Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,185 , 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$11,609,741

Monthly Payment
$25,186

Down Payment

$2,213,000

Total Loan

$5,787,000

Total int. paid

$3,279,741

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,543,000

Base on DTI ratio

$50,371

Budget of property purchase

HK$2,543,000

Down Payment

$2,213,000
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

$50,371

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 LAKE SILVER TWR 03

thumb_up

LAKE SILVER TWR 03

564 ft²

@15,957

GFA

742 ft²

@12,129

local_fire_department HIT

Sale$9 M

564 ft²

@15,957

GFA

742 ft²

@12,129

Sale$9 M

local_fire_department HIT

Tai Po SOLARIA

thumb_up

SOLARIA

527 ft²

@15,047

vpn_key Key pets Pet Friendly price_change 蝕讓盤 flash_on Foreclosure

Sale$7.93 M

527 ft²

@15,047

Sale$7.93 M

vpn_key Key pets Pet Friendly price_change 蝕讓盤 flash_on Foreclosure

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 BLK 05

541 ft²

@15,712

GFA

682 ft²

@12,463

real_estate_agent Rare hotel_class King

Sale$8.5 M

541 ft²

@15,712

GFA

682 ft²

@12,463

Sale$8.5 M

real_estate_agent Rare hotel_class King

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

555 ft²

@14,919

GFA

727 ft²

@11,389

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8.28 M

555 ft²

@14,919

GFA

727 ft²

@11,389

Sale$8.28 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,111

local_fire_department HIT

Sale$7 M

630 ft²

@11,111

Sale$7 M

local_fire_department HIT

KOL

Ma On Shan 嵐岸 2房(1套) 海景租買皆筍

thumb_up

SAUSALITO TWR 07

701 ft²

@12,054

GFA

939 ft²

@8,999

local_fire_department HIT vpn_key Key

Sale$8.45 M

701 ft²

@12,054

GFA

939 ft²

@8,999

Sale$8.45 M

local_fire_department HIT vpn_key Key

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

迎海第2座 2房連約或交吉

491 ft²

@15,234

GFA

638 ft²

@11,724

local_fire_department HIT

Sale$7.48 M

491 ft²

@15,234

GFA

638 ft²

@11,724

Sale$7.48 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

DOUBLE COVE PH 01 BLK 03

549 ft²

@15,264

GFA

710 ft²

@11,803

local_fire_department HIT

Sale$8.38 M

549 ft²

@15,264

GFA

710 ft²

@11,803

Sale$8.38 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

650 ft²

@13,077

GFA

807 ft²

@10,533

local_fire_department HIT

Sale$8.5 M

650 ft²

@13,077

GFA

807 ft²

@10,533

Sale$8.5 M

local_fire_department HIT

Tseung Kwan O RESIDENCE OASIS

thumb_up

RESIDENCE OASIS TWR 02

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

Ma On Shan SUNSHINE CITY BLK A

thumb_up

SUNSHINE CITY TOWER A HIGH LEVEL 3 BED ROOM

568 ft²

@12,852

GFA

687 ft²

@10,626

local_fire_department HIT

Sale$7.3 M

568 ft²

@12,852

GFA

687 ft²

@10,626

Sale$7.3 M

local_fire_department HIT

ONE VICTORIA TWR 01B

thumb_up

ONE VICTORIA TWR 01B

338 ft²

@22,189

local_fire_department HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

338 ft²

@22,189

Sale$7.5 M

local_fire_department HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

Interest Rate	15Year	20Year	25Year	30Year
1.000	$34,635	$26,614	$21,810	$18,613
1.500	$35,922	$27,925	$23,144	$19,972
2.000	$37,240	$29,275	$24,528	$21,390
2.500	$38,587	$30,665	$25,961	$22,866
3.000	$39,964	$32,095	$27,443	$24,398
3.250	$40,663	$32,824	$28,201	$25,185
3.500	$41,370	$33,562	$28,971	$25,986
4.000	$42,806	$35,068	$30,546	$27,628
4.500	$44,270	$36,611	$32,166	$29,322
5.000	$45,763	$38,192	$33,830	$31,066
5.500	$47,285	$39,808	$35,537	$32,858
6.000	$48,834	$41,460	$37,286	$34,696

