

$129,354

第3年共還本金

$84,550

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,650	$7,175	$17,825	$3,779,487
38	$10,630	$7,196	$17,825	$3,772,292
39	$10,610	$7,216	$17,825	$3,765,076
40	$10,589	$7,236	$17,825	$3,757,840
41	$10,569	$7,256	$17,825	$3,750,583
42	$10,549	$7,277	$17,825	$3,743,307
43	$10,528	$7,297	$17,825	$3,736,009
44	$10,508	$7,318	$17,825	$3,728,692
45	$10,487	$7,338	$17,825	$3,721,353
46	$10,466	$7,359	$17,825	$3,713,994
47	$10,446	$7,380	$17,825	$3,706,614
48	$10,425	$7,400	$17,825	$3,699,214

第4年供款共

$213,904

第4年利息

$126,455

第4年共還本金

$87,448

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,404	$7,421	$17,825	$3,691,793
50	$10,383	$7,442	$17,825	$3,684,351
51	$10,362	$7,463	$17,825	$3,676,887
52	$10,341	$7,484	$17,825	$3,669,403
53	$10,320	$7,505	$17,825	$3,661,898
54	$10,299	$7,526	$17,825	$3,654,372
55	$10,278	$7,547	$17,825	$3,646,825
56	$10,257	$7,569	$17,825	$3,639,256
57	$10,235	$7,590	$17,825	$3,631,666
58	$10,214	$7,611	$17,825	$3,624,055
59	$10,193	$7,633	$17,825	$3,616,422
60	$10,171	$7,654	$17,825	$3,608,768

第5年供款共

$213,904

第5年利息

$123,458

第5年共還本金

$90,446

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,150	$7,676	$17,825	$3,601,092
62	$10,128	$7,697	$17,825	$3,593,395
63	$10,106	$7,719	$17,825	$3,585,676
64	$10,085	$7,741	$17,825	$3,577,936
65	$10,063	$7,762	$17,825	$3,570,173
66	$10,041	$7,784	$17,825	$3,562,389
67	$10,019	$7,806	$17,825	$3,554,583
68	$9,997	$7,828	$17,825	$3,546,755
69	$9,975	$7,850	$17,825	$3,538,905
70	$9,953	$7,872	$17,825	$3,531,033
71	$9,931	$7,894	$17,825	$3,523,138
72	$9,909	$7,916	$17,825	$3,515,222

第6年供款共

$213,904

第6年利息

$120,358

第6年共還本金

$93,546

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$9,887	$7,939	$17,825	$3,507,283
74	$9,864	$7,961	$17,825	$3,499,322
75	$9,842	$7,983	$17,825	$3,491,339
76	$9,819	$8,006	$17,825	$3,483,333
77	$9,797	$8,028	$17,825	$3,475,304
78	$9,774	$8,051	$17,825	$3,467,253
79	$9,752	$8,074	$17,825	$3,459,179
80	$9,729	$8,096	$17,825	$3,451,083
81	$9,706	$8,119	$17,825	$3,442,964
82	$9,683	$8,142	$17,825	$3,434,822
83	$9,660	$8,165	$17,825	$3,426,657
84	$9,637	$8,188	$17,825	$3,418,469

第7年供款共

$213,904

第7年利息

$117,151

第7年共還本金

$96,753

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,614	$8,211	$17,825	$3,410,258
86	$9,591	$8,234	$17,825	$3,402,024
87	$9,568	$8,257	$17,825	$3,393,767
88	$9,545	$8,280	$17,825	$3,385,487
89	$9,522	$8,304	$17,825	$3,377,183
90	$9,498	$8,327	$17,825	$3,368,856
91	$9,475	$8,350	$17,825	$3,360,506
92	$9,451	$8,374	$17,825	$3,352,132
93	$9,428	$8,397	$17,825	$3,343,735
94	$9,404	$8,421	$17,825	$3,335,313
95	$9,381	$8,445	$17,825	$3,326,869
96	$9,357	$8,469	$17,825	$3,318,400

