Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,259 , 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$11,798,155

Monthly Payment
$25,259

Down Payment

$2,375,000

Total Loan

$5,625,000

Total int. paid

$3,468,155

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,705,000

Base on DTI ratio

$50,518

Budget of property purchase

HK$2,705,000

Down Payment

$2,375,000
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

$50,518

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

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Ma On Shan SUNSHINE CITY BLK L

thumb_up

SUNSHINE CITY BLK L

618 ft²

@13,107

GFA

830 ft²

@9,759

vpn_key Key

Sale$8.1 M

618 ft²

@13,107

GFA

830 ft²

@9,759

Sale$8.1 M

vpn_key Key

KOL

Shatin PICTORIAL GDN PH 03

thumb_up

PICTORIAL GDN PH 03

770 ft²

@9,481

GFA

1,067 ft²

@6,842

local_fire_department HIT directions_run Sale verified 首置必買 transfer_within_a_station Quality Migrant

Sale$7.3 M

770 ft²

@9,481

GFA

1,067 ft²

@6,842

Sale$7.3 M

local_fire_department HIT directions_run Sale verified 首置必買 transfer_within_a_station Quality Migrant

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05 (Sold or Rented)

601 ft²

@12,479

GFA

815 ft²

@9,202

local_fire_department HIT price_change 蝕讓盤

Sale$7.5 M

601 ft²

@12,479

GFA

815 ft²

@9,202

Sale$7.5 M

local_fire_department HIT price_change 蝕讓盤

Shatin DRAGONS RANGE

thumb_up

SHATIN DRAGONS RANGE

660 ft²

@12,121

local_fire_department HIT

Sale$8 M

660 ft²

@12,121

Sale$8 M

local_fire_department HIT

Ma On Shan BAYSHORE TWR BLK 05

thumb_up

BAYSHORE TWR BLK 05

550 ft²

@14,182

GFA

739 ft²

@10,555

local_fire_department HIT pets Pet Friendly

Sale$7.8 M

550 ft²

@14,182

GFA

739 ft²

@10,555

Sale$7.8 M

local_fire_department HIT pets Pet Friendly

Ma On Shan LAKE SILVER

thumb_up

LAKE SILVER

564 ft²

@14,007

GFA

739 ft²

@10,690

local_fire_department HIT verified 首置必買

Sale$7.9 M

564 ft²

@14,007

GFA

739 ft²

@10,690

Sale$7.9 M

local_fire_department HIT verified 首置必買

Ma On Shan MOUNTAIN SHORE BLK 04

thumb_up

MOUNTAIN SHORE

653 ft²

@11,485

GFA

827 ft²

@9,069

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$7.5 M

653 ft²

@11,485

GFA

827 ft²

@9,069

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,012

GFA

878 ft²

@9,112

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8 M

666 ft²

@12,012

GFA

878 ft²

@9,112

Sale$8 M

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Shatin GARDEN VISTA

thumb_up

GARDEN VISTA

819 ft²

@10,989

GFA

992 ft²

@9,073

local_fire_department HIT

Sale$9 M

819 ft²

@10,989

GFA

992 ft²

@9,073

Sale$9 M

local_fire_department HIT

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

429 ft²

@17,016

GFA

562 ft²

@12,989

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

Sale$7.3 M

429 ft²

@17,016

GFA

562 ft²

@12,989

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,665	$25,869	$21,199	$18,092
1.500	$34,917	$27,143	$22,496	$19,413
2.000	$36,197	$28,456	$23,842	$20,791
2.500	$37,507	$29,807	$25,235	$22,226
3.000	$38,845	$31,196	$26,674	$23,715
3.500	$40,212	$32,623	$28,160	$25,259
4.000	$41,607	$34,086	$29,691	$26,855
4.500	$43,031	$35,587	$31,266	$28,501
5.000	$44,482	$37,123	$32,883	$30,196
5.500	$45,961	$38,694	$34,542	$31,938
6.000	$47,467	$40,299	$36,242	$33,725