Monthly Payment$25,186

Term

30Year

Loan amount

$5,787,000

Total int. paid

$3,279,741

Total Loan and Interest

$9,066,741

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$15,673	$9,512	$25,185	$5,777,488
2	$15,647	$9,538	$25,185	$5,767,950
3	$15,622	$9,564	$25,185	$5,758,386
4	$15,596	$9,590	$25,185	$5,748,796
5	$15,570	$9,616	$25,185	$5,739,180
6	$15,544	$9,642	$25,185	$5,729,539
7	$15,518	$9,668	$25,185	$5,719,871
8	$15,491	$9,694	$25,185	$5,710,177
9	$15,465	$9,720	$25,185	$5,700,456
10	$15,439	$9,747	$25,185	$5,690,710
11	$15,412	$9,773	$25,185	$5,680,937
12	$15,386	$9,800	$25,185	$5,671,137

第1年供款共

$302,225

第1年利息

$186,362

第1年共還本金

$115,863

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$15,359	$9,826	$25,185	$5,661,311
14	$15,333	$9,853	$25,185	$5,651,458
15	$15,306	$9,879	$25,185	$5,641,579
16	$15,279	$9,906	$25,185	$5,631,673
17	$15,252	$9,933	$25,185	$5,621,740
18	$15,226	$9,960	$25,185	$5,611,780
19	$15,199	$9,987	$25,185	$5,601,793
20	$15,172	$10,014	$25,185	$5,591,779
21	$15,144	$10,041	$25,185	$5,581,738
22	$15,117	$10,068	$25,185	$5,571,670
23	$15,090	$10,095	$25,185	$5,561,575
24	$15,063	$10,123	$25,185	$5,551,452

第2年供款共

$302,225

第2年利息

$182,540

第2年共還本金

$119,685

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,035	$10,150	$25,185	$5,541,302
26	$15,008	$10,178	$25,185	$5,531,124
27	$14,980	$10,205	$25,185	$5,520,919
28	$14,952	$10,233	$25,185	$5,510,686
29	$14,925	$10,261	$25,185	$5,500,425
30	$14,897	$10,288	$25,185	$5,490,137
31	$14,869	$10,316	$25,185	$5,479,821
32	$14,841	$10,344	$25,185	$5,469,476
33	$14,813	$10,372	$25,185	$5,459,104
34	$14,785	$10,400	$25,185	$5,448,704
35	$14,757	$10,428	$25,185	$5,438,275
36	$14,729	$10,457	$25,185	$5,427,819

第3年供款共

$302,225

第3年利息

$178,591

第3年共還本金

$123,633

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$14,700	$10,485	$25,185	$5,417,334
38	$14,672	$10,513	$25,185	$5,406,820
39	$14,643	$10,542	$25,185	$5,396,278
40	$14,615	$10,570	$25,185	$5,385,708
41	$14,586	$10,599	$25,185	$5,375,109
42	$14,558	$10,628	$25,185	$5,364,481
43	$14,529	$10,657	$25,185	$5,353,824
44	$14,500	$10,685	$25,185	$5,343,139
45	$14,471	$10,714	$25,185	$5,332,424
46	$14,442	$10,743	$25,185	$5,321,681
47	$14,413	$10,773	$25,185	$5,310,909
48	$14,384	$10,802	$25,185	$5,300,107

第4年供款共

$302,225

第4年利息

$174,513

第4年共還本金

$127,712

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$14,354	$10,831	$25,185	$5,289,276
50	$14,325	$10,860	$25,185	$5,278,416
51	$14,296	$10,890	$25,185	$5,267,526
52	$14,266	$10,919	$25,185	$5,256,607
53	$14,237	$10,949	$25,185	$5,245,658
54	$14,207	$10,978	$25,185	$5,234,680
55	$14,177	$11,008	$25,185	$5,223,672
56	$14,147	$11,038	$25,185	$5,212,634
57	$14,118	$11,068	$25,185	$5,201,566
58	$14,088	$11,098	$25,185	$5,190,468
59	$14,058	$11,128	$25,185	$5,179,340
60	$14,027	$11,158	$25,185	$5,168,182

