Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,178 , in total HK$0

No need to apply

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$11,787,057

Monthly Payment
$25,178

Down Payment

$2,393,000

Total Loan

$5,607,000

Total int. paid

$3,457,057

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,723,000

Base on DTI ratio

$50,356

Budget of property purchase

HK$2,723,000

Down Payment

$2,393,000
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

$50,356

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 PARKFORD GDN

thumb_up

PARKFORD GDN

790 ft²

@10,759

GFA

1,075 ft²

@7,907

real_estate_agent Rare

Sale$8.5 M

790 ft²

@10,759

GFA

1,075 ft²

@7,907

Sale$8.5 M

real_estate_agent Rare

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

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS KINGSTON HTS

1,093 ft²

@8,234

GFA

1,498 ft²

@6,008

local_offer Good Catch

Sale$9 M

1,093 ft²

@8,234

GFA

1,498 ft²

@6,008

Sale$9 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

499 ft²

@14,228

local_fire_department HIT hotel_class King

Sale$7.1 M

499 ft²

@14,228

Sale$7.1 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

501 ft²

@14,970

local_fire_department HIT

Sale$7.5 M

501 ft²

@14,970

Sale$7.5 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG LOWRISE APARTMENT FOR SALE

666 ft²

@12,733

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

Sale$8.48 M

666 ft²

@12,733

Sale$8.48 M

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

Ma On Shan ST BARTHS PH 01 MAPLE COURT

thumb_up

ST BARTHS PH 01 MAPLE COURT

481 ft²

@18,711

local_fire_department HIT

Sale$9 M

481 ft²

@18,711

Sale$9 M

local_fire_department HIT

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

Ma On Shan BAYSHORE TWR

thumb_up

BAYSHORE TWR

532 ft²

@15,414

GFA

713 ft²

@11,501

local_fire_department HIT local_offer Good Catch

Sale$8.2 M

532 ft²

@15,414

GFA

713 ft²

@11,501

Sale$8.2 M

local_fire_department HIT local_offer Good Catch

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

455 ft²

@18,681

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$8.5 M

455 ft²

@18,681

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan MARBELLA BLK B

thumb_up

高層海景2房雅緻裝修

506 ft²

@13,834

GFA

683 ft²

@10,249

local_fire_department HIT

Sale$7 M

506 ft²

@13,834

GFA

683 ft²

@10,249

Sale$7 M

local_fire_department HIT

Shatin RAVANA GDN

thumb_up

RAVANA GDN

543 ft²

@14,144

GFA

659 ft²

@11,654

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$7.68 M

543 ft²

@14,144

GFA

659 ft²

@11,654

Sale$7.68 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,558	$25,786	$21,131	$18,034
1.500	$34,805	$27,056	$22,424	$19,351
2.000	$36,082	$28,365	$23,766	$20,725
2.500	$37,387	$29,712	$25,154	$22,154
3.000	$38,721	$31,096	$26,589	$23,639
3.500	$40,083	$32,518	$28,070	$25,178
4.000	$41,474	$33,977	$29,596	$26,769
4.500	$42,893	$35,473	$31,166	$28,410
5.000	$44,340	$37,004	$32,778	$30,100
5.500	$45,814	$38,570	$34,432	$31,836
6.000	$47,315	$40,170	$36,126	$33,617

Monthly Payment$25,178

Term

30Year

Loan amount

$5,607,000

Total int. paid

$3,457,057

Total Loan and Interest

$9,064,057

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,354	$8,824	$25,178	$5,598,176
2	$16,328	$8,850	$25,178	$5,589,326
3	$16,302	$8,876	$25,178	$5,580,450
4	$16,276	$8,902	$25,178	$5,571,549
5	$16,250	$8,928	$25,178	$5,562,621
6	$16,224	$8,954	$25,178	$5,553,667
7	$16,198	$8,980	$25,178	$5,544,688
8	$16,172	$9,006	$25,178	$5,535,682
9	$16,146	$9,032	$25,178	$5,526,649
10	$16,119	$9,059	$25,178	$5,517,591
11	$16,093	$9,085	$25,178	$5,508,506
12	$16,066	$9,111	$25,178	$5,499,394

