Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,863 , 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$11,790,547

Monthly Payment
$25,863

Down Payment

$2,150,000

Total Loan

$5,850,000

Total int. paid

$3,460,547

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,480,000

Base on DTI ratio

$51,725

Budget of property purchase

HK$2,480,000

Down Payment

$2,150,000
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

$51,725

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

Tai Po PROVIDENCE BAY TWR 21

thumb_up

PROVIDENCE BAY TWR 21

646 ft²

@13,158

GFA

822 ft²

@10,341

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$8.5 M

646 ft²

@13,158

GFA

822 ft²

@10,341

Sale$8.5 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Shatin THE PAVILIA FARM I

thumb_up

THE PAVILIA FARM I

357 ft²

@22,129

local_fire_department HIT verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.9 M

357 ft²

@22,129

Sale$7.9 M

local_fire_department HIT verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

KOL VR

Ma On Shan MARBELLA

thumb_up

全海景

737 ft²

@10,176

GFA

973 ft²

@7,708

hotel_class King

Sale$7.5 M

737 ft²

@10,176

GFA

973 ft²

@7,708

Sale$7.5 M

hotel_class King

Sole

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

710 ft²

@10,563

GFA

880 ft²

@8,523

local_fire_department HIT

Sale$7.5 M

710 ft²

@10,563

GFA

880 ft²

@8,523

Sale$7.5 M

local_fire_department HIT

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

Sai Kung MOUNT PAVILIA

thumb_up

MOUNT PAVILIA TWR 23

460 ft²

@17,783

local_offer Good Catch

Sale$8.18 M

460 ft²

@17,783

Sale$8.18 M

local_offer Good Catch

Sai Kung HA YEUNG

thumb_up

Clear Water Bay 2nd Floor with Sea View Rooftop

GFA

700 ft²

@12,857

real_estate_agent Rare

Sale$9 M

GFA

700 ft²

@12,857

Sale$9 M

real_estate_agent Rare

Sai Kung NAI CHUNG

thumb_up

NAI CHUNG

GFA

670 ft²

@11,791

local_fire_department HIT real_estate_agent Rare

Sale$7.9 M

GFA

670 ft²

@11,791

Sale$7.9 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 07

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 07

570 ft²

@14,912

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.5 M

570 ft²

@14,912

Sale$8.5 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Shatin CASTELLO BLK 06

thumb_up

CASTELLO

580 ft²

@13,448

GFA

726 ft²

@10,744

local_fire_department HIT hotel_class King

Sale$7.8 M

580 ft²

@13,448

GFA

726 ft²

@10,744

Sale$7.8 M

local_fire_department HIT hotel_class King

Ma On Shan SUNSHINE CITY BLK J

thumb_up

SUNSHINE CITY BLK J

519 ft²

@17,341

GFA

698 ft²

@12,894

local_fire_department HIT

Sale$9 M

519 ft²

@17,341

GFA

698 ft²

@12,894

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$35,012	$26,904	$22,047	$18,816
1.500	$36,313	$28,229	$23,396	$20,190
2.000	$37,645	$29,594	$24,795	$21,623
2.500	$39,007	$30,999	$26,244	$23,115
3.000	$40,399	$32,444	$27,741	$24,664
3.375	$41,462	$33,553	$28,896	$25,863
3.500	$41,821	$33,928	$29,286	$26,269
4.000	$43,272	$35,450	$30,878	$27,929
4.500	$44,752	$37,010	$32,516	$29,641
5.000	$46,261	$38,607	$34,199	$31,404
5.500	$47,799	$40,241	$35,924	$33,216
6.000	$49,366	$41,911	$37,692	$35,074