第5年供款共

$302,225

第5年利息

$170,300

第5年共還本金

$131,925

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$13,997	$11,188	$25,185	$5,156,994
62	$13,967	$11,219	$25,185	$5,145,775
63	$13,936	$11,249	$25,185	$5,134,526
64	$13,906	$11,279	$25,185	$5,123,247
65	$13,875	$11,310	$25,185	$5,111,937
66	$13,845	$11,341	$25,185	$5,100,597
67	$13,814	$11,371	$25,185	$5,089,225
68	$13,783	$11,402	$25,185	$5,077,823
69	$13,752	$11,433	$25,185	$5,066,390
70	$13,721	$11,464	$25,185	$5,054,926
71	$13,690	$11,495	$25,185	$5,043,431
72	$13,659	$11,526	$25,185	$5,031,905

第6年供款共

$302,225

第6年利息

$165,948

第6年共還本金

$136,277

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$13,628	$11,557	$25,185	$5,020,348
74	$13,597	$11,589	$25,185	$5,008,759
75	$13,565	$11,620	$25,185	$4,997,139
76	$13,534	$11,651	$25,185	$4,985,488
77	$13,502	$11,683	$25,185	$4,973,805
78	$13,471	$11,715	$25,185	$4,962,090
79	$13,439	$11,746	$25,185	$4,950,344
80	$13,407	$11,778	$25,185	$4,938,566
81	$13,375	$11,810	$25,185	$4,926,755
82	$13,343	$11,842	$25,185	$4,914,913
83	$13,311	$11,874	$25,185	$4,903,039
84	$13,279	$11,906	$25,185	$4,891,133

第7年供款共

$302,225

第7年利息

$161,452

第7年共還本金

$140,772

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$13,247	$11,939	$25,185	$4,879,194
86	$13,214	$11,971	$25,185	$4,867,223
87	$13,182	$12,003	$25,185	$4,855,220
88	$13,150	$12,036	$25,185	$4,843,184
89	$13,117	$12,068	$25,185	$4,831,116
90	$13,084	$12,101	$25,185	$4,819,015
91	$13,051	$12,134	$25,185	$4,806,881
92	$13,019	$12,167	$25,185	$4,794,714
93	$12,986	$12,200	$25,185	$4,782,514
94	$12,953	$12,233	$25,185	$4,770,282
95	$12,920	$12,266	$25,185	$4,758,016
96	$12,886	$12,299	$25,185	$4,745,717

第8年供款共

$302,225

第8年利息

$156,808

第8年共還本金

$145,416

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$12,853	$12,332	$25,185	$4,733,384
98	$12,820	$12,366	$25,185	$4,721,018
99	$12,786	$12,399	$25,185	$4,708,619
100	$12,753	$12,433	$25,185	$4,696,186
101	$12,719	$12,467	$25,185	$4,683,720
102	$12,685	$12,500	$25,185	$4,671,219
103	$12,651	$12,534	$25,185	$4,658,685
104	$12,617	$12,568	$25,185	$4,646,117
105	$12,583	$12,602	$25,185	$4,633,515
106	$12,549	$12,636	$25,185	$4,620,879
107	$12,515	$12,671	$25,185	$4,608,208
108	$12,481	$12,705	$25,185	$4,595,503

第9年供款共

$302,225

第9年利息

$152,011

第9年共還本金

$150,213

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$12,446	$12,739	$25,185	$4,582,764
110	$12,412	$12,774	$25,185	$4,569,990
111	$12,377	$12,808	$25,185	$4,557,182
112	$12,342	$12,843	$25,185	$4,544,339
113	$12,308	$12,878	$25,185	$4,531,461
114	$12,273	$12,913	$25,185	$4,518,548
115	$12,238	$12,948	$25,185	$4,505,601
116	$12,203	$12,983	$25,185	$4,492,618
117	$12,168	$13,018	$25,185	$4,479,600
118	$12,132	$13,053	$25,185	$4,466,547
119	$12,097	$13,088	$25,185	$4,453,459
120	$12,061	$13,124	$25,185	$4,440,335