第8年供款共

$213,904

第8年利息

$113,835

第8年共還本金

$100,069

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,333	$8,492	$17,825	$3,309,908
98	$9,309	$8,516	$17,825	$3,301,392
99	$9,285	$8,540	$17,825	$3,292,852
100	$9,261	$8,564	$17,825	$3,284,287
101	$9,237	$8,588	$17,825	$3,275,699
102	$9,213	$8,612	$17,825	$3,267,087
103	$9,189	$8,637	$17,825	$3,258,450
104	$9,164	$8,661	$17,825	$3,249,789
105	$9,140	$8,685	$17,825	$3,241,104
106	$9,116	$8,710	$17,825	$3,232,394
107	$9,091	$8,734	$17,825	$3,223,660
108	$9,067	$8,759	$17,825	$3,214,901

第9年供款共

$213,904

第9年利息

$110,405

第9年共還本金

$103,499

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,042	$8,783	$17,825	$3,206,118
110	$9,017	$8,808	$17,825	$3,197,310
111	$8,992	$8,833	$17,825	$3,188,477
112	$8,968	$8,858	$17,825	$3,179,619
113	$8,943	$8,883	$17,825	$3,170,736
114	$8,918	$8,908	$17,825	$3,161,829
115	$8,893	$8,933	$17,825	$3,152,896
116	$8,868	$8,958	$17,825	$3,143,938
117	$8,842	$8,983	$17,825	$3,134,955
118	$8,817	$9,008	$17,825	$3,125,947
119	$8,792	$9,034	$17,825	$3,116,913
120	$8,766	$9,059	$17,825	$3,107,854

第10年供款共

$213,904

第10年利息

$106,857

第10年共還本金

$107,047

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,741	$9,084	$17,825	$3,098,770
122	$8,715	$9,110	$17,825	$3,089,660
123	$8,690	$9,136	$17,825	$3,080,524
124	$8,664	$9,161	$17,825	$3,071,363
125	$8,638	$9,187	$17,825	$3,062,176
126	$8,612	$9,213	$17,825	$3,052,963
127	$8,586	$9,239	$17,825	$3,043,724
128	$8,560	$9,265	$17,825	$3,034,459
129	$8,534	$9,291	$17,825	$3,025,168
130	$8,508	$9,317	$17,825	$3,015,851
131	$8,482	$9,343	$17,825	$3,006,508
132	$8,456	$9,370	$17,825	$2,997,138

第11年供款共

$213,904

第11年利息

$103,188

第11年共還本金

$110,716

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,429	$9,396	$17,825	$2,987,743
134	$8,403	$9,422	$17,825	$2,978,320
135	$8,377	$9,449	$17,825	$2,968,871
136	$8,350	$9,475	$17,825	$2,959,396
137	$8,323	$9,502	$17,825	$2,949,894
138	$8,297	$9,529	$17,825	$2,940,365
139	$8,270	$9,556	$17,825	$2,930,810
140	$8,243	$9,582	$17,825	$2,921,227
141	$8,216	$9,609	$17,825	$2,911,618
142	$8,189	$9,636	$17,825	$2,901,982
143	$8,162	$9,663	$17,825	$2,892,318
144	$8,135	$9,691	$17,825	$2,882,627

第12年供款共

$213,904

第12年利息

$99,393

第12年共還本金

$114,511

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,107	$9,718	$17,825	$2,872,910
146	$8,080	$9,745	$17,825	$2,863,164
147	$8,053	$9,773	$17,825	$2,853,392
148	$8,025	$9,800	$17,825	$2,843,591
149	$7,998	$9,828	$17,825	$2,833,764
150	$7,970	$9,855	$17,825	$2,823,908
151	$7,942	$9,883	$17,825	$2,814,025
152	$7,914	$9,911	$17,825	$2,804,114
153	$7,887	$9,939	$17,825	$2,794,176
154	$7,859	$9,967	$17,825	$2,784,209
155	$7,831	$9,995	$17,825	$2,774,214
156	$7,802	$10,023	$17,825	$2,764,191

第13年供款共

$213,904

第13年利息

$95,468

第13年共還本金

$118,436

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,774	$10,051	$17,825	$2,754,140
158	$7,746	$10,079	$17,825	$2,744,061
159	$7,718	$10,108	$17,825	$2,733,953
160	$7,689	$10,136	$17,825	$2,723,817
161	$7,661	$10,165	$17,825	$2,713,653
162	$7,632	$10,193	$17,825	$2,703,460
163	$7,603	$10,222	$17,825	$2,693,238
164	$7,575	$10,251	$17,825	$2,682,987
165	$7,546	$10,279	$17,825	$2,672,708
166	$7,517	$10,308	$17,825	$2,662,399
167	$7,488	$10,337	$17,825	$2,652,062
168	$7,459	$10,366	$17,825	$2,641,696

