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$10,848,213

Monthly Payment
$18,821

Down Payment

$3,743,000

Total Loan

$4,257,000

Total int. paid

$2,518,213

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,073,000

Base on DTI ratio

$37,640

Budget of property purchase

HK$4,073,000

Down Payment

$3,743,000
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

$37,640

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 VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@10,711

GFA

927 ft²

@8,608

local_fire_department HIT

Sale$7.98 M

745 ft²

@10,711

GFA

927 ft²

@8,608

Sale$7.98 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG TOWN NEW APARTMENT WITH GARDEN

457 ft²

@16,630

local_fire_department HIT verified 首置必買

Sale$7.6 M

457 ft²

@16,630

Sale$7.6 M

local_fire_department HIT verified 首置必買

Shatin MANLAI COURT TWR 04

thumb_up

NICE DECORATION GARDEN VIEW

622 ft²

@13,666

GFA

736 ft²

@11,549

flight_takeoff 移民急讓

Sale$8.5 M

622 ft²

@13,666

GFA

736 ft²

@11,549

Sale$8.5 M

flight_takeoff 移民急讓

Ma On Shan MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02

609 ft²

@11,987

GFA

816 ft²

@8,946

local_fire_department HIT real_estate_agent Rare

Sale$7.3 M

609 ft²

@11,987

GFA

816 ft²

@8,946

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare

Sai Kung PARK MEDITERRANEAN WITH GARDEN

thumb_up

GROUND FLOOR WITH GARDEN

492 ft²

@17,886

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Sale$8.8 M

492 ft²

@17,886

Sale$8.8 M

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Sai Kung THE MEDITERRANEAN TWR

thumb_up

THE MEDITERRANEAN

667 ft²

@13,193

local_fire_department HIT

Sale$8.8 M

667 ft²

@13,193

Sale$8.8 M

local_fire_department HIT

Clearwater Bay CHAN UK VILLAGE

thumb_up

Nicely Renovated House

700 ft²

@10,000

GFA

700 ft²

@10,000

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

700 ft²

@10,000

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA BLK 09

751 ft²

@9,987

GFA

963 ft²

@7,788

directions_run Sale

Sale$7.5 M

751 ft²

@9,987

GFA

963 ft²

@7,788

Sale$7.5 M

directions_run Sale

Ma On Shan OCEANAIRE TWR 03B

thumb_up

OCEANAIRE TWR 03B

757 ft²

@11,625

GFA

992 ft²

@8,871

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.8 M

757 ft²

@11,625

GFA

992 ft²

@8,871

Sale$8.8 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW

561 ft²

@14,260

GFA

756 ft²

@10,582

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8 M

561 ft²

@14,260

GFA

756 ft²

@10,582

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Shatin GARDEN VISTA BLK E

thumb_up

GARDEN VISTA BLK E

688 ft²

@11,337

GFA

854 ft²

@9,133

local_fire_department HIT

Sale$7.8 M

688 ft²

@11,337

GFA

854 ft²

@9,133

Sale$7.8 M

local_fire_department HIT

Ma On Shan MA ON SHAN CTR BLK 03

thumb_up

MA ON SHAN CTR BLK 03

541 ft²

@13,863

GFA

727 ft²

@10,316

local_fire_department HIT

Sale$7.5 M

541 ft²

@13,863

GFA

727 ft²

@10,316

Sale$7.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$25,478	$19,578	$16,043	$13,692
1.500	$26,425	$20,542	$17,025	$14,692
2.000	$27,394	$21,535	$18,043	$15,735
2.500	$28,385	$22,558	$19,098	$16,820
3.000	$29,398	$23,609	$20,187	$17,948
3.375	$30,172	$24,416	$21,027	$18,820
3.500	$30,433	$24,689	$21,312	$19,116
4.000	$31,489	$25,797	$22,470	$20,324
4.500	$32,566	$26,932	$23,662	$21,570
5.000	$33,664	$28,094	$24,886	$22,852
5.500	$34,783	$29,283	$26,142	$24,171
6.000	$35,923	$30,498	$27,428	$25,523