第10年供款共

$302,225

第10年利息

$147,056

第10年共還本金

$155,169

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,026	$13,159	$25,185	$4,427,175
122	$11,990	$13,195	$25,185	$4,413,980
123	$11,955	$13,231	$25,185	$4,400,749
124	$11,919	$13,267	$25,185	$4,387,482
125	$11,883	$13,303	$25,185	$4,374,180
126	$11,847	$13,339	$25,185	$4,360,841
127	$11,811	$13,375	$25,185	$4,347,466
128	$11,774	$13,411	$25,185	$4,334,055
129	$11,738	$13,447	$25,185	$4,320,608
130	$11,702	$13,484	$25,185	$4,307,124
131	$11,665	$13,520	$25,185	$4,293,604
132	$11,629	$13,557	$25,185	$4,280,047

第11年供款共

$302,225

第11年利息

$141,937

第11年共還本金

$160,287

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$11,592	$13,594	$25,185	$4,266,454
134	$11,555	$13,630	$25,185	$4,252,823
135	$11,518	$13,667	$25,185	$4,239,156
136	$11,481	$13,704	$25,185	$4,225,452
137	$11,444	$13,741	$25,185	$4,211,710
138	$11,407	$13,779	$25,185	$4,197,931
139	$11,369	$13,816	$25,185	$4,184,115
140	$11,332	$13,853	$25,185	$4,170,262
141	$11,294	$13,891	$25,185	$4,156,371
142	$11,257	$13,929	$25,185	$4,142,442
143	$11,219	$13,966	$25,185	$4,128,476
144	$11,181	$14,004	$25,185	$4,114,472

第12年供款共

$302,225

第12年利息

$136,650

第12年共還本金

$165,575

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,143	$14,042	$25,185	$4,100,430
146	$11,105	$14,080	$25,185	$4,086,350
147	$11,067	$14,118	$25,185	$4,072,232
148	$11,029	$14,156	$25,185	$4,058,075
149	$10,991	$14,195	$25,185	$4,043,881
150	$10,952	$14,233	$25,185	$4,029,647
151	$10,914	$14,272	$25,185	$4,015,376
152	$10,875	$14,310	$25,185	$4,001,065
153	$10,836	$14,349	$25,185	$3,986,716
154	$10,797	$14,388	$25,185	$3,972,328
155	$10,758	$14,427	$25,185	$3,957,901
156	$10,719	$14,466	$25,185	$3,943,435

第13年供款共

$302,225

第13年利息

$131,188

第13年共還本金

$171,037

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$10,680	$14,505	$25,185	$3,928,930
158	$10,641	$14,545	$25,185	$3,914,385
159	$10,601	$14,584	$25,185	$3,899,801
160	$10,562	$14,623	$25,185	$3,885,178
161	$10,522	$14,663	$25,185	$3,870,515
162	$10,483	$14,703	$25,185	$3,855,812
163	$10,443	$14,743	$25,185	$3,841,069
164	$10,403	$14,782	$25,185	$3,826,287
165	$10,363	$14,823	$25,185	$3,811,464
166	$10,323	$14,863	$25,185	$3,796,602
167	$10,282	$14,903	$25,185	$3,781,699
168	$10,242	$14,943	$25,185	$3,766,756

第14年供款共

$302,225

第14年利息

$125,545

第14年共還本金

$176,679

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$10,202	$14,984	$25,185	$3,751,772
170	$10,161	$15,024	$25,185	$3,736,747
171	$10,120	$15,065	$25,185	$3,721,682
172	$10,080	$15,106	$25,185	$3,706,577
173	$10,039	$15,147	$25,185	$3,691,430
174	$9,998	$15,188	$25,185	$3,676,242
175	$9,956	$15,229	$25,185	$3,661,013
176	$9,915	$15,270	$25,185	$3,645,743
177	$9,874	$15,312	$25,185	$3,630,432
178	$9,832	$15,353	$25,185	$3,615,079
179	$9,791	$15,395	$25,185	$3,599,684
180	$9,749	$15,436	$25,185	$3,584,248