Monthly Payment$25,259

Term

30Year

Loan amount

$5,625,000

Total int. paid

$3,468,155

Total Loan and Interest

$9,093,155

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,406	$8,853	$25,259	$5,616,147
2	$16,380	$8,878	$25,259	$5,607,269
3	$16,355	$8,904	$25,259	$5,598,365
4	$16,329	$8,930	$25,259	$5,589,435
5	$16,303	$8,956	$25,259	$5,580,478
6	$16,276	$8,982	$25,259	$5,571,496
7	$16,250	$9,009	$25,259	$5,562,488
8	$16,224	$9,035	$25,259	$5,553,453
9	$16,198	$9,061	$25,259	$5,544,392
10	$16,171	$9,088	$25,259	$5,535,304
11	$16,145	$9,114	$25,259	$5,526,190
12	$16,118	$9,141	$25,259	$5,517,049

第1年供款共

$303,105

第1年利息

$195,154

第1年共還本金

$107,951

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,091	$9,167	$25,259	$5,507,882
14	$16,065	$9,194	$25,259	$5,498,688
15	$16,038	$9,221	$25,259	$5,489,467
16	$16,011	$9,248	$25,259	$5,480,219
17	$15,984	$9,275	$25,259	$5,470,944
18	$15,957	$9,302	$25,259	$5,461,642
19	$15,930	$9,329	$25,259	$5,452,313
20	$15,903	$9,356	$25,259	$5,442,957
21	$15,875	$9,383	$25,259	$5,433,574
22	$15,848	$9,411	$25,259	$5,424,163
23	$15,820	$9,438	$25,259	$5,414,724
24	$15,793	$9,466	$25,259	$5,405,259

第2年供款共

$303,105

第2年利息

$191,315

第2年共還本金

$111,790

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,765	$9,493	$25,259	$5,395,765
26	$15,738	$9,521	$25,259	$5,386,244
27	$15,710	$9,549	$25,259	$5,376,695
28	$15,682	$9,577	$25,259	$5,367,118
29	$15,654	$9,605	$25,259	$5,357,514
30	$15,626	$9,633	$25,259	$5,347,881
31	$15,598	$9,661	$25,259	$5,338,220
32	$15,570	$9,689	$25,259	$5,328,531
33	$15,542	$9,717	$25,259	$5,318,814
34	$15,513	$9,746	$25,259	$5,309,069
35	$15,485	$9,774	$25,259	$5,299,295
36	$15,456	$9,802	$25,259	$5,289,492

第3年供款共

$303,105

第3年利息

$187,339

第3年共還本金

$115,766

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,428	$9,831	$25,259	$5,279,661
38	$15,399	$9,860	$25,259	$5,269,801
39	$15,370	$9,889	$25,259	$5,259,913
40	$15,341	$9,917	$25,259	$5,249,995
41	$15,312	$9,946	$25,259	$5,240,049
42	$15,283	$9,975	$25,259	$5,230,074
43	$15,254	$10,004	$25,259	$5,220,069
44	$15,225	$10,034	$25,259	$5,210,036
45	$15,196	$10,063	$25,259	$5,199,973
46	$15,167	$10,092	$25,259	$5,189,881
47	$15,137	$10,122	$25,259	$5,179,759
48	$15,108	$10,151	$25,259	$5,169,608

第4年供款共

$303,105

第4年利息

$183,221

第4年共還本金

$119,884

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,078	$10,181	$25,259	$5,159,427
50	$15,048	$10,210	$25,259	$5,149,217
51	$15,019	$10,240	$25,259	$5,138,977
52	$14,989	$10,270	$25,259	$5,128,707
53	$14,959	$10,300	$25,259	$5,118,407
54	$14,929	$10,330	$25,259	$5,108,077
55	$14,899	$10,360	$25,259	$5,097,716
56	$14,868	$10,390	$25,259	$5,087,326
57	$14,838	$10,421	$25,259	$5,076,905
58	$14,808	$10,451	$25,259	$5,066,454
59	$14,777	$10,482	$25,259	$5,055,973
60	$14,747	$10,512	$25,259	$5,045,460