Monthly Payment$18,821

Term

30Year

Loan amount

$4,257,000

Total int. paid

$2,518,213

Total Loan and Interest

$6,775,213

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,973	$6,847	$18,820	$4,250,153
2	$11,954	$6,866	$18,820	$4,243,286
3	$11,934	$6,886	$18,820	$4,236,401
4	$11,915	$6,905	$18,820	$4,229,495
5	$11,895	$6,925	$18,820	$4,222,571
6	$11,876	$6,944	$18,820	$4,215,627
7	$11,856	$6,964	$18,820	$4,208,663
8	$11,837	$6,983	$18,820	$4,201,680
9	$11,817	$7,003	$18,820	$4,194,677
10	$11,798	$7,023	$18,820	$4,187,655
11	$11,778	$7,042	$18,820	$4,180,612
12	$11,758	$7,062	$18,820	$4,173,550

第1年供款共

$225,840

第1年利息

$142,391

第1年共還本金

$83,450

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,738	$7,082	$18,820	$4,166,468
14	$11,718	$7,102	$18,820	$4,159,367
15	$11,698	$7,122	$18,820	$4,152,245
16	$11,678	$7,142	$18,820	$4,145,103
17	$11,658	$7,162	$18,820	$4,137,941
18	$11,638	$7,182	$18,820	$4,130,759
19	$11,618	$7,202	$18,820	$4,123,557
20	$11,598	$7,223	$18,820	$4,116,334
21	$11,577	$7,243	$18,820	$4,109,091
22	$11,557	$7,263	$18,820	$4,101,828
23	$11,536	$7,284	$18,820	$4,094,544
24	$11,516	$7,304	$18,820	$4,087,240

第2年供款共

$225,840

第2年利息

$139,530

第2年共還本金

$86,310

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,495	$7,325	$18,820	$4,079,916
26	$11,475	$7,345	$18,820	$4,072,570
27	$11,454	$7,366	$18,820	$4,065,204
28	$11,433	$7,387	$18,820	$4,057,818
29	$11,413	$7,407	$18,820	$4,050,410
30	$11,392	$7,428	$18,820	$4,042,982
31	$11,371	$7,449	$18,820	$4,035,533
32	$11,350	$7,470	$18,820	$4,028,063
33	$11,329	$7,491	$18,820	$4,020,572
34	$11,308	$7,512	$18,820	$4,013,059
35	$11,287	$7,533	$18,820	$4,005,526
36	$11,266	$7,554	$18,820	$3,997,972

第3年供款共

$225,840

第3年利息

$136,572

第3年共還本金

$89,269

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$11,244	$7,576	$18,820	$3,990,396
38	$11,223	$7,597	$18,820	$3,982,799
39	$11,202	$7,618	$18,820	$3,975,180
40	$11,180	$7,640	$18,820	$3,967,541
41	$11,159	$7,661	$18,820	$3,959,879
42	$11,137	$7,683	$18,820	$3,952,196
43	$11,116	$7,704	$18,820	$3,944,492
44	$11,094	$7,726	$18,820	$3,936,766
45	$11,072	$7,748	$18,820	$3,929,018
46	$11,050	$7,770	$18,820	$3,921,248
47	$11,029	$7,792	$18,820	$3,913,457
48	$11,007	$7,813	$18,820	$3,905,643

第4年供款共

$225,840

第4年利息

$133,512

第4年共還本金

$92,328

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,985	$7,835	$18,820	$3,897,808
50	$10,963	$7,857	$18,820	$3,889,950
51	$10,940	$7,880	$18,820	$3,882,071
52	$10,918	$7,902	$18,820	$3,874,169
53	$10,896	$7,924	$18,820	$3,866,245
54	$10,874	$7,946	$18,820	$3,858,299
55	$10,851	$7,969	$18,820	$3,850,330
56	$10,829	$7,991	$18,820	$3,842,339
57	$10,807	$8,013	$18,820	$3,834,326
58	$10,784	$8,036	$18,820	$3,826,290
59	$10,761	$8,059	$18,820	$3,818,231
60	$10,739	$8,081	$18,820	$3,810,150