Monthly Payment$25,863

Term

30Year

Loan amount

$5,850,000

Total int. paid

$3,460,547

Total Loan and Interest

$9,310,547

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,453	$9,410	$25,863	$5,840,590
2	$16,427	$9,436	$25,863	$5,831,155
3	$16,400	$9,463	$25,863	$5,821,692
4	$16,374	$9,489	$25,863	$5,812,203
5	$16,347	$9,516	$25,863	$5,802,687
6	$16,320	$9,543	$25,863	$5,793,145
7	$16,293	$9,569	$25,863	$5,783,575
8	$16,266	$9,596	$25,863	$5,773,979
9	$16,239	$9,623	$25,863	$5,764,355
10	$16,212	$9,650	$25,863	$5,754,705
11	$16,185	$9,678	$25,863	$5,745,028
12	$16,158	$9,705	$25,863	$5,735,323

第1年供款共

$310,352

第1年利息

$195,674

第1年共還本金

$114,677

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,131	$9,732	$25,863	$5,725,591
14	$16,103	$9,759	$25,863	$5,715,831
15	$16,076	$9,787	$25,863	$5,706,045
16	$16,048	$9,814	$25,863	$5,696,230
17	$16,021	$9,842	$25,863	$5,686,388
18	$15,993	$9,870	$25,863	$5,676,519
19	$15,965	$9,897	$25,863	$5,666,621
20	$15,937	$9,925	$25,863	$5,656,696
21	$15,909	$9,953	$25,863	$5,646,743
22	$15,881	$9,981	$25,863	$5,636,762
23	$15,853	$10,009	$25,863	$5,626,752
24	$15,825	$10,037	$25,863	$5,616,715

第2年供款共

$310,352

第2年利息

$191,744

第2年共還本金

$118,608

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,797	$10,066	$25,863	$5,606,649
26	$15,769	$10,094	$25,863	$5,596,555
27	$15,740	$10,122	$25,863	$5,586,433
28	$15,712	$10,151	$25,863	$5,576,282
29	$15,683	$10,179	$25,863	$5,566,103
30	$15,655	$10,208	$25,863	$5,555,895
31	$15,626	$10,237	$25,863	$5,545,658
32	$15,597	$10,265	$25,863	$5,535,393
33	$15,568	$10,294	$25,863	$5,525,098
34	$15,539	$10,323	$25,863	$5,514,775
35	$15,510	$10,352	$25,863	$5,504,423
36	$15,481	$10,381	$25,863	$5,494,041

第3年供款共

$310,352

第3年利息

$187,678

第3年共還本金

$122,673

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,452	$10,411	$25,863	$5,483,631
38	$15,423	$10,440	$25,863	$5,473,191
39	$15,393	$10,469	$25,863	$5,462,722
40	$15,364	$10,499	$25,863	$5,452,223
41	$15,334	$10,528	$25,863	$5,441,695
42	$15,305	$10,558	$25,863	$5,431,137
43	$15,275	$10,588	$25,863	$5,420,549
44	$15,245	$10,617	$25,863	$5,409,932
45	$15,215	$10,647	$25,863	$5,399,285
46	$15,185	$10,677	$25,863	$5,388,608
47	$15,155	$10,707	$25,863	$5,377,900
48	$15,125	$10,737	$25,863	$5,367,163

第4年供款共

$310,352

第4年利息

$183,473

第4年共還本金

$126,878

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,095	$10,767	$25,863	$5,356,396
50	$15,065	$10,798	$25,863	$5,345,598
51	$15,034	$10,828	$25,863	$5,334,770
52	$15,004	$10,859	$25,863	$5,323,911
53	$14,973	$10,889	$25,863	$5,313,022
54	$14,943	$10,920	$25,863	$5,302,102
55	$14,912	$10,950	$25,863	$5,291,152
56	$14,881	$10,981	$25,863	$5,280,170
57	$14,850	$11,012	$25,863	$5,269,158
58	$14,820	$11,043	$25,863	$5,258,115
59	$14,788	$11,074	$25,863	$5,247,041
60	$14,757	$11,105	$25,863	$5,235,936