第5年供款共

$303,105

第5年利息

$178,957

第5年共還本金

$124,148

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$14,716	$10,543	$25,259	$5,034,918
62	$14,685	$10,574	$25,259	$5,024,344
63	$14,654	$10,604	$25,259	$5,013,739
64	$14,623	$10,635	$25,259	$5,003,104
65	$14,592	$10,666	$25,259	$4,992,438
66	$14,561	$10,697	$25,259	$4,981,740
67	$14,530	$10,729	$25,259	$4,971,012
68	$14,499	$10,760	$25,259	$4,960,252
69	$14,467	$10,791	$25,259	$4,949,460
70	$14,436	$10,823	$25,259	$4,938,637
71	$14,404	$10,854	$25,259	$4,927,783
72	$14,373	$10,886	$25,259	$4,916,897

第6年供款共

$303,105

第6年利息

$174,542

第6年共還本金

$128,563

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,341	$10,918	$25,259	$4,905,979
74	$14,309	$10,950	$25,259	$4,895,029
75	$14,277	$10,982	$25,259	$4,884,048
76	$14,245	$11,014	$25,259	$4,873,034
77	$14,213	$11,046	$25,259	$4,861,988
78	$14,181	$11,078	$25,259	$4,850,911
79	$14,148	$11,110	$25,259	$4,839,800
80	$14,116	$11,143	$25,259	$4,828,658
81	$14,084	$11,175	$25,259	$4,817,482
82	$14,051	$11,208	$25,259	$4,806,275
83	$14,018	$11,240	$25,259	$4,795,034
84	$13,986	$11,273	$25,259	$4,783,761

第7年供款共

$303,105

第7年利息

$169,969

第7年共還本金

$133,136

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$13,953	$11,306	$25,259	$4,772,455
86	$13,920	$11,339	$25,259	$4,761,116
87	$13,887	$11,372	$25,259	$4,749,744
88	$13,853	$11,405	$25,259	$4,738,338
89	$13,820	$11,439	$25,259	$4,726,900
90	$13,787	$11,472	$25,259	$4,715,428
91	$13,753	$11,505	$25,259	$4,703,922
92	$13,720	$11,539	$25,259	$4,692,383
93	$13,686	$11,573	$25,259	$4,680,811
94	$13,652	$11,606	$25,259	$4,669,204
95	$13,619	$11,640	$25,259	$4,657,564
96	$13,585	$11,674	$25,259	$4,645,890

第8年供款共

$303,105

第8年利息

$165,234

第8年共還本金

$137,871

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,551	$11,708	$25,259	$4,634,181
98	$13,516	$11,742	$25,259	$4,622,439
99	$13,482	$11,777	$25,259	$4,610,662
100	$13,448	$11,811	$25,259	$4,598,851
101	$13,413	$11,845	$25,259	$4,587,006
102	$13,379	$11,880	$25,259	$4,575,126
103	$13,344	$11,915	$25,259	$4,563,211
104	$13,309	$11,949	$25,259	$4,551,262
105	$13,275	$11,984	$25,259	$4,539,278
106	$13,240	$12,019	$25,259	$4,527,258
107	$13,205	$12,054	$25,259	$4,515,204
108	$13,169	$12,089	$25,259	$4,503,115

第9年供款共

$303,105

第9年利息

$160,330

第9年共還本金

$142,775

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,134	$12,125	$25,259	$4,490,990
110	$13,099	$12,160	$25,259	$4,478,830
111	$13,063	$12,196	$25,259	$4,466,634
112	$13,028	$12,231	$25,259	$4,454,403
113	$12,992	$12,267	$25,259	$4,442,137
114	$12,956	$12,303	$25,259	$4,429,834
115	$12,920	$12,338	$25,259	$4,417,496
116	$12,884	$12,374	$25,259	$4,405,121
117	$12,848	$12,410	$25,259	$4,392,711
118	$12,812	$12,447	$25,259	$4,380,264
119	$12,776	$12,483	$25,259	$4,367,781
120	$12,739	$12,519	$25,259	$4,355,262