第5年供款共

$225,840

第5年利息

$130,347

第5年共還本金

$95,493

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,716	$8,104	$18,820	$3,802,046
62	$10,693	$8,127	$18,820	$3,793,919
63	$10,670	$8,150	$18,820	$3,785,770
64	$10,647	$8,173	$18,820	$3,777,597
65	$10,624	$8,196	$18,820	$3,769,402
66	$10,601	$8,219	$18,820	$3,761,183
67	$10,578	$8,242	$18,820	$3,752,941
68	$10,555	$8,265	$18,820	$3,744,676
69	$10,532	$8,288	$18,820	$3,736,388
70	$10,509	$8,311	$18,820	$3,728,077
71	$10,485	$8,335	$18,820	$3,719,742
72	$10,462	$8,358	$18,820	$3,711,384

第6年供款共

$225,840

第6年利息

$127,074

第6年共還本金

$98,766

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,438	$8,382	$18,820	$3,703,002
74	$10,415	$8,405	$18,820	$3,694,597
75	$10,391	$8,429	$18,820	$3,686,168
76	$10,367	$8,453	$18,820	$3,677,715
77	$10,344	$8,476	$18,820	$3,669,239
78	$10,320	$8,500	$18,820	$3,660,738
79	$10,296	$8,524	$18,820	$3,652,214
80	$10,272	$8,548	$18,820	$3,643,666
81	$10,248	$8,572	$18,820	$3,635,094
82	$10,224	$8,596	$18,820	$3,626,497
83	$10,200	$8,621	$18,820	$3,617,877
84	$10,175	$8,645	$18,820	$3,609,232

第7年供款共

$225,840

第7年利息

$123,689

第7年共還本金

$102,152

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$10,151	$8,669	$18,820	$3,600,563
86	$10,127	$8,693	$18,820	$3,591,869
87	$10,102	$8,718	$18,820	$3,583,152
88	$10,078	$8,742	$18,820	$3,574,409
89	$10,053	$8,767	$18,820	$3,565,642
90	$10,028	$8,792	$18,820	$3,556,850
91	$10,004	$8,816	$18,820	$3,548,034
92	$9,979	$8,841	$18,820	$3,539,193
93	$9,954	$8,866	$18,820	$3,530,327
94	$9,929	$8,891	$18,820	$3,521,436
95	$9,904	$8,916	$18,820	$3,512,520
96	$9,879	$8,941	$18,820	$3,503,579

第8年供款共

$225,840

第8年利息

$120,187

第8年共還本金

$105,653

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,854	$8,966	$18,820	$3,494,613
98	$9,829	$8,991	$18,820	$3,485,621
99	$9,803	$9,017	$18,820	$3,476,604
100	$9,778	$9,042	$18,820	$3,467,562
101	$9,753	$9,068	$18,820	$3,458,495
102	$9,727	$9,093	$18,820	$3,449,402
103	$9,701	$9,119	$18,820	$3,440,283
104	$9,676	$9,144	$18,820	$3,431,139
105	$9,650	$9,170	$18,820	$3,421,969
106	$9,624	$9,196	$18,820	$3,412,773
107	$9,598	$9,222	$18,820	$3,403,552
108	$9,572	$9,248	$18,820	$3,394,304

第9年供款共

$225,840

第9年利息

$116,566

第9年共還本金

$109,275

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,546	$9,274	$18,820	$3,385,031
110	$9,520	$9,300	$18,820	$3,375,731
111	$9,494	$9,326	$18,820	$3,366,405
112	$9,468	$9,352	$18,820	$3,357,053
113	$9,442	$9,378	$18,820	$3,347,675
114	$9,415	$9,405	$18,820	$3,338,270
115	$9,389	$9,431	$18,820	$3,328,839
116	$9,362	$9,458	$18,820	$3,319,381
117	$9,336	$9,484	$18,820	$3,309,897
118	$9,309	$9,511	$18,820	$3,300,386
119	$9,282	$9,538	$18,820	$3,290,848
120	$9,256	$9,565	$18,820	$3,281,284