第1年供款共

$302,135

第1年利息

$194,530

第1年共還本金

$107,606

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,040	$9,138	$25,178	$5,490,256
14	$16,013	$9,165	$25,178	$5,481,092
15	$15,987	$9,191	$25,178	$5,471,900
16	$15,960	$9,218	$25,178	$5,462,682
17	$15,933	$9,245	$25,178	$5,453,437
18	$15,906	$9,272	$25,178	$5,444,165
19	$15,879	$9,299	$25,178	$5,434,866
20	$15,852	$9,326	$25,178	$5,425,540
21	$15,824	$9,353	$25,178	$5,416,186
22	$15,797	$9,381	$25,178	$5,406,805
23	$15,770	$9,408	$25,178	$5,397,397
24	$15,742	$9,436	$25,178	$5,387,962

第2年供款共

$302,135

第2年利息

$190,703

第2年共還本金

$111,433

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,715	$9,463	$25,178	$5,378,499
26	$15,687	$9,491	$25,178	$5,369,008
27	$15,660	$9,518	$25,178	$5,359,490
28	$15,632	$9,546	$25,178	$5,349,944
29	$15,604	$9,574	$25,178	$5,340,370
30	$15,576	$9,602	$25,178	$5,330,768
31	$15,548	$9,630	$25,178	$5,321,138
32	$15,520	$9,658	$25,178	$5,311,480
33	$15,492	$9,686	$25,178	$5,301,794
34	$15,464	$9,714	$25,178	$5,292,080
35	$15,435	$9,743	$25,178	$5,282,337
36	$15,407	$9,771	$25,178	$5,272,566

第3年供款共

$302,135

第3年利息

$186,739

第3年共還本金

$115,396

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,378	$9,800	$25,178	$5,262,766
38	$15,350	$9,828	$25,178	$5,252,938
39	$15,321	$9,857	$25,178	$5,243,081
40	$15,292	$9,886	$25,178	$5,233,195
41	$15,263	$9,914	$25,178	$5,223,281
42	$15,235	$9,943	$25,178	$5,213,338
43	$15,206	$9,972	$25,178	$5,203,365
44	$15,176	$10,001	$25,178	$5,193,364
45	$15,147	$10,031	$25,178	$5,183,333
46	$15,118	$10,060	$25,178	$5,173,273
47	$15,089	$10,089	$25,178	$5,163,184
48	$15,059	$10,119	$25,178	$5,153,065

第4年供款共

$302,135

第4年利息

$182,635

第4年共還本金

$119,500

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,030	$10,148	$25,178	$5,142,917
50	$15,000	$10,178	$25,178	$5,132,740
51	$14,970	$10,207	$25,178	$5,122,532
52	$14,941	$10,237	$25,178	$5,112,295
53	$14,911	$10,267	$25,178	$5,102,028
54	$14,881	$10,297	$25,178	$5,091,731
55	$14,851	$10,327	$25,178	$5,081,404
56	$14,821	$10,357	$25,178	$5,071,047
57	$14,791	$10,387	$25,178	$5,060,659
58	$14,760	$10,418	$25,178	$5,050,241
59	$14,730	$10,448	$25,178	$5,039,793
60	$14,699	$10,479	$25,178	$5,029,315

第5年供款共

$302,135

第5年利息

$178,385

第5年共還本金

$123,751

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$14,669	$10,509	$25,178	$5,018,806
62	$14,638	$10,540	$25,178	$5,008,266
63	$14,607	$10,570	$25,178	$4,997,696
64	$14,577	$10,601	$25,178	$4,987,094
65	$14,546	$10,632	$25,178	$4,976,462
66	$14,515	$10,663	$25,178	$4,965,799
67	$14,484	$10,694	$25,178	$4,955,104
68	$14,452	$10,726	$25,178	$4,944,379
69	$14,421	$10,757	$25,178	$4,933,622
70	$14,390	$10,788	$25,178	$4,922,834
71	$14,358	$10,820	$25,178	$4,912,014
72	$14,327	$10,851	$25,178	$4,901,163