第15年供款共

$302,225

第15年利息

$119,717

第15年共還本金

$182,508

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$9,707	$15,478	$25,185	$3,568,770
182	$9,665	$15,520	$25,185	$3,553,250
183	$9,623	$15,562	$25,185	$3,537,688
184	$9,581	$15,604	$25,185	$3,522,084
185	$9,539	$15,646	$25,185	$3,506,437
186	$9,497	$15,689	$25,185	$3,490,748
187	$9,454	$15,731	$25,185	$3,475,017
188	$9,412	$15,774	$25,185	$3,459,243
189	$9,369	$15,817	$25,185	$3,443,427
190	$9,326	$15,859	$25,185	$3,427,567
191	$9,283	$15,902	$25,185	$3,411,665
192	$9,240	$15,945	$25,185	$3,395,719

第16年供款共

$302,225

第16年利息

$113,696

第16年共還本金

$188,528

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,197	$15,989	$25,185	$3,379,731
194	$9,153	$16,032	$25,185	$3,363,699
195	$9,110	$16,075	$25,185	$3,347,623
196	$9,066	$16,119	$25,185	$3,331,504
197	$9,023	$16,163	$25,185	$3,315,342
198	$8,979	$16,206	$25,185	$3,299,136
199	$8,935	$16,250	$25,185	$3,282,885
200	$8,891	$16,294	$25,185	$3,266,591
201	$8,847	$16,338	$25,185	$3,250,253
202	$8,803	$16,383	$25,185	$3,233,870
203	$8,758	$16,427	$25,185	$3,217,443
204	$8,714	$16,471	$25,185	$3,200,972

第17年供款共

$302,225

第17年利息

$107,477

第17年共還本金

$194,748

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$8,669	$16,516	$25,185	$3,184,455
206	$8,625	$16,561	$25,185	$3,167,895
207	$8,580	$16,606	$25,185	$3,151,289
208	$8,535	$16,651	$25,185	$3,134,638
209	$8,490	$16,696	$25,185	$3,117,943
210	$8,444	$16,741	$25,185	$3,101,202
211	$8,399	$16,786	$25,185	$3,084,415
212	$8,354	$16,832	$25,185	$3,067,584
213	$8,308	$16,877	$25,185	$3,050,706
214	$8,262	$16,923	$25,185	$3,033,783
215	$8,216	$16,969	$25,185	$3,016,814
216	$8,171	$17,015	$25,185	$2,999,799

第18年供款共

$302,225

第18年利息

$101,053

第18年共還本金

$201,172

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,124	$17,061	$25,185	$2,982,738
218	$8,078	$17,107	$25,185	$2,965,631
219	$8,032	$17,153	$25,185	$2,948,478
220	$7,985	$17,200	$25,185	$2,931,278
221	$7,939	$17,247	$25,185	$2,914,031
222	$7,892	$17,293	$25,185	$2,896,738
223	$7,845	$17,340	$25,185	$2,879,398
224	$7,798	$17,387	$25,185	$2,862,011
225	$7,751	$17,434	$25,185	$2,844,577
226	$7,704	$17,481	$25,185	$2,827,096
227	$7,657	$17,529	$25,185	$2,809,567
228	$7,609	$17,576	$25,185	$2,791,991

第19年供款共

$302,225

第19年利息

$94,416

第19年共還本金

$207,809

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$7,562	$17,624	$25,185	$2,774,367
230	$7,514	$17,671	$25,185	$2,756,696
231	$7,466	$17,719	$25,185	$2,738,976
232	$7,418	$17,767	$25,185	$2,721,209
233	$7,370	$17,815	$25,185	$2,703,394
234	$7,322	$17,864	$25,185	$2,685,530
235	$7,273	$17,912	$25,185	$2,667,618
236	$7,225	$17,961	$25,185	$2,649,657
237	$7,176	$18,009	$25,185	$2,631,648
238	$7,127	$18,058	$25,185	$2,613,590
239	$7,078	$18,107	$25,185	$2,595,483
240	$7,029	$18,156	$25,185	$2,577,327