第5年供款共

$310,352

第5年利息

$179,124

第5年共還本金

$131,227

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$14,726	$11,137	$25,863	$5,224,799
62	$14,695	$11,168	$25,863	$5,213,631
63	$14,663	$11,199	$25,863	$5,202,432
64	$14,632	$11,231	$25,863	$5,191,201
65	$14,600	$11,262	$25,863	$5,179,939
66	$14,569	$11,294	$25,863	$5,168,645
67	$14,537	$11,326	$25,863	$5,157,319
68	$14,505	$11,358	$25,863	$5,145,961
69	$14,473	$11,390	$25,863	$5,134,572
70	$14,441	$11,422	$25,863	$5,123,150
71	$14,409	$11,454	$25,863	$5,111,696
72	$14,377	$11,486	$25,863	$5,100,210

第6年供款共

$310,352

第6年利息

$174,626

第6年共還本金

$135,725

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,344	$11,518	$25,863	$5,088,692
74	$14,312	$11,551	$25,863	$5,077,141
75	$14,279	$11,583	$25,863	$5,065,558
76	$14,247	$11,616	$25,863	$5,053,942
77	$14,214	$11,648	$25,863	$5,042,294
78	$14,181	$11,681	$25,863	$5,030,613
79	$14,149	$11,714	$25,863	$5,018,899
80	$14,116	$11,747	$25,863	$5,007,152
81	$14,083	$11,780	$25,863	$4,995,372
82	$14,049	$11,813	$25,863	$4,983,559
83	$14,016	$11,846	$25,863	$4,971,712
84	$13,983	$11,880	$25,863	$4,959,833

第7年供款共

$310,352

第7年利息

$169,974

第7年共還本金

$140,378

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$13,950	$11,913	$25,863	$4,947,919
86	$13,916	$11,947	$25,863	$4,935,973
87	$13,882	$11,980	$25,863	$4,923,993
88	$13,849	$12,014	$25,863	$4,911,979
89	$13,815	$12,048	$25,863	$4,899,931
90	$13,781	$12,082	$25,863	$4,887,850
91	$13,747	$12,116	$25,863	$4,875,734
92	$13,713	$12,150	$25,863	$4,863,584
93	$13,679	$12,184	$25,863	$4,851,401
94	$13,645	$12,218	$25,863	$4,839,182
95	$13,610	$12,252	$25,863	$4,826,930
96	$13,576	$12,287	$25,863	$4,814,643

第8年供款共

$310,352

第8年利息

$165,162

第8年共還本金

$145,189

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,541	$12,321	$25,863	$4,802,322
98	$13,507	$12,356	$25,863	$4,789,966
99	$13,472	$12,391	$25,863	$4,777,575
100	$13,437	$12,426	$25,863	$4,765,149
101	$13,402	$12,461	$25,863	$4,752,688
102	$13,367	$12,496	$25,863	$4,740,193
103	$13,332	$12,531	$25,863	$4,727,662
104	$13,297	$12,566	$25,863	$4,715,096
105	$13,261	$12,601	$25,863	$4,702,494
106	$13,226	$12,637	$25,863	$4,689,858
107	$13,190	$12,672	$25,863	$4,677,185
108	$13,155	$12,708	$25,863	$4,664,477

第9年供款共

$310,352

第9年利息

$160,185

第9年共還本金

$150,166

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,119	$12,744	$25,863	$4,651,733
110	$13,083	$12,780	$25,863	$4,638,954
111	$13,047	$12,816	$25,863	$4,626,138
112	$13,011	$12,852	$25,863	$4,613,286
113	$12,975	$12,888	$25,863	$4,600,399
114	$12,939	$12,924	$25,863	$4,587,475
115	$12,902	$12,960	$25,863	$4,574,514
116	$12,866	$12,997	$25,863	$4,561,518
117	$12,829	$13,033	$25,863	$4,548,484
118	$12,793	$13,070	$25,863	$4,535,414
119	$12,756	$13,107	$25,863	$4,522,307
120	$12,719	$13,144	$25,863	$4,509,164