第6年供款共

$302,135

第6年利息

$173,983

第6年共還本金

$128,152

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,295	$10,883	$25,178	$4,890,280
74	$14,263	$10,915	$25,178	$4,879,365
75	$14,231	$10,946	$25,178	$4,868,419
76	$14,200	$10,978	$25,178	$4,857,441
77	$14,168	$11,010	$25,178	$4,846,430
78	$14,135	$11,043	$25,178	$4,835,388
79	$14,103	$11,075	$25,178	$4,824,313
80	$14,071	$11,107	$25,178	$4,813,206
81	$14,039	$11,139	$25,178	$4,802,066
82	$14,006	$11,172	$25,178	$4,790,895
83	$13,973	$11,204	$25,178	$4,779,690
84	$13,941	$11,237	$25,178	$4,768,453

第7年供款共

$302,135

第7年利息

$169,425

第7年共還本金

$132,710

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$13,908	$11,270	$25,178	$4,757,183
86	$13,875	$11,303	$25,178	$4,745,880
87	$13,842	$11,336	$25,178	$4,734,544
88	$13,809	$11,369	$25,178	$4,723,175
89	$13,776	$11,402	$25,178	$4,711,773
90	$13,743	$11,435	$25,178	$4,700,338
91	$13,709	$11,469	$25,178	$4,688,870
92	$13,676	$11,502	$25,178	$4,677,368
93	$13,642	$11,536	$25,178	$4,665,832
94	$13,609	$11,569	$25,178	$4,654,263
95	$13,575	$11,603	$25,178	$4,642,660
96	$13,541	$11,637	$25,178	$4,631,023

第8年供款共

$302,135

第8年利息

$164,705

第8年共還本金

$137,430

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,507	$11,671	$25,178	$4,619,352
98	$13,473	$11,705	$25,178	$4,607,647
99	$13,439	$11,739	$25,178	$4,595,908
100	$13,405	$11,773	$25,178	$4,584,135
101	$13,370	$11,808	$25,178	$4,572,327
102	$13,336	$11,842	$25,178	$4,560,486
103	$13,301	$11,877	$25,178	$4,548,609
104	$13,267	$11,911	$25,178	$4,536,698
105	$13,232	$11,946	$25,178	$4,524,752
106	$13,197	$11,981	$25,178	$4,512,771
107	$13,162	$12,016	$25,178	$4,500,755
108	$13,127	$12,051	$25,178	$4,488,705

第9年供款共

$302,135

第9年利息

$159,817

第9年共還本金

$142,318

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,092	$12,086	$25,178	$4,476,619
110	$13,057	$12,121	$25,178	$4,464,498
111	$13,021	$12,156	$25,178	$4,452,341
112	$12,986	$12,192	$25,178	$4,440,149
113	$12,950	$12,228	$25,178	$4,427,922
114	$12,915	$12,263	$25,178	$4,415,659
115	$12,879	$12,299	$25,178	$4,403,360
116	$12,843	$12,335	$25,178	$4,391,025
117	$12,807	$12,371	$25,178	$4,378,654
118	$12,771	$12,407	$25,178	$4,366,247
119	$12,735	$12,443	$25,178	$4,353,804
120	$12,699	$12,479	$25,178	$4,341,325