第10年供款共

$225,840

第10年利息

$112,820

第10年共還本金

$113,020

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$9,229	$9,591	$18,820	$3,271,692
122	$9,202	$9,618	$18,820	$3,262,074
123	$9,175	$9,645	$18,820	$3,252,429
124	$9,147	$9,673	$18,820	$3,242,756
125	$9,120	$9,700	$18,820	$3,233,056
126	$9,093	$9,727	$18,820	$3,223,329
127	$9,066	$9,754	$18,820	$3,213,575
128	$9,038	$9,782	$18,820	$3,203,793
129	$9,011	$9,809	$18,820	$3,193,983
130	$8,983	$9,837	$18,820	$3,184,146
131	$8,955	$9,865	$18,820	$3,174,282
132	$8,928	$9,892	$18,820	$3,164,389

第11年供款共

$225,840

第11年利息

$108,946

第11年共還本金

$116,894

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,900	$9,920	$18,820	$3,154,469
134	$8,872	$9,948	$18,820	$3,144,521
135	$8,844	$9,976	$18,820	$3,134,545
136	$8,816	$10,004	$18,820	$3,124,541
137	$8,788	$10,032	$18,820	$3,114,509
138	$8,760	$10,060	$18,820	$3,104,448
139	$8,731	$10,089	$18,820	$3,094,359
140	$8,703	$10,117	$18,820	$3,084,242
141	$8,674	$10,146	$18,820	$3,074,097
142	$8,646	$10,174	$18,820	$3,063,923
143	$8,617	$10,203	$18,820	$3,053,720
144	$8,589	$10,231	$18,820	$3,043,488

第12年供款共

$225,840

第12年利息

$104,939

第12年共還本金

$120,901

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,560	$10,260	$18,820	$3,033,228
146	$8,531	$10,289	$18,820	$3,022,939
147	$8,502	$10,318	$18,820	$3,012,621
148	$8,473	$10,347	$18,820	$3,002,274
149	$8,444	$10,376	$18,820	$2,991,898
150	$8,415	$10,405	$18,820	$2,981,493
151	$8,385	$10,435	$18,820	$2,971,058
152	$8,356	$10,464	$18,820	$2,960,594
153	$8,327	$10,493	$18,820	$2,950,101
154	$8,297	$10,523	$18,820	$2,939,578
155	$8,268	$10,552	$18,820	$2,929,025
156	$8,238	$10,582	$18,820	$2,918,443

第13年供款共

$225,840

第13年利息

$100,795

第13年共還本金

$125,045

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$8,208	$10,612	$18,820	$2,907,831
158	$8,178	$10,642	$18,820	$2,897,189
159	$8,148	$10,672	$18,820	$2,886,518
160	$8,118	$10,702	$18,820	$2,875,816
161	$8,088	$10,732	$18,820	$2,865,084
162	$8,058	$10,762	$18,820	$2,854,322
163	$8,028	$10,792	$18,820	$2,843,530
164	$7,997	$10,823	$18,820	$2,832,707
165	$7,967	$10,853	$18,820	$2,821,854
166	$7,936	$10,884	$18,820	$2,810,971
167	$7,906	$10,914	$18,820	$2,800,057
168	$7,875	$10,945	$18,820	$2,789,112

第14年供款共

$225,840

第14年利息

$96,509

第14年共還本金

$129,331

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,844	$10,976	$18,820	$2,778,136
170	$7,814	$11,007	$18,820	$2,767,130
171	$7,783	$11,037	$18,820	$2,756,092
172	$7,752	$11,069	$18,820	$2,745,024
173	$7,720	$11,100	$18,820	$2,733,924
174	$7,689	$11,131	$18,820	$2,722,793
175	$7,658	$11,162	$18,820	$2,711,631
176	$7,626	$11,194	$18,820	$2,700,437
177	$7,595	$11,225	$18,820	$2,689,212
178	$7,563	$11,257	$18,820	$2,677,956
179	$7,532	$11,288	$18,820	$2,666,667
180	$7,500	$11,320	$18,820	$2,655,347