第14年供款共

$213,904

第14年利息

$91,408

第14年共還本金

$122,496

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,430	$10,396	$17,825	$2,631,300
170	$7,401	$10,425	$17,825	$2,620,875
171	$7,371	$10,454	$17,825	$2,610,421
172	$7,342	$10,484	$17,825	$2,599,938
173	$7,312	$10,513	$17,825	$2,589,425
174	$7,283	$10,543	$17,825	$2,578,882
175	$7,253	$10,572	$17,825	$2,568,310
176	$7,223	$10,602	$17,825	$2,557,708
177	$7,194	$10,632	$17,825	$2,547,076
178	$7,164	$10,662	$17,825	$2,536,415
179	$7,134	$10,692	$17,825	$2,525,723
180	$7,104	$10,722	$17,825	$2,515,001

第15年供款共

$213,904

第15年利息

$87,209

第15年共還本金

$126,694

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,073	$10,752	$17,825	$2,504,249
182	$7,043	$10,782	$17,825	$2,493,467
183	$7,013	$10,812	$17,825	$2,482,655
184	$6,982	$10,843	$17,825	$2,471,812
185	$6,952	$10,873	$17,825	$2,460,939
186	$6,921	$10,904	$17,825	$2,450,035
187	$6,891	$10,935	$17,825	$2,439,100
188	$6,860	$10,965	$17,825	$2,428,135
189	$6,829	$10,996	$17,825	$2,417,139
190	$6,798	$11,027	$17,825	$2,406,111
191	$6,767	$11,058	$17,825	$2,395,053
192	$6,736	$11,089	$17,825	$2,383,964

第16年供款共

$213,904

第16年利息

$82,867

第16年共還本金

$131,037

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,705	$11,120	$17,825	$2,372,844
194	$6,674	$11,152	$17,825	$2,361,692
195	$6,642	$11,183	$17,825	$2,350,509
196	$6,611	$11,215	$17,825	$2,339,294
197	$6,579	$11,246	$17,825	$2,328,048
198	$6,548	$11,278	$17,825	$2,316,771
199	$6,516	$11,309	$17,825	$2,305,461
200	$6,484	$11,341	$17,825	$2,294,120
201	$6,452	$11,373	$17,825	$2,282,747
202	$6,420	$11,405	$17,825	$2,271,342
203	$6,388	$11,437	$17,825	$2,259,905
204	$6,356	$11,469	$17,825	$2,248,435

第17年供款共

$213,904

第17年利息

$78,375

第17年共還本金

$135,529

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,324	$11,502	$17,825	$2,236,934
206	$6,291	$11,534	$17,825	$2,225,400
207	$6,259	$11,566	$17,825	$2,213,833
208	$6,226	$11,599	$17,825	$2,202,234
209	$6,194	$11,632	$17,825	$2,190,603
210	$6,161	$11,664	$17,825	$2,178,939
211	$6,128	$11,697	$17,825	$2,167,242
212	$6,095	$11,730	$17,825	$2,155,512
213	$6,062	$11,763	$17,825	$2,143,749
214	$6,029	$11,796	$17,825	$2,131,953
215	$5,996	$11,829	$17,825	$2,120,124
216	$5,963	$11,862	$17,825	$2,108,261

第18年供款共

$213,904

第18年利息

$73,730

第18年共還本金

$140,174

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$5,929	$11,896	$17,825	$2,096,365
218	$5,896	$11,929	$17,825	$2,084,436
219	$5,862	$11,963	$17,825	$2,072,473
220	$5,829	$11,996	$17,825	$2,060,477
221	$5,795	$12,030	$17,825	$2,048,446
222	$5,761	$12,064	$17,825	$2,036,382
223	$5,727	$12,098	$17,825	$2,024,284
224	$5,693	$12,132	$17,825	$2,012,152
225	$5,659	$12,166	$17,825	$1,999,986
226	$5,625	$12,200	$17,825	$1,987,786
227	$5,591	$12,235	$17,825	$1,975,551
228	$5,556	$12,269	$17,825	$1,963,282