第10年供款共

$302,135

第10年利息

$154,755

第10年共還本金

$147,380

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,662	$12,516	$25,178	$4,328,809
122	$12,626	$12,552	$25,178	$4,316,257
123	$12,589	$12,589	$25,178	$4,303,668
124	$12,552	$12,626	$25,178	$4,291,042
125	$12,516	$12,662	$25,178	$4,278,380
126	$12,479	$12,699	$25,178	$4,265,681
127	$12,442	$12,736	$25,178	$4,252,944
128	$12,404	$12,774	$25,178	$4,240,171
129	$12,367	$12,811	$25,178	$4,227,360
130	$12,330	$12,848	$25,178	$4,214,512
131	$12,292	$12,886	$25,178	$4,201,626
132	$12,255	$12,923	$25,178	$4,188,703

第11年供款共

$302,135

第11年利息

$149,514

第11年共還本金

$152,622

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,217	$12,961	$25,178	$4,175,742
134	$12,179	$12,999	$25,178	$4,162,744
135	$12,141	$13,037	$25,178	$4,149,707
136	$12,103	$13,075	$25,178	$4,136,632
137	$12,065	$13,113	$25,178	$4,123,520
138	$12,027	$13,151	$25,178	$4,110,369
139	$11,989	$13,189	$25,178	$4,097,179
140	$11,950	$13,228	$25,178	$4,083,951
141	$11,912	$13,266	$25,178	$4,070,685
142	$11,873	$13,305	$25,178	$4,057,380
143	$11,834	$13,344	$25,178	$4,044,036
144	$11,795	$13,383	$25,178	$4,030,653

第12年供款共

$302,135

第12年利息

$144,085

第12年共還本金

$158,050

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,756	$13,422	$25,178	$4,017,231
146	$11,717	$13,461	$25,178	$4,003,770
147	$11,678	$13,500	$25,178	$3,990,270
148	$11,638	$13,540	$25,178	$3,976,730
149	$11,599	$13,579	$25,178	$3,963,151
150	$11,559	$13,619	$25,178	$3,949,533
151	$11,519	$13,658	$25,178	$3,935,874
152	$11,480	$13,698	$25,178	$3,922,176
153	$11,440	$13,738	$25,178	$3,908,437
154	$11,400	$13,778	$25,178	$3,894,659
155	$11,359	$13,819	$25,178	$3,880,841
156	$11,319	$13,859	$25,178	$3,866,982

第13年供款共

$302,135

第13年利息

$138,464

第13年共還本金

$163,671

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,279	$13,899	$25,178	$3,853,083
158	$11,238	$13,940	$25,178	$3,839,143
159	$11,197	$13,980	$25,178	$3,825,162
160	$11,157	$14,021	$25,178	$3,811,141
161	$11,116	$14,062	$25,178	$3,797,079
162	$11,075	$14,103	$25,178	$3,782,976
163	$11,034	$14,144	$25,178	$3,768,832
164	$10,992	$14,186	$25,178	$3,754,646
165	$10,951	$14,227	$25,178	$3,740,419
166	$10,910	$14,268	$25,178	$3,726,151
167	$10,868	$14,310	$25,178	$3,711,841
168	$10,826	$14,352	$25,178	$3,697,489

第14年供款共

$302,135

第14年利息

$132,643

第14年共還本金

$169,493

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$10,784	$14,394	$25,178	$3,683,096
170	$10,742	$14,436	$25,178	$3,668,660
171	$10,700	$14,478	$25,178	$3,654,182
172	$10,658	$14,520	$25,178	$3,639,662
173	$10,616	$14,562	$25,178	$3,625,100
174	$10,573	$14,605	$25,178	$3,610,495
175	$10,531	$14,647	$25,178	$3,595,848
176	$10,488	$14,690	$25,178	$3,581,158
177	$10,445	$14,733	$25,178	$3,566,425
178	$10,402	$14,776	$25,178	$3,551,649
179	$10,359	$14,819	$25,178	$3,536,830
180	$10,316	$14,862	$25,178	$3,521,968