第20年供款共

$302,225

第20年利息

$87,561

第20年共還本金

$214,664

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,980	$18,205	$25,185	$2,559,122
242	$6,931	$18,254	$25,185	$2,540,867
243	$6,882	$18,304	$25,185	$2,522,564
244	$6,832	$18,353	$25,185	$2,504,210
245	$6,782	$18,403	$25,185	$2,485,807
246	$6,732	$18,453	$25,185	$2,467,354
247	$6,682	$18,503	$25,185	$2,448,851
248	$6,632	$18,553	$25,185	$2,430,298
249	$6,582	$18,603	$25,185	$2,411,695
250	$6,532	$18,654	$25,185	$2,393,041
251	$6,481	$18,704	$25,185	$2,374,337
252	$6,430	$18,755	$25,185	$2,355,582

第21年供款共

$302,225

第21年利息

$80,479

第21年共還本金

$221,745

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,380	$18,806	$25,185	$2,336,776
254	$6,329	$18,857	$25,185	$2,317,919
255	$6,278	$18,908	$25,185	$2,299,012
256	$6,226	$18,959	$25,185	$2,280,053
257	$6,175	$19,010	$25,185	$2,261,043
258	$6,124	$19,062	$25,185	$2,241,981
259	$6,072	$19,113	$25,185	$2,222,868
260	$6,020	$19,165	$25,185	$2,203,702
261	$5,968	$19,217	$25,185	$2,184,485
262	$5,916	$19,269	$25,185	$2,165,216
263	$5,864	$19,321	$25,185	$2,145,895
264	$5,812	$19,374	$25,185	$2,126,521

第22年供款共

$302,225

第22年利息

$73,164

第22年共還本金

$229,060

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,759	$19,426	$25,185	$2,107,095
266	$5,707	$19,479	$25,185	$2,087,617
267	$5,654	$19,531	$25,185	$2,068,085
268	$5,601	$19,584	$25,185	$2,048,501
269	$5,548	$19,637	$25,185	$2,028,864
270	$5,495	$19,691	$25,185	$2,009,173
271	$5,442	$19,744	$25,185	$1,989,429
272	$5,388	$19,797	$25,185	$1,969,632
273	$5,334	$19,851	$25,185	$1,949,781
274	$5,281	$19,905	$25,185	$1,929,876
275	$5,227	$19,959	$25,185	$1,909,917
276	$5,173	$20,013	$25,185	$1,889,905

第23年供款共

$302,225

第23年利息

$65,608

第23年共還本金

$236,617

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,118	$20,067	$25,185	$1,869,838
278	$5,064	$20,121	$25,185	$1,849,717
279	$5,010	$20,176	$25,185	$1,829,541
280	$4,955	$20,230	$25,185	$1,809,311
281	$4,900	$20,285	$25,185	$1,789,025
282	$4,845	$20,340	$25,185	$1,768,685
283	$4,790	$20,395	$25,185	$1,748,290
284	$4,735	$20,450	$25,185	$1,727,840
285	$4,680	$20,506	$25,185	$1,707,334
286	$4,624	$20,561	$25,185	$1,686,772
287	$4,568	$20,617	$25,185	$1,666,155
288	$4,513	$20,673	$25,185	$1,645,482

第24年供款共

$302,225

第24年利息

$57,802

第24年共還本金

$244,422

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,457	$20,729	$25,185	$1,624,754
290	$4,400	$20,785	$25,185	$1,603,969
291	$4,344	$20,841	$25,185	$1,583,127
292	$4,288	$20,898	$25,185	$1,562,230
293	$4,231	$20,954	$25,185	$1,541,275
294	$4,174	$21,011	$25,185	$1,520,264
295	$4,117	$21,068	$25,185	$1,499,196
296	$4,060	$21,125	$25,185	$1,478,071
297	$4,003	$21,182	$25,185	$1,456,889
298	$3,946	$21,240	$25,185	$1,435,649
299	$3,888	$21,297	$25,185	$1,414,352
300	$3,831	$21,355	$25,185	$1,392,997