第10年供款共

$310,352

第10年利息

$155,038

第10年共還本金

$155,313

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,682	$13,181	$25,863	$4,495,983
122	$12,645	$13,218	$25,863	$4,482,765
123	$12,608	$13,255	$25,863	$4,469,511
124	$12,570	$13,292	$25,863	$4,456,219
125	$12,533	$13,330	$25,863	$4,442,889
126	$12,496	$13,367	$25,863	$4,429,522
127	$12,458	$13,405	$25,863	$4,416,117
128	$12,420	$13,442	$25,863	$4,402,675
129	$12,383	$13,480	$25,863	$4,389,195
130	$12,345	$13,518	$25,863	$4,375,677
131	$12,307	$13,556	$25,863	$4,362,121
132	$12,268	$13,594	$25,863	$4,348,527

第11年供款共

$310,352

第11年利息

$149,715

第11年共還本金

$160,637

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,230	$13,632	$25,863	$4,334,894
134	$12,192	$13,671	$25,863	$4,321,224
135	$12,153	$13,709	$25,863	$4,307,514
136	$12,115	$13,748	$25,863	$4,293,767
137	$12,076	$13,786	$25,863	$4,279,980
138	$12,037	$13,825	$25,863	$4,266,155
139	$11,999	$13,864	$25,863	$4,252,291
140	$11,960	$13,903	$25,863	$4,238,388
141	$11,920	$13,942	$25,863	$4,224,446
142	$11,881	$13,981	$25,863	$4,210,464
143	$11,842	$14,021	$25,863	$4,196,444
144	$11,802	$14,060	$25,863	$4,182,384

第12年供款共

$310,352

第12年利息

$144,208

第12年共還本金

$166,143

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,763	$14,100	$25,863	$4,168,284
146	$11,723	$14,139	$25,863	$4,154,145
147	$11,684	$14,179	$25,863	$4,139,966
148	$11,644	$14,219	$25,863	$4,125,747
149	$11,604	$14,259	$25,863	$4,111,488
150	$11,564	$14,299	$25,863	$4,097,189
151	$11,523	$14,339	$25,863	$4,082,849
152	$11,483	$14,380	$25,863	$4,068,470
153	$11,443	$14,420	$25,863	$4,054,050
154	$11,402	$14,461	$25,863	$4,039,589
155	$11,361	$14,501	$25,863	$4,025,088
156	$11,321	$14,542	$25,863	$4,010,546

第13年供款共

$310,352

第13年利息

$138,514

第13年共還本金

$171,838

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,280	$14,583	$25,863	$3,995,963
158	$11,239	$14,624	$25,863	$3,981,339
159	$11,198	$14,665	$25,863	$3,966,674
160	$11,156	$14,706	$25,863	$3,951,967
161	$11,115	$14,748	$25,863	$3,937,219
162	$11,073	$14,789	$25,863	$3,922,430
163	$11,032	$14,831	$25,863	$3,907,599
164	$10,990	$14,873	$25,863	$3,892,727
165	$10,948	$14,914	$25,863	$3,877,813
166	$10,906	$14,956	$25,863	$3,862,856
167	$10,864	$14,998	$25,863	$3,847,858
168	$10,822	$15,041	$25,863	$3,832,817

第14年供款共

$310,352

第14年利息

$132,623

第14年共還本金

$177,728

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$10,780	$15,083	$25,863	$3,817,735
170	$10,737	$15,125	$25,863	$3,802,609
171	$10,695	$15,168	$25,863	$3,787,442
172	$10,652	$15,210	$25,863	$3,772,231
173	$10,609	$15,253	$25,863	$3,756,978
174	$10,567	$15,296	$25,863	$3,741,682
175	$10,523	$15,339	$25,863	$3,726,343
176	$10,480	$15,382	$25,863	$3,710,960
177	$10,437	$15,426	$25,863	$3,695,535
178	$10,394	$15,469	$25,863	$3,680,066
179	$10,350	$15,512	$25,863	$3,664,553
180	$10,307	$15,556	$25,863	$3,648,997