第15年供款共

$302,135

第15年利息

$126,614

第15年共還本金

$175,521

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,272	$14,906	$25,178	$3,507,063
182	$10,229	$14,949	$25,178	$3,492,114
183	$10,185	$14,993	$25,178	$3,477,121
184	$10,142	$15,036	$25,178	$3,462,085
185	$10,098	$15,080	$25,178	$3,447,005
186	$10,054	$15,124	$25,178	$3,431,880
187	$10,010	$15,168	$25,178	$3,416,712
188	$9,965	$15,213	$25,178	$3,401,500
189	$9,921	$15,257	$25,178	$3,386,243
190	$9,877	$15,301	$25,178	$3,370,941
191	$9,832	$15,346	$25,178	$3,355,595
192	$9,787	$15,391	$25,178	$3,340,204

第16年供款共

$302,135

第16年利息

$120,371

第16年共還本金

$181,764

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,742	$15,436	$25,178	$3,324,769
194	$9,697	$15,481	$25,178	$3,309,288
195	$9,652	$15,526	$25,178	$3,293,762
196	$9,607	$15,571	$25,178	$3,278,191
197	$9,561	$15,617	$25,178	$3,262,575
198	$9,516	$15,662	$25,178	$3,246,912
199	$9,470	$15,708	$25,178	$3,231,205
200	$9,424	$15,754	$25,178	$3,215,451
201	$9,378	$15,800	$25,178	$3,199,652
202	$9,332	$15,846	$25,178	$3,183,806
203	$9,286	$15,892	$25,178	$3,167,914
204	$9,240	$15,938	$25,178	$3,151,976

第17年供款共

$302,135

第17年利息

$113,907

第17年共還本金

$188,229

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,193	$15,985	$25,178	$3,135,991
206	$9,147	$16,031	$25,178	$3,119,960
207	$9,100	$16,078	$25,178	$3,103,882
208	$9,053	$16,125	$25,178	$3,087,757
209	$9,006	$16,172	$25,178	$3,071,585
210	$8,959	$16,219	$25,178	$3,055,366
211	$8,911	$16,266	$25,178	$3,039,099
212	$8,864	$16,314	$25,178	$3,022,785
213	$8,816	$16,361	$25,178	$3,006,424
214	$8,769	$16,409	$25,178	$2,990,015
215	$8,721	$16,457	$25,178	$2,973,558
216	$8,673	$16,505	$25,178	$2,957,053

第18年供款共

$302,135

第18年利息

$107,212

第18年共還本金

$194,923

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,625	$16,553	$25,178	$2,940,499
218	$8,576	$16,601	$25,178	$2,923,898
219	$8,528	$16,650	$25,178	$2,907,248
220	$8,479	$16,698	$25,178	$2,890,550
221	$8,431	$16,747	$25,178	$2,873,802
222	$8,382	$16,796	$25,178	$2,857,006
223	$8,333	$16,845	$25,178	$2,840,161
224	$8,284	$16,894	$25,178	$2,823,267
225	$8,235	$16,943	$25,178	$2,806,324
226	$8,185	$16,993	$25,178	$2,789,331
227	$8,136	$17,042	$25,178	$2,772,289
228	$8,086	$17,092	$25,178	$2,755,197

第19年供款共

$302,135

第19年利息

$100,279

第19年共還本金

$201,856

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,036	$17,142	$25,178	$2,738,055
230	$7,986	$17,192	$25,178	$2,720,863
231	$7,936	$17,242	$25,178	$2,703,621
232	$7,886	$17,292	$25,178	$2,686,328
233	$7,835	$17,343	$25,178	$2,668,985
234	$7,785	$17,393	$25,178	$2,651,592
235	$7,734	$17,444	$25,178	$2,634,148
236	$7,683	$17,495	$25,178	$2,616,653
237	$7,632	$17,546	$25,178	$2,599,107
238	$7,581	$17,597	$25,178	$2,581,510
239	$7,529	$17,649	$25,178	$2,563,861
240	$7,478	$17,700	$25,178	$2,546,161