第10年供款共

$303,105

第10年利息

$155,252

第10年共還本金

$147,853

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,703	$12,556	$25,259	$4,342,706
122	$12,666	$12,593	$25,259	$4,330,113
123	$12,629	$12,629	$25,259	$4,317,484
124	$12,593	$12,666	$25,259	$4,304,818
125	$12,556	$12,703	$25,259	$4,292,115
126	$12,519	$12,740	$25,259	$4,279,375
127	$12,482	$12,777	$25,259	$4,266,598
128	$12,444	$12,815	$25,259	$4,253,783
129	$12,407	$12,852	$25,259	$4,240,931
130	$12,369	$12,889	$25,259	$4,228,042
131	$12,332	$12,927	$25,259	$4,215,115
132	$12,294	$12,965	$25,259	$4,202,150

第11年供款共

$303,105

第11年利息

$149,993

第11年共還本金

$153,112

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,256	$13,002	$25,259	$4,189,148
134	$12,218	$13,040	$25,259	$4,176,107
135	$12,180	$13,078	$25,259	$4,163,029
136	$12,142	$13,117	$25,259	$4,149,912
137	$12,104	$13,155	$25,259	$4,136,757
138	$12,066	$13,193	$25,259	$4,123,564
139	$12,027	$13,232	$25,259	$4,110,332
140	$11,988	$13,270	$25,259	$4,097,062
141	$11,950	$13,309	$25,259	$4,083,753
142	$11,911	$13,348	$25,259	$4,070,405
143	$11,872	$13,387	$25,259	$4,057,018
144	$11,833	$13,426	$25,259	$4,043,593

第12年供款共

$303,105

第12年利息

$144,548

第12年共還本金

$158,557

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,794	$13,465	$25,259	$4,030,128
146	$11,755	$13,504	$25,259	$4,016,624
147	$11,715	$13,544	$25,259	$4,003,080
148	$11,676	$13,583	$25,259	$3,989,497
149	$11,636	$13,623	$25,259	$3,975,874
150	$11,596	$13,662	$25,259	$3,962,212
151	$11,556	$13,702	$25,259	$3,948,509
152	$11,516	$13,742	$25,259	$3,934,767
153	$11,476	$13,782	$25,259	$3,920,985
154	$11,436	$13,823	$25,259	$3,907,162
155	$11,396	$13,863	$25,259	$3,893,299
156	$11,355	$13,903	$25,259	$3,879,396

第13年供款共

$303,105

第13年利息

$138,908

第13年共還本金

$164,197

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,315	$13,944	$25,259	$3,865,452
158	$11,274	$13,985	$25,259	$3,851,468
159	$11,233	$14,025	$25,259	$3,837,442
160	$11,193	$14,066	$25,259	$3,823,376
161	$11,152	$14,107	$25,259	$3,809,269
162	$11,110	$14,148	$25,259	$3,795,120
163	$11,069	$14,190	$25,259	$3,780,931
164	$11,028	$14,231	$25,259	$3,766,700
165	$10,986	$14,273	$25,259	$3,752,427
166	$10,945	$14,314	$25,259	$3,738,113
167	$10,903	$14,356	$25,259	$3,723,757
168	$10,861	$14,398	$25,259	$3,709,359

第14年供款共

$303,105

第14年利息

$133,068

第14年共還本金

$170,037

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$10,819	$14,440	$25,259	$3,694,919
170	$10,777	$14,482	$25,259	$3,680,437
171	$10,735	$14,524	$25,259	$3,665,913
172	$10,692	$14,567	$25,259	$3,651,347
173	$10,650	$14,609	$25,259	$3,636,738
174	$10,607	$14,652	$25,259	$3,622,086
175	$10,564	$14,694	$25,259	$3,607,392
176	$10,522	$14,737	$25,259	$3,592,655
177	$10,479	$14,780	$25,259	$3,577,874
178	$10,435	$14,823	$25,259	$3,563,051
179	$10,392	$14,867	$25,259	$3,548,185
180	$10,349	$14,910	$25,259	$3,533,275