第15年供款共

$310,352

第15年利息

$126,531

第15年共還本金

$183,820

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,263	$15,600	$25,863	$3,633,398
182	$10,219	$15,644	$25,863	$3,617,754
183	$10,175	$15,688	$25,863	$3,602,066
184	$10,131	$15,732	$25,863	$3,586,334
185	$10,087	$15,776	$25,863	$3,570,558
186	$10,042	$15,820	$25,863	$3,554,738
187	$9,998	$15,865	$25,863	$3,538,873
188	$9,953	$15,910	$25,863	$3,522,963
189	$9,908	$15,954	$25,863	$3,507,009
190	$9,863	$15,999	$25,863	$3,491,010
191	$9,818	$16,044	$25,863	$3,474,966
192	$9,773	$16,089	$25,863	$3,458,876

第16年供款共

$310,352

第16年利息

$120,231

第16年共還本金

$190,121

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,728	$16,135	$25,863	$3,442,742
194	$9,683	$16,180	$25,863	$3,426,562
195	$9,637	$16,225	$25,863	$3,410,337
196	$9,592	$16,271	$25,863	$3,394,065
197	$9,546	$16,317	$25,863	$3,377,749
198	$9,500	$16,363	$25,863	$3,361,386
199	$9,454	$16,409	$25,863	$3,344,977
200	$9,408	$16,455	$25,863	$3,328,522
201	$9,361	$16,501	$25,863	$3,312,021
202	$9,315	$16,548	$25,863	$3,295,474
203	$9,269	$16,594	$25,863	$3,278,880
204	$9,222	$16,641	$25,863	$3,262,239

第17年供款共

$310,352

第17年利息

$113,714

第17年共還本金

$196,638

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,175	$16,688	$25,863	$3,245,551
206	$9,128	$16,735	$25,863	$3,228,817
207	$9,081	$16,782	$25,863	$3,212,035
208	$9,034	$16,829	$25,863	$3,195,206
209	$8,987	$16,876	$25,863	$3,178,330
210	$8,939	$16,924	$25,863	$3,161,407
211	$8,891	$16,971	$25,863	$3,144,435
212	$8,844	$17,019	$25,863	$3,127,417
213	$8,796	$17,067	$25,863	$3,110,350
214	$8,748	$17,115	$25,863	$3,093,235
215	$8,700	$17,163	$25,863	$3,076,072
216	$8,651	$17,211	$25,863	$3,058,861

第18年供款共

$310,352

第18年利息

$106,974

第18年共還本金

$203,378

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,603	$17,260	$25,863	$3,041,601
218	$8,555	$17,308	$25,863	$3,024,293
219	$8,506	$17,357	$25,863	$3,006,936
220	$8,457	$17,406	$25,863	$2,989,531
221	$8,408	$17,455	$25,863	$2,972,076
222	$8,359	$17,504	$25,863	$2,954,573
223	$8,310	$17,553	$25,863	$2,937,020
224	$8,260	$17,602	$25,863	$2,919,417
225	$8,211	$17,652	$25,863	$2,901,766
226	$8,161	$17,701	$25,863	$2,884,064
227	$8,111	$17,751	$25,863	$2,866,313
228	$8,062	$17,801	$25,863	$2,848,512

第19年供款共

$310,352

第19年利息

$100,003

第19年共還本金

$210,349

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,011	$17,851	$25,863	$2,830,661
230	$7,961	$17,901	$25,863	$2,812,759
231	$7,911	$17,952	$25,863	$2,794,808
232	$7,860	$18,002	$25,863	$2,776,805
233	$7,810	$18,053	$25,863	$2,758,752
234	$7,759	$18,104	$25,863	$2,740,649
235	$7,708	$18,155	$25,863	$2,722,494
236	$7,657	$18,206	$25,863	$2,704,289
237	$7,606	$18,257	$25,863	$2,686,032
238	$7,554	$18,308	$25,863	$2,667,724
239	$7,503	$18,360	$25,863	$2,649,364
240	$7,451	$18,411	$25,863	$2,630,953