第20年供款共

$302,135

第20年利息

$93,100

第20年共還本金

$209,035

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,426	$17,752	$25,178	$2,528,410
242	$7,375	$17,803	$25,178	$2,510,606
243	$7,323	$17,855	$25,178	$2,492,751
244	$7,271	$17,907	$25,178	$2,474,843
245	$7,218	$17,960	$25,178	$2,456,884
246	$7,166	$18,012	$25,178	$2,438,872
247	$7,113	$18,065	$25,178	$2,420,807
248	$7,061	$18,117	$25,178	$2,402,690
249	$7,008	$18,170	$25,178	$2,384,520
250	$6,955	$18,223	$25,178	$2,366,297
251	$6,902	$18,276	$25,178	$2,348,020
252	$6,848	$18,330	$25,178	$2,329,691

第21年供款共

$302,135

第21年利息

$85,665

第21年共還本金

$216,470

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,795	$18,383	$25,178	$2,311,308
254	$6,741	$18,437	$25,178	$2,292,871
255	$6,688	$18,490	$25,178	$2,274,381
256	$6,634	$18,544	$25,178	$2,255,837
257	$6,580	$18,598	$25,178	$2,237,238
258	$6,525	$18,653	$25,178	$2,218,586
259	$6,471	$18,707	$25,178	$2,199,878
260	$6,416	$18,762	$25,178	$2,181,117
261	$6,362	$18,816	$25,178	$2,162,301
262	$6,307	$18,871	$25,178	$2,143,429
263	$6,252	$18,926	$25,178	$2,124,503
264	$6,196	$18,981	$25,178	$2,105,522

第22年供款共

$302,135

第22年利息

$77,966

第22年共還本金

$224,169

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,141	$19,037	$25,178	$2,086,485
266	$6,086	$19,092	$25,178	$2,067,392
267	$6,030	$19,148	$25,178	$2,048,244
268	$5,974	$19,204	$25,178	$2,029,040
269	$5,918	$19,260	$25,178	$2,009,781
270	$5,862	$19,316	$25,178	$1,990,464
271	$5,806	$19,372	$25,178	$1,971,092
272	$5,749	$19,429	$25,178	$1,951,663
273	$5,692	$19,486	$25,178	$1,932,178
274	$5,636	$19,542	$25,178	$1,912,635
275	$5,579	$19,599	$25,178	$1,893,036
276	$5,521	$19,657	$25,178	$1,873,379

第23年供款共

$302,135

第23年利息

$69,993

第23年共還本金

$232,142

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,464	$19,714	$25,178	$1,853,665
278	$5,407	$19,771	$25,178	$1,833,894
279	$5,349	$19,829	$25,178	$1,814,065
280	$5,291	$19,887	$25,178	$1,794,178
281	$5,233	$19,945	$25,178	$1,774,233
282	$5,175	$20,003	$25,178	$1,754,230
283	$5,117	$20,061	$25,178	$1,734,168
284	$5,058	$20,120	$25,178	$1,714,048
285	$4,999	$20,179	$25,178	$1,693,870
286	$4,940	$20,237	$25,178	$1,673,632
287	$4,881	$20,297	$25,178	$1,653,336
288	$4,822	$20,356	$25,178	$1,632,980

第24年供款共

$302,135

第24年利息

$61,736

第24年共還本金

$240,399

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,763	$20,415	$25,178	$1,612,565
290	$4,703	$20,475	$25,178	$1,592,090
291	$4,644	$20,534	$25,178	$1,571,556
292	$4,584	$20,594	$25,178	$1,550,962
293	$4,524	$20,654	$25,178	$1,530,308
294	$4,463	$20,715	$25,178	$1,509,593
295	$4,403	$20,775	$25,178	$1,488,818
296	$4,342	$20,836	$25,178	$1,467,982
297	$4,282	$20,896	$25,178	$1,447,086
298	$4,221	$20,957	$25,178	$1,426,129
299	$4,160	$21,018	$25,178	$1,405,111
300	$4,098	$21,080	$25,178	$1,384,031