第15年供款共

$303,105

第15年利息

$127,021

第15年共還本金

$176,084

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,305	$14,953	$25,259	$3,518,321
182	$10,262	$14,997	$25,259	$3,503,324
183	$10,218	$15,041	$25,259	$3,488,284
184	$10,174	$15,085	$25,259	$3,473,199
185	$10,130	$15,129	$25,259	$3,458,070
186	$10,086	$15,173	$25,259	$3,442,898
187	$10,042	$15,217	$25,259	$3,427,681
188	$9,997	$15,261	$25,259	$3,412,419
189	$9,953	$15,306	$25,259	$3,397,113
190	$9,908	$15,351	$25,259	$3,381,763
191	$9,863	$15,395	$25,259	$3,366,368
192	$9,819	$15,440	$25,259	$3,350,927

第16年供款共

$303,105

第16年利息

$120,758

第16年共還本金

$182,347

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,774	$15,485	$25,259	$3,335,442
194	$9,728	$15,530	$25,259	$3,319,912
195	$9,683	$15,576	$25,259	$3,304,336
196	$9,638	$15,621	$25,259	$3,288,715
197	$9,592	$15,667	$25,259	$3,273,048
198	$9,546	$15,712	$25,259	$3,257,336
199	$9,501	$15,758	$25,259	$3,241,578
200	$9,455	$15,804	$25,259	$3,225,774
201	$9,409	$15,850	$25,259	$3,209,923
202	$9,362	$15,896	$25,259	$3,194,027
203	$9,316	$15,943	$25,259	$3,178,084
204	$9,269	$15,989	$25,259	$3,162,095

第17年供款共

$303,105

第17年利息

$114,272

第17年共還本金

$188,833

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,223	$16,036	$25,259	$3,146,059
206	$9,176	$16,083	$25,259	$3,129,976
207	$9,129	$16,130	$25,259	$3,113,846
208	$9,082	$16,177	$25,259	$3,097,670
209	$9,035	$16,224	$25,259	$3,081,446
210	$8,988	$16,271	$25,259	$3,065,174
211	$8,940	$16,319	$25,259	$3,048,856
212	$8,892	$16,366	$25,259	$3,032,489
213	$8,845	$16,414	$25,259	$3,016,075
214	$8,797	$16,462	$25,259	$2,999,614
215	$8,749	$16,510	$25,259	$2,983,104
216	$8,701	$16,558	$25,259	$2,966,546

第18年供款共

$303,105

第18年利息

$107,556

第18年共還本金

$195,549

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,652	$16,606	$25,259	$2,949,939
218	$8,604	$16,655	$25,259	$2,933,285
219	$8,555	$16,703	$25,259	$2,916,581
220	$8,507	$16,752	$25,259	$2,899,829
221	$8,458	$16,801	$25,259	$2,883,028
222	$8,409	$16,850	$25,259	$2,866,178
223	$8,360	$16,899	$25,259	$2,849,279
224	$8,310	$16,948	$25,259	$2,832,331
225	$8,261	$16,998	$25,259	$2,815,333
226	$8,211	$17,047	$25,259	$2,798,286
227	$8,162	$17,097	$25,259	$2,781,189
228	$8,112	$17,147	$25,259	$2,764,042

第19年供款共

$303,105

第19年利息

$100,601

第19年共還本金

$202,504

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,062	$17,197	$25,259	$2,746,845
230	$8,012	$17,247	$25,259	$2,729,597
231	$7,961	$17,297	$25,259	$2,712,300
232	$7,911	$17,348	$25,259	$2,694,952
233	$7,860	$17,398	$25,259	$2,677,554
234	$7,810	$17,449	$25,259	$2,660,104
235	$7,759	$17,500	$25,259	$2,642,604
236	$7,708	$17,551	$25,259	$2,625,053
237	$7,656	$17,602	$25,259	$2,607,451
238	$7,605	$17,654	$25,259	$2,589,797
239	$7,554	$17,705	$25,259	$2,572,092
240	$7,502	$17,757	$25,259	$2,554,335