第15年供款共

$225,840

第15年利息

$92,076

第15年共還本金

$133,764

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,468	$11,352	$18,820	$2,643,995
182	$7,436	$11,384	$18,820	$2,632,612
183	$7,404	$11,416	$18,820	$2,621,196
184	$7,372	$11,448	$18,820	$2,609,748
185	$7,340	$11,480	$18,820	$2,598,268
186	$7,308	$11,512	$18,820	$2,586,755
187	$7,275	$11,545	$18,820	$2,575,211
188	$7,243	$11,577	$18,820	$2,563,633
189	$7,210	$11,610	$18,820	$2,552,024
190	$7,178	$11,642	$18,820	$2,540,381
191	$7,145	$11,675	$18,820	$2,528,706
192	$7,112	$11,708	$18,820	$2,516,998

第16年供款共

$225,840

第16年利息

$87,491

第16年共還本金

$138,350

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,079	$11,741	$18,820	$2,505,257
194	$7,046	$11,774	$18,820	$2,493,483
195	$7,013	$11,807	$18,820	$2,481,676
196	$6,980	$11,840	$18,820	$2,469,835
197	$6,946	$11,874	$18,820	$2,457,962
198	$6,913	$11,907	$18,820	$2,446,055
199	$6,880	$11,941	$18,820	$2,434,114
200	$6,846	$11,974	$18,820	$2,422,140
201	$6,812	$12,008	$18,820	$2,410,132
202	$6,778	$12,042	$18,820	$2,398,091
203	$6,745	$12,075	$18,820	$2,386,015
204	$6,711	$12,109	$18,820	$2,373,906

第17年供款共

$225,840

第17年利息

$82,749

第17年共還本金

$143,092

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,677	$12,143	$18,820	$2,361,763
206	$6,642	$12,178	$18,820	$2,349,585
207	$6,608	$12,212	$18,820	$2,337,373
208	$6,574	$12,246	$18,820	$2,325,127
209	$6,539	$12,281	$18,820	$2,312,846
210	$6,505	$12,315	$18,820	$2,300,531
211	$6,470	$12,350	$18,820	$2,288,181
212	$6,436	$12,385	$18,820	$2,275,797
213	$6,401	$12,419	$18,820	$2,263,378
214	$6,366	$12,454	$18,820	$2,250,923
215	$6,331	$12,489	$18,820	$2,238,434
216	$6,296	$12,524	$18,820	$2,225,910

第18年供款共

$225,840

第18年利息

$77,844

第18年共還本金

$147,996

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,260	$12,560	$18,820	$2,213,350
218	$6,225	$12,595	$18,820	$2,200,755
219	$6,190	$12,630	$18,820	$2,188,124
220	$6,154	$12,666	$18,820	$2,175,459
221	$6,118	$12,702	$18,820	$2,162,757
222	$6,083	$12,737	$18,820	$2,150,020
223	$6,047	$12,773	$18,820	$2,137,247
224	$6,011	$12,809	$18,820	$2,124,438
225	$5,975	$12,845	$18,820	$2,111,593
226	$5,939	$12,881	$18,820	$2,098,711
227	$5,903	$12,917	$18,820	$2,085,794
228	$5,866	$12,954	$18,820	$2,072,840

第19年供款共

$225,840

第19年利息

$72,771

第19年共還本金

$153,069

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,830	$12,990	$18,820	$2,059,850
230	$5,793	$13,027	$18,820	$2,046,823
231	$5,757	$13,063	$18,820	$2,033,760
232	$5,720	$13,100	$18,820	$2,020,660
233	$5,683	$13,137	$18,820	$2,007,523
234	$5,646	$13,174	$18,820	$1,994,349
235	$5,609	$13,211	$18,820	$1,981,138
236	$5,572	$13,248	$18,820	$1,967,890
237	$5,535	$13,285	$18,820	$1,954,605
238	$5,497	$13,323	$18,820	$1,941,282
239	$5,460	$13,360	$18,820	$1,927,922
240	$5,422	$13,398	$18,820	$1,914,524