第19年供款共

$213,904

第19年利息

$68,925

第19年共還本金

$144,979

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,522	$12,304	$17,825	$1,950,978
230	$5,487	$12,338	$17,825	$1,938,640
231	$5,452	$12,373	$17,825	$1,926,267
232	$5,418	$12,408	$17,825	$1,913,860
233	$5,383	$12,443	$17,825	$1,901,417
234	$5,348	$12,478	$17,825	$1,888,939
235	$5,313	$12,513	$17,825	$1,876,427
236	$5,277	$12,548	$17,825	$1,863,879
237	$5,242	$12,583	$17,825	$1,851,296
238	$5,207	$12,619	$17,825	$1,838,677
239	$5,171	$12,654	$17,825	$1,826,023
240	$5,136	$12,690	$17,825	$1,813,334

第20年供款共

$213,904

第20年利息

$63,955

第20年共還本金

$149,948

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,100	$12,725	$17,825	$1,800,608
242	$5,064	$12,761	$17,825	$1,787,847
243	$5,028	$12,797	$17,825	$1,775,050
244	$4,992	$12,833	$17,825	$1,762,217
245	$4,956	$12,869	$17,825	$1,749,348
246	$4,920	$12,905	$17,825	$1,736,443
247	$4,884	$12,942	$17,825	$1,723,501
248	$4,847	$12,978	$17,825	$1,710,523
249	$4,811	$13,014	$17,825	$1,697,509
250	$4,774	$13,051	$17,825	$1,684,458
251	$4,738	$13,088	$17,825	$1,671,370
252	$4,701	$13,125	$17,825	$1,658,245

第21年供款共

$213,904

第21年利息

$58,816

第21年共還本金

$155,088

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,664	$13,162	$17,825	$1,645,084
254	$4,627	$13,199	$17,825	$1,631,885
255	$4,590	$13,236	$17,825	$1,618,650
256	$4,552	$13,273	$17,825	$1,605,377
257	$4,515	$13,310	$17,825	$1,592,067
258	$4,478	$13,348	$17,825	$1,578,719
259	$4,440	$13,385	$17,825	$1,565,334
260	$4,403	$13,423	$17,825	$1,551,911
261	$4,365	$13,461	$17,825	$1,538,450
262	$4,327	$13,498	$17,825	$1,524,952
263	$4,289	$13,536	$17,825	$1,511,416
264	$4,251	$13,574	$17,825	$1,497,841

第22年供款共

$213,904

第22年利息

$53,500

第22年共還本金

$160,404

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,213	$13,613	$17,825	$1,484,228
266	$4,174	$13,651	$17,825	$1,470,578
267	$4,136	$13,689	$17,825	$1,456,888
268	$4,097	$13,728	$17,825	$1,443,160
269	$4,059	$13,766	$17,825	$1,429,394
270	$4,020	$13,805	$17,825	$1,415,589
271	$3,981	$13,844	$17,825	$1,401,745
272	$3,942	$13,883	$17,825	$1,387,862
273	$3,903	$13,922	$17,825	$1,373,940
274	$3,864	$13,961	$17,825	$1,359,979
275	$3,825	$14,000	$17,825	$1,345,978
276	$3,786	$14,040	$17,825	$1,331,939

第23年供款共

$213,904

第23年利息

$48,001

第23年共還本金

$165,902

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,746	$14,079	$17,825	$1,317,859
278	$3,706	$14,119	$17,825	$1,303,741
279	$3,667	$14,159	$17,825	$1,289,582
280	$3,627	$14,198	$17,825	$1,275,384
281	$3,587	$14,238	$17,825	$1,261,145
282	$3,547	$14,278	$17,825	$1,246,867
283	$3,507	$14,319	$17,825	$1,232,549
284	$3,467	$14,359	$17,825	$1,218,190
285	$3,426	$14,399	$17,825	$1,203,791
286	$3,386	$14,440	$17,825	$1,189,351
287	$3,345	$14,480	$17,825	$1,174,871
288	$3,304	$14,521	$17,825	$1,160,350