第20年供款共

$310,352

第20年利息

$92,792

第20年共還本金

$217,559

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,400	$18,463	$25,863	$2,612,490
242	$7,348	$18,515	$25,863	$2,593,975
243	$7,296	$18,567	$25,863	$2,575,408
244	$7,243	$18,619	$25,863	$2,556,788
245	$7,191	$18,672	$25,863	$2,538,117
246	$7,138	$18,724	$25,863	$2,519,392
247	$7,086	$18,777	$25,863	$2,500,616
248	$7,033	$18,830	$25,863	$2,481,786
249	$6,980	$18,883	$25,863	$2,462,903
250	$6,927	$18,936	$25,863	$2,443,968
251	$6,874	$18,989	$25,863	$2,424,979
252	$6,820	$19,042	$25,863	$2,405,936

第21年供款共

$310,352

第21年利息

$85,335

第21年共還本金

$225,016

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,767	$19,096	$25,863	$2,386,840
254	$6,713	$19,150	$25,863	$2,367,691
255	$6,659	$19,203	$25,863	$2,348,487
256	$6,605	$19,258	$25,863	$2,329,230
257	$6,551	$19,312	$25,863	$2,309,918
258	$6,497	$19,366	$25,863	$2,290,552
259	$6,442	$19,420	$25,863	$2,271,132
260	$6,388	$19,475	$25,863	$2,251,657
261	$6,333	$19,530	$25,863	$2,232,127
262	$6,278	$19,585	$25,863	$2,212,542
263	$6,223	$19,640	$25,863	$2,192,902
264	$6,168	$19,695	$25,863	$2,173,207

第22年供款共

$310,352

第22年利息

$77,622

第22年共還本金

$232,729

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,112	$19,750	$25,863	$2,153,456
266	$6,057	$19,806	$25,863	$2,133,650
267	$6,001	$19,862	$25,863	$2,113,789
268	$5,945	$19,918	$25,863	$2,093,871
269	$5,889	$19,974	$25,863	$2,073,898
270	$5,833	$20,030	$25,863	$2,053,868
271	$5,777	$20,086	$25,863	$2,033,782
272	$5,720	$20,143	$25,863	$2,013,639
273	$5,663	$20,199	$25,863	$1,993,440
274	$5,607	$20,256	$25,863	$1,973,184
275	$5,550	$20,313	$25,863	$1,952,871
276	$5,492	$20,370	$25,863	$1,932,500

第23年供款共

$310,352

第23年利息

$69,645

第23年共還本金

$240,707

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,435	$20,427	$25,863	$1,912,073
278	$5,378	$20,485	$25,863	$1,891,588
279	$5,320	$20,543	$25,863	$1,871,045
280	$5,262	$20,600	$25,863	$1,850,445
281	$5,204	$20,658	$25,863	$1,829,787
282	$5,146	$20,716	$25,863	$1,809,071
283	$5,088	$20,775	$25,863	$1,788,296
284	$5,030	$20,833	$25,863	$1,767,463
285	$4,971	$20,892	$25,863	$1,746,571
286	$4,912	$20,950	$25,863	$1,725,621
287	$4,853	$21,009	$25,863	$1,704,612
288	$4,794	$21,068	$25,863	$1,683,543

第24年供款共

$310,352

第24年利息

$61,394

第24年共還本金

$248,957

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,735	$21,128	$25,863	$1,662,415
290	$4,676	$21,187	$25,863	$1,641,228
291	$4,616	$21,247	$25,863	$1,619,982
292	$4,556	$21,306	$25,863	$1,598,675
293	$4,496	$21,366	$25,863	$1,577,309
294	$4,436	$21,426	$25,863	$1,555,882
295	$4,376	$21,487	$25,863	$1,534,396
296	$4,315	$21,547	$25,863	$1,512,849
297	$4,255	$21,608	$25,863	$1,491,241
298	$4,194	$21,669	$25,863	$1,469,572
299	$4,133	$21,729	$25,863	$1,447,843
300	$4,072	$21,791	$25,863	$1,426,052