第20年供款共

$303,105

第20年利息

$93,399

第20年共還本金

$209,707

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,450	$17,809	$25,259	$2,536,526
242	$7,398	$17,861	$25,259	$2,518,666
243	$7,346	$17,913	$25,259	$2,500,753
244	$7,294	$17,965	$25,259	$2,482,788
245	$7,241	$18,017	$25,259	$2,464,771
246	$7,189	$18,070	$25,259	$2,446,701
247	$7,136	$18,123	$25,259	$2,428,579
248	$7,083	$18,175	$25,259	$2,410,403
249	$7,030	$18,228	$25,259	$2,392,175
250	$6,977	$18,282	$25,259	$2,373,893
251	$6,924	$18,335	$25,259	$2,355,558
252	$6,870	$18,388	$25,259	$2,337,170

第21年供款共

$303,105

第21年利息

$85,940

第21年共還本金

$217,165

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,817	$18,442	$25,259	$2,318,728
254	$6,763	$18,496	$25,259	$2,300,232
255	$6,709	$18,550	$25,259	$2,281,682
256	$6,655	$18,604	$25,259	$2,263,078
257	$6,601	$18,658	$25,259	$2,244,420
258	$6,546	$18,713	$25,259	$2,225,708
259	$6,492	$18,767	$25,259	$2,206,941
260	$6,437	$18,822	$25,259	$2,188,119
261	$6,382	$18,877	$25,259	$2,169,242
262	$6,327	$18,932	$25,259	$2,150,310
263	$6,272	$18,987	$25,259	$2,131,323
264	$6,216	$19,042	$25,259	$2,112,281

第22年供款共

$303,105

第22年利息

$78,216

第22年共還本金

$224,889

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,161	$19,098	$25,259	$2,093,183
266	$6,105	$19,154	$25,259	$2,074,029
267	$6,049	$19,210	$25,259	$2,054,820
268	$5,993	$19,266	$25,259	$2,035,554
269	$5,937	$19,322	$25,259	$2,016,232
270	$5,881	$19,378	$25,259	$1,996,854
271	$5,824	$19,435	$25,259	$1,977,420
272	$5,767	$19,491	$25,259	$1,957,928
273	$5,711	$19,548	$25,259	$1,938,380
274	$5,654	$19,605	$25,259	$1,918,775
275	$5,596	$19,662	$25,259	$1,899,113
276	$5,539	$19,720	$25,259	$1,879,393

第23年供款共

$303,105

第23年利息

$70,217

第23年共還本金

$232,888

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,482	$19,777	$25,259	$1,859,616
278	$5,424	$19,835	$25,259	$1,839,781
279	$5,366	$19,893	$25,259	$1,819,888
280	$5,308	$19,951	$25,259	$1,799,938
281	$5,250	$20,009	$25,259	$1,779,929
282	$5,191	$20,067	$25,259	$1,759,861
283	$5,133	$20,126	$25,259	$1,739,736
284	$5,074	$20,185	$25,259	$1,719,551
285	$5,015	$20,243	$25,259	$1,699,308
286	$4,956	$20,302	$25,259	$1,679,005
287	$4,897	$20,362	$25,259	$1,658,643
288	$4,838	$20,421	$25,259	$1,638,222

第24年供款共

$303,105

第24年利息

$61,934

第24年共還本金

$241,171

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,778	$20,481	$25,259	$1,617,742
290	$4,718	$20,540	$25,259	$1,597,201
291	$4,659	$20,600	$25,259	$1,576,601
292	$4,598	$20,660	$25,259	$1,555,941
293	$4,538	$20,721	$25,259	$1,535,220
294	$4,478	$20,781	$25,259	$1,514,439
295	$4,417	$20,842	$25,259	$1,493,598
296	$4,356	$20,902	$25,259	$1,472,695
297	$4,295	$20,963	$25,259	$1,451,732
298	$4,234	$21,025	$25,259	$1,430,707
299	$4,173	$21,086	$25,259	$1,409,621
300	$4,111	$21,147	$25,259	$1,388,474