第25年供款共

$302,135

第25年利息

$53,186

第25年共還本金

$248,949

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,037	$21,141	$25,178	$1,362,890
302	$3,975	$21,203	$25,178	$1,341,687
303	$3,913	$21,265	$25,178	$1,320,422
304	$3,851	$21,327	$25,178	$1,299,095
305	$3,789	$21,389	$25,178	$1,277,707
306	$3,727	$21,451	$25,178	$1,256,255
307	$3,664	$21,514	$25,178	$1,234,741
308	$3,601	$21,577	$25,178	$1,213,165
309	$3,538	$21,640	$25,178	$1,191,525
310	$3,475	$21,703	$25,178	$1,169,823
311	$3,412	$21,766	$25,178	$1,148,057
312	$3,348	$21,829	$25,178	$1,126,227

第26年供款共

$302,135

第26年利息

$44,332

第26年共還本金

$257,804

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,285	$21,893	$25,178	$1,104,334
314	$3,221	$21,957	$25,178	$1,082,377
315	$3,157	$22,021	$25,178	$1,060,356
316	$3,093	$22,085	$25,178	$1,038,271
317	$3,028	$22,150	$25,178	$1,016,121
318	$2,964	$22,214	$25,178	$993,907
319	$2,899	$22,279	$25,178	$971,628
320	$2,834	$22,344	$25,178	$949,284
321	$2,769	$22,409	$25,178	$926,875
322	$2,703	$22,475	$25,178	$904,400
323	$2,638	$22,540	$25,178	$881,860
324	$2,572	$22,606	$25,178	$859,254

第27年供款共

$302,135

第27年利息

$35,162

第27年共還本金

$266,973

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,506	$22,672	$25,178	$836,582
326	$2,440	$22,738	$25,178	$813,845
327	$2,374	$22,804	$25,178	$791,040
328	$2,307	$22,871	$25,178	$768,170
329	$2,240	$22,937	$25,178	$745,232
330	$2,174	$23,004	$25,178	$722,228
331	$2,106	$23,071	$25,178	$699,156
332	$2,039	$23,139	$25,178	$676,018
333	$1,972	$23,206	$25,178	$652,811
334	$1,904	$23,274	$25,178	$629,538
335	$1,836	$23,342	$25,178	$606,196
336	$1,768	$23,410	$25,178	$582,786

第28年供款共

$302,135

第28年利息

$25,667

第28年共還本金

$276,468

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,700	$23,478	$25,178	$559,308
338	$1,631	$23,547	$25,178	$535,761
339	$1,563	$23,615	$25,178	$512,146
340	$1,494	$23,684	$25,178	$488,462
341	$1,425	$23,753	$25,178	$464,708
342	$1,355	$23,823	$25,178	$440,886
343	$1,286	$23,892	$25,178	$416,994
344	$1,216	$23,962	$25,178	$393,032
345	$1,146	$24,032	$25,178	$369,001
346	$1,076	$24,102	$25,178	$344,899
347	$1,006	$24,172	$25,178	$320,727
348	$935	$24,242	$25,178	$296,484

第29年供款共

$302,135

第29年利息

$15,834

第29年共還本金

$286,301

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$865	$24,313	$25,178	$272,171
350	$794	$24,384	$25,178	$247,787
351	$723	$24,455	$25,178	$223,332
352	$651	$24,527	$25,178	$198,805
353	$580	$24,598	$25,178	$174,207
354	$508	$24,670	$25,178	$149,537
355	$436	$24,742	$25,178	$124,796
356	$364	$24,814	$25,178	$99,982
357	$292	$24,886	$25,178	$75,095
358	$219	$24,959	$25,178	$50,136
359	$146	$25,032	$25,178	$25,105
360	$73	$25,105	$25,178	$0

第30年供款共

$302,135

第30年利息

$5,651

第30年共還本金

$296,484

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$11,787,057

Disclaimer

Recommended properties

Mort. Insurance
info