第25年供款共

$310,352

第25年利息

$52,861

第25年共還本金

$257,491

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,011	$21,852	$25,863	$1,404,200
302	$3,949	$21,913	$25,863	$1,382,287
303	$3,888	$21,975	$25,863	$1,360,312
304	$3,826	$22,037	$25,863	$1,338,275
305	$3,764	$22,099	$25,863	$1,316,177
306	$3,702	$22,161	$25,863	$1,294,016
307	$3,639	$22,223	$25,863	$1,271,793
308	$3,577	$22,286	$25,863	$1,249,507
309	$3,514	$22,348	$25,863	$1,227,159
310	$3,451	$22,411	$25,863	$1,204,747
311	$3,388	$22,474	$25,863	$1,182,273
312	$3,325	$22,537	$25,863	$1,159,736

第26年供款共

$310,352

第26年利息

$44,035

第26年共還本金

$266,317

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,262	$22,601	$25,863	$1,137,135
314	$3,198	$22,664	$25,863	$1,114,470
315	$3,134	$22,728	$25,863	$1,091,742
316	$3,071	$22,792	$25,863	$1,068,950
317	$3,006	$22,856	$25,863	$1,046,094
318	$2,942	$22,920	$25,863	$1,023,173
319	$2,878	$22,985	$25,863	$1,000,188
320	$2,813	$23,050	$25,863	$977,139
321	$2,748	$23,114	$25,863	$954,024
322	$2,683	$23,179	$25,863	$930,845
323	$2,618	$23,245	$25,863	$907,600
324	$2,553	$23,310	$25,863	$884,290

第27年供款共

$310,352

第27年利息

$34,906

第27年共還本金

$275,445

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,487	$23,376	$25,863	$860,915
326	$2,421	$23,441	$25,863	$837,473
327	$2,355	$23,507	$25,863	$813,966
328	$2,289	$23,573	$25,863	$790,393
329	$2,223	$23,640	$25,863	$766,753
330	$2,156	$23,706	$25,863	$743,047
331	$2,090	$23,773	$25,863	$719,274
332	$2,023	$23,840	$25,863	$695,435
333	$1,956	$23,907	$25,863	$671,528
334	$1,889	$23,974	$25,863	$647,554
335	$1,821	$24,041	$25,863	$623,512
336	$1,754	$24,109	$25,863	$599,403

第28年供款共

$310,352

第28年利息

$25,465

第28年共還本金

$284,887

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,686	$24,177	$25,863	$575,227
338	$1,618	$24,245	$25,863	$550,982
339	$1,550	$24,313	$25,863	$526,669
340	$1,481	$24,381	$25,863	$502,287
341	$1,413	$24,450	$25,863	$477,838
342	$1,344	$24,519	$25,863	$453,319
343	$1,275	$24,588	$25,863	$428,731
344	$1,206	$24,657	$25,863	$404,074
345	$1,136	$24,726	$25,863	$379,348
346	$1,067	$24,796	$25,863	$354,552
347	$997	$24,865	$25,863	$329,687
348	$927	$24,935	$25,863	$304,752

第29年供款共

$310,352

第29年利息

$15,700

第29年共還本金

$294,652

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$857	$25,006	$25,863	$279,746
350	$787	$25,076	$25,863	$254,670
351	$716	$25,146	$25,863	$229,524
352	$646	$25,217	$25,863	$204,307
353	$575	$25,288	$25,863	$179,019
354	$503	$25,359	$25,863	$153,660
355	$432	$25,430	$25,863	$128,229
356	$361	$25,502	$25,863	$102,727
357	$289	$25,574	$25,863	$77,153
358	$217	$25,646	$25,863	$51,508
359	$145	$25,718	$25,863	$25,790
360	$73	$25,790	$25,863	$0

第30年供款共

$310,352

第30年利息

$5,600

第30年共還本金

$304,752

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$11,790,547

Disclaimer

Recommended properties

Mort. Insurance
info