第25年供款共

$303,105

第25年利息

$53,357

第25年共還本金

$249,748

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,050	$21,209	$25,259	$1,367,265
302	$3,988	$21,271	$25,259	$1,345,994
303	$3,926	$21,333	$25,259	$1,324,661
304	$3,864	$21,395	$25,259	$1,303,266
305	$3,801	$21,458	$25,259	$1,281,808
306	$3,739	$21,520	$25,259	$1,260,288
307	$3,676	$21,583	$25,259	$1,238,705
308	$3,613	$21,646	$25,259	$1,217,059
309	$3,550	$21,709	$25,259	$1,195,350
310	$3,486	$21,772	$25,259	$1,173,578
311	$3,423	$21,836	$25,259	$1,151,742
312	$3,359	$21,900	$25,259	$1,129,843

第26年供款共

$303,105

第26年利息

$44,474

第26年共還本金

$258,631

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,295	$21,963	$25,259	$1,107,879
314	$3,231	$22,027	$25,259	$1,085,852
315	$3,167	$22,092	$25,259	$1,063,760
316	$3,103	$22,156	$25,259	$1,041,604
317	$3,038	$22,221	$25,259	$1,019,383
318	$2,973	$22,286	$25,259	$997,098
319	$2,908	$22,351	$25,259	$974,747
320	$2,843	$22,416	$25,259	$952,331
321	$2,778	$22,481	$25,259	$929,850
322	$2,712	$22,547	$25,259	$907,304
323	$2,646	$22,612	$25,259	$884,691
324	$2,580	$22,678	$25,259	$862,013

第27年供款共

$303,105

第27年利息

$35,275

第27年共還本金

$267,830

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,514	$22,745	$25,259	$839,268
326	$2,448	$22,811	$25,259	$816,457
327	$2,381	$22,877	$25,259	$793,580
328	$2,315	$22,944	$25,259	$770,636
329	$2,248	$23,011	$25,259	$747,625
330	$2,181	$23,078	$25,259	$724,546
331	$2,113	$23,146	$25,259	$701,401
332	$2,046	$23,213	$25,259	$678,188
333	$1,978	$23,281	$25,259	$654,907
334	$1,910	$23,349	$25,259	$631,558
335	$1,842	$23,417	$25,259	$608,142
336	$1,774	$23,485	$25,259	$584,657

第28年供款共

$303,105

第28年利息

$25,749

第28年共還本金

$277,356

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,705	$23,554	$25,259	$561,103
338	$1,637	$23,622	$25,259	$537,481
339	$1,568	$23,691	$25,259	$513,790
340	$1,499	$23,760	$25,259	$490,030
341	$1,429	$23,830	$25,259	$466,200
342	$1,360	$23,899	$25,259	$442,301
343	$1,290	$23,969	$25,259	$418,332
344	$1,220	$24,039	$25,259	$394,294
345	$1,150	$24,109	$25,259	$370,185
346	$1,080	$24,179	$25,259	$346,006
347	$1,009	$24,250	$25,259	$321,756
348	$938	$24,320	$25,259	$297,436

第29年供款共

$303,105

第29年利息

$15,885

第29年共還本金

$287,221

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$868	$24,391	$25,259	$273,045
350	$796	$24,462	$25,259	$248,583
351	$725	$24,534	$25,259	$224,049
352	$653	$24,605	$25,259	$199,444
353	$582	$24,677	$25,259	$174,766
354	$510	$24,749	$25,259	$150,017
355	$438	$24,821	$25,259	$125,196
356	$365	$24,894	$25,259	$100,303
357	$293	$24,966	$25,259	$75,336
358	$220	$25,039	$25,259	$50,297
359	$147	$25,112	$25,259	$25,185
360	$73	$25,185	$25,259	$0

第30年供款共

$303,105

第30年利息

$5,669

第30年共還本金

$297,436

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$11,798,155

Disclaimer

Recommended properties

Mort. Insurance
info