第20年供款共

$225,840

第20年利息

$67,524

第20年共還本金

$158,316

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,385	$13,435	$18,820	$1,901,089
242	$5,347	$13,473	$18,820	$1,887,615
243	$5,309	$13,511	$18,820	$1,874,104
244	$5,271	$13,549	$18,820	$1,860,555
245	$5,233	$13,587	$18,820	$1,846,968
246	$5,195	$13,625	$18,820	$1,833,342
247	$5,156	$13,664	$18,820	$1,819,679
248	$5,118	$13,702	$18,820	$1,805,977
249	$5,079	$13,741	$18,820	$1,792,236
250	$5,041	$13,779	$18,820	$1,778,456
251	$5,002	$13,818	$18,820	$1,764,638
252	$4,963	$13,857	$18,820	$1,750,781

第21年供款共

$225,840

第21年利息

$62,098

第21年共還本金

$163,743

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,924	$13,896	$18,820	$1,736,885
254	$4,885	$13,935	$18,820	$1,722,950
255	$4,846	$13,974	$18,820	$1,708,976
256	$4,806	$14,014	$18,820	$1,694,963
257	$4,767	$14,053	$18,820	$1,680,910
258	$4,728	$14,092	$18,820	$1,666,817
259	$4,688	$14,132	$18,820	$1,652,685
260	$4,648	$14,172	$18,820	$1,638,513
261	$4,608	$14,212	$18,820	$1,624,301
262	$4,568	$14,252	$18,820	$1,610,050
263	$4,528	$14,292	$18,820	$1,595,758
264	$4,488	$14,332	$18,820	$1,581,426

第22年供款共

$225,840

第22年利息

$56,485

第22年共還本金

$169,355

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,448	$14,372	$18,820	$1,567,054
266	$4,407	$14,413	$18,820	$1,552,641
267	$4,367	$14,453	$18,820	$1,538,188
268	$4,326	$14,494	$18,820	$1,523,694
269	$4,285	$14,535	$18,820	$1,509,159
270	$4,245	$14,576	$18,820	$1,494,584
271	$4,204	$14,617	$18,820	$1,479,967
272	$4,162	$14,658	$18,820	$1,465,310
273	$4,121	$14,699	$18,820	$1,450,611
274	$4,080	$14,740	$18,820	$1,435,871
275	$4,038	$14,782	$18,820	$1,421,089
276	$3,997	$14,823	$18,820	$1,406,266

第23年供款共

$225,840

第23年利息

$50,680

第23年共還本金

$175,160

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,955	$14,865	$18,820	$1,391,401
278	$3,913	$14,907	$18,820	$1,376,494
279	$3,871	$14,949	$18,820	$1,361,545
280	$3,829	$14,991	$18,820	$1,346,555
281	$3,787	$15,033	$18,820	$1,331,522
282	$3,745	$15,075	$18,820	$1,316,447
283	$3,703	$15,118	$18,820	$1,301,329
284	$3,660	$15,160	$18,820	$1,286,169
285	$3,617	$15,203	$18,820	$1,270,966
286	$3,575	$15,245	$18,820	$1,255,721
287	$3,532	$15,288	$18,820	$1,240,433
288	$3,489	$15,331	$18,820	$1,225,101

第24年供款共

$225,840

第24年利息

$44,676

第24年共還本金

$181,164

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,446	$15,374	$18,820	$1,209,727
290	$3,402	$15,418	$18,820	$1,194,309
291	$3,359	$15,461	$18,820	$1,178,848
292	$3,316	$15,505	$18,820	$1,163,344
293	$3,272	$15,548	$18,820	$1,147,796
294	$3,228	$15,592	$18,820	$1,132,204
295	$3,184	$15,636	$18,820	$1,116,568
296	$3,140	$15,680	$18,820	$1,100,888
297	$3,096	$15,724	$18,820	$1,085,165
298	$3,052	$15,768	$18,820	$1,069,397
299	$3,008	$15,812	$18,820	$1,053,584
300	$2,963	$15,857	$18,820	$1,037,727