第25年供款共

$302,225

第25年利息

$49,739

第25年共還本金

$252,485

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,773	$21,413	$25,185	$1,371,584
302	$3,715	$21,471	$25,185	$1,350,114
303	$3,657	$21,529	$25,185	$1,328,585
304	$3,598	$21,587	$25,185	$1,306,998
305	$3,540	$21,646	$25,185	$1,285,352
306	$3,481	$21,704	$25,185	$1,263,648
307	$3,422	$21,763	$25,185	$1,241,885
308	$3,363	$21,822	$25,185	$1,220,063
309	$3,304	$21,881	$25,185	$1,198,182
310	$3,245	$21,940	$25,185	$1,176,242
311	$3,186	$22,000	$25,185	$1,154,242
312	$3,126	$22,059	$25,185	$1,132,182

第26年供款共

$302,225

第26年利息

$41,410

第26年共還本金

$260,815

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,066	$22,119	$25,185	$1,110,063
314	$3,006	$22,179	$25,185	$1,087,884
315	$2,946	$22,239	$25,185	$1,065,645
316	$2,886	$22,299	$25,185	$1,043,346
317	$2,826	$22,360	$25,185	$1,020,986
318	$2,765	$22,420	$25,185	$998,566
319	$2,704	$22,481	$25,185	$976,085
320	$2,644	$22,542	$25,185	$953,544
321	$2,583	$22,603	$25,185	$930,941
322	$2,521	$22,664	$25,185	$908,277
323	$2,460	$22,725	$25,185	$885,551
324	$2,398	$22,787	$25,185	$862,764

第27年供款共

$302,225

第27年利息

$32,806

第27年共還本金

$269,418

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,337	$22,849	$25,185	$839,915
326	$2,275	$22,911	$25,185	$817,005
327	$2,213	$22,973	$25,185	$794,032
328	$2,151	$23,035	$25,185	$770,997
329	$2,088	$23,097	$25,185	$747,900
330	$2,026	$23,160	$25,185	$724,740
331	$1,963	$23,223	$25,185	$701,517
332	$1,900	$23,285	$25,185	$678,232
333	$1,837	$23,349	$25,185	$654,884
334	$1,774	$23,412	$25,185	$631,472
335	$1,710	$23,475	$25,185	$607,997
336	$1,647	$23,539	$25,185	$584,458

第28年供款共

$302,225

第28年利息

$23,919

第28年共還本金

$278,306

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,583	$23,602	$25,185	$560,855
338	$1,519	$23,666	$25,185	$537,189
339	$1,455	$23,731	$25,185	$513,458
340	$1,391	$23,795	$25,185	$489,664
341	$1,326	$23,859	$25,185	$465,805
342	$1,262	$23,924	$25,185	$441,881
343	$1,197	$23,989	$25,185	$417,892
344	$1,132	$24,054	$25,185	$393,838
345	$1,067	$24,119	$25,185	$369,720
346	$1,001	$24,184	$25,185	$345,536
347	$936	$24,250	$25,185	$321,286
348	$870	$24,315	$25,185	$296,971

第29年供款共

$302,225

第29年利息

$14,738

第29年共還本金

$287,487

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$804	$24,381	$25,185	$272,590
350	$738	$24,447	$25,185	$248,143
351	$672	$24,513	$25,185	$223,629
352	$606	$24,580	$25,185	$199,050
353	$539	$24,646	$25,185	$174,403
354	$472	$24,713	$25,185	$149,690
355	$405	$24,780	$25,185	$124,910
356	$338	$24,847	$25,185	$100,063
357	$271	$24,914	$25,185	$75,149
358	$204	$24,982	$25,185	$50,167
359	$136	$25,050	$25,185	$25,117
360	$68	$25,117	$25,185	$0

第30年供款共

$302,225

第30年利息

$5,254

第30年共還本金

$296,971

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$11,609,741

Disclaimer

Recommended properties

Mort. Insurance
info