第24年供款共

$213,904

第24年利息

$42,315

第24年共還本金

$171,589

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,263	$14,562	$17,825	$1,145,788
290	$3,223	$14,603	$17,825	$1,131,185
291	$3,181	$14,644	$17,825	$1,116,541
292	$3,140	$14,685	$17,825	$1,101,856
293	$3,099	$14,726	$17,825	$1,087,130
294	$3,058	$14,768	$17,825	$1,072,362
295	$3,016	$14,809	$17,825	$1,057,553
296	$2,974	$14,851	$17,825	$1,042,702
297	$2,933	$14,893	$17,825	$1,027,809
298	$2,891	$14,935	$17,825	$1,012,874
299	$2,849	$14,977	$17,825	$997,898
300	$2,807	$15,019	$17,825	$982,879

第25年供款共

$213,904

第25年利息

$36,433

第25年共還本金

$177,471

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,764	$15,061	$17,825	$967,818
302	$2,722	$15,103	$17,825	$952,715
303	$2,680	$15,146	$17,825	$937,569
304	$2,637	$15,188	$17,825	$922,381
305	$2,594	$15,231	$17,825	$907,150
306	$2,551	$15,274	$17,825	$891,876
307	$2,508	$15,317	$17,825	$876,559
308	$2,465	$15,360	$17,825	$861,199
309	$2,422	$15,403	$17,825	$845,795
310	$2,379	$15,447	$17,825	$830,349
311	$2,335	$15,490	$17,825	$814,859
312	$2,292	$15,534	$17,825	$799,325

第26年供款共

$213,904

第26年利息

$30,350

第26年共還本金

$183,554

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,248	$15,577	$17,825	$783,748
314	$2,204	$15,621	$17,825	$768,127
315	$2,160	$15,665	$17,825	$752,462
316	$2,116	$15,709	$17,825	$736,753
317	$2,072	$15,753	$17,825	$721,000
318	$2,028	$15,798	$17,825	$705,202
319	$1,983	$15,842	$17,825	$689,361
320	$1,939	$15,886	$17,825	$673,474
321	$1,894	$15,931	$17,825	$657,543
322	$1,849	$15,976	$17,825	$641,567
323	$1,804	$16,021	$17,825	$625,546
324	$1,759	$16,066	$17,825	$609,480

第27年供款共

$213,904

第27年利息

$24,058

第27年共還本金

$189,845

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,714	$16,111	$17,825	$593,369
326	$1,669	$16,156	$17,825	$577,212
327	$1,623	$16,202	$17,825	$561,010
328	$1,578	$16,247	$17,825	$544,763
329	$1,532	$16,293	$17,825	$528,470
330	$1,486	$16,339	$17,825	$512,131
331	$1,440	$16,385	$17,825	$495,746
332	$1,394	$16,431	$17,825	$479,315
333	$1,348	$16,477	$17,825	$462,838
334	$1,302	$16,524	$17,825	$446,314
335	$1,255	$16,570	$17,825	$429,744
336	$1,209	$16,617	$17,825	$413,127

第28年供款共

$213,904

第28年利息

$17,551

第28年共還本金

$196,353

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,162	$16,663	$17,825	$396,464
338	$1,115	$16,710	$17,825	$379,754
339	$1,068	$16,757	$17,825	$362,996
340	$1,021	$16,804	$17,825	$346,192
341	$974	$16,852	$17,825	$329,340
342	$926	$16,899	$17,825	$312,441
343	$879	$16,947	$17,825	$295,495
344	$831	$16,994	$17,825	$278,500
345	$783	$17,042	$17,825	$261,458
346	$735	$17,090	$17,825	$244,368
347	$687	$17,138	$17,825	$227,230
348	$639	$17,186	$17,825	$210,044

第29年供款共

$213,904

第29年利息

$10,821

第29年共還本金

$203,083

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$591	$17,235	$17,825	$192,810
350	$542	$17,283	$17,825	$175,527
351	$494	$17,332	$17,825	$158,195
352	$445	$17,380	$17,825	$140,815
353	$396	$17,429	$17,825	$123,385
354	$347	$17,478	$17,825	$105,907
355	$298	$17,527	$17,825	$88,379
356	$249	$17,577	$17,825	$70,803
357	$199	$17,626	$17,825	$53,177
358	$150	$17,676	$17,825	$35,501
359	$100	$17,725	$17,825	$17,775
360	$50	$17,775	$17,825	$0

第30年供款共

$213,904

第30年利息

$3,860

第30年共還本金

$210,044

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$10,715,115

Disclaimer

Recommended properties

Mort. Insurance
info