第25年供款共

$225,840

第25年利息

$38,466

第25年共還本金

$187,374

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,919	$15,901	$18,820	$1,021,826
302	$2,874	$15,946	$18,820	$1,005,880
303	$2,829	$15,991	$18,820	$989,889
304	$2,784	$16,036	$18,820	$973,853
305	$2,739	$16,081	$18,820	$957,772
306	$2,694	$16,126	$18,820	$941,645
307	$2,648	$16,172	$18,820	$925,474
308	$2,603	$16,217	$18,820	$909,257
309	$2,557	$16,263	$18,820	$892,994
310	$2,512	$16,308	$18,820	$876,685
311	$2,466	$16,354	$18,820	$860,331
312	$2,420	$16,400	$18,820	$843,931

第26年供款共

$225,840

第26年利息

$32,044

第26年共還本金

$193,797

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,374	$16,446	$18,820	$827,484
314	$2,327	$16,493	$18,820	$810,991
315	$2,281	$16,539	$18,820	$794,452
316	$2,234	$16,586	$18,820	$777,867
317	$2,188	$16,632	$18,820	$761,234
318	$2,141	$16,679	$18,820	$744,555
319	$2,094	$16,726	$18,820	$727,829
320	$2,047	$16,773	$18,820	$711,056
321	$2,000	$16,820	$18,820	$694,236
322	$1,953	$16,867	$18,820	$677,369
323	$1,905	$16,915	$18,820	$660,454
324	$1,858	$16,963	$18,820	$643,491

第27年供款共

$225,840

第27年利息

$25,401

第27年共還本金

$200,439

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,810	$17,010	$18,820	$626,481
326	$1,762	$17,058	$18,820	$609,423
327	$1,714	$17,106	$18,820	$592,317
328	$1,666	$17,154	$18,820	$575,163
329	$1,618	$17,202	$18,820	$557,960
330	$1,569	$17,251	$18,820	$540,710
331	$1,521	$17,299	$18,820	$523,410
332	$1,472	$17,348	$18,820	$506,062
333	$1,423	$17,397	$18,820	$488,666
334	$1,374	$17,446	$18,820	$471,220
335	$1,325	$17,495	$18,820	$453,725
336	$1,276	$17,544	$18,820	$436,181

第28年供款共

$225,840

第28年利息

$18,531

第28年共還本金

$207,310

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,227	$17,593	$18,820	$418,588
338	$1,177	$17,643	$18,820	$400,945
339	$1,128	$17,692	$18,820	$383,253
340	$1,078	$17,742	$18,820	$365,511
341	$1,028	$17,792	$18,820	$347,719
342	$978	$17,842	$18,820	$329,877
343	$928	$17,892	$18,820	$311,984
344	$877	$17,943	$18,820	$294,042
345	$827	$17,993	$18,820	$276,049
346	$776	$18,044	$18,820	$258,005
347	$726	$18,094	$18,820	$239,911
348	$675	$18,145	$18,820	$221,765

第29年供款共

$225,840

第29年利息

$11,425

第29年共還本金

$214,416

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$624	$18,196	$18,820	$203,569
350	$573	$18,247	$18,820	$185,322
351	$521	$18,299	$18,820	$167,023
352	$470	$18,350	$18,820	$148,672
353	$418	$18,402	$18,820	$130,271
354	$366	$18,454	$18,820	$111,817
355	$314	$18,506	$18,820	$93,311
356	$262	$18,558	$18,820	$74,754
357	$210	$18,610	$18,820	$56,144
358	$158	$18,662	$18,820	$37,482
359	$105	$18,715	$18,820	$18,767
360	$53	$18,767	$18,820	$0

第30年供款共

$225,840

第30年利息

$4,075

第30年共還本金

$221,765

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$10,848,213

Disclaimer

Recommended properties

Mort. Insurance
info