Property Price

HK$

Loan %

HK$

Term

Year

Interest Rate

Advance Calc. - Affordability Calc.

Other Monthly Payment

HK$

Monthly Income

HK$

Calculate

Advance Calc. - Step-up Interest Calc.

Range

Inc

Listing Table

Total Expense HK$8,686,703

Monthly Payment
$2,666

Down Payment

$7,397,000

Total Loan

$603,000

Total int. paid

$356,703

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,727,000

Base on DTI ratio

$5,332

Budget of property purchase

HK$7,727,000

Down Payment

$7,397,000
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

$5,332

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,323

GFA

906 ft²

@9,161

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Sale$8.3 M

733 ft²

@11,323

GFA

906 ft²

@9,161

Sale$8.3 M

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT

383 ft²

@18,538

transfer_within_a_station Quality Migrant

Sale$7.1 M

383 ft²

@18,538

Sale$7.1 M

transfer_within_a_station Quality Migrant

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@18,622

local_fire_department HIT

Sale$7.3 M

392 ft²

@18,622

Sale$7.3 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 05清靜綠化景, 自住收租一流

thumb_up

VISTA PARADISO BLK 05清靜綠化景, 自住收租一流

650 ft²

@12,154

GFA

807 ft²

@9,789

local_fire_department HIT vpn_key Key

Sale$7.9 M

650 ft²

@12,154

GFA

807 ft²

@9,789

Sale$7.9 M

local_fire_department HIT vpn_key Key

Shatin NEW TOWN PLAZA PH 03

thumb_up

NEW TOWN PLAZA PH 03

583 ft²

@14,237

GFA

688 ft²

@12,064

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Sale$8.3 M

583 ft²

@14,237

GFA

688 ft²

@12,064

Sale$8.3 M

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Sai Kung SHEUNG SZE WAN

thumb_up

CLEAR WATER BAY

GFA

1,350 ft²

@6,667

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,350 ft²

@6,667

Sale$9 M

local_fire_department HIT hotel_class King

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

735 ft²

@12,245

local_fire_department HIT

Sale$9 M

735 ft²

@12,245

Sale$9 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,752

GFA

875 ft²

@9,691

local_fire_department HIT directions_run Sale

Sale$8.48 M

665 ft²

@12,752

GFA

875 ft²

@9,691

Sale$8.48 M

local_fire_department HIT directions_run Sale

Ma On Shan MOUNTAIN SHORE BLK 04

thumb_up

MOUNTAIN SHORE BLK 04

646 ft²

@11,610

GFA

818 ft²

@9,169

real_estate_agent Rare

Sale$7.5 M

646 ft²

@11,610

GFA

818 ft²

@9,169

Sale$7.5 M

real_estate_agent Rare

Ma On Shan SAI KENG

thumb_up

MA ON SHAN SAI KENG

GFA

1,400 ft²

@6,214

local_fire_department HIT

Sale$8.7 M

GFA

1,400 ft²

@6,214

Sale$8.7 M

local_fire_department HIT

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA BLK 09

751 ft²

@9,987

GFA

963 ft²

@7,788

directions_run Sale

Sale$7.5 M

751 ft²

@9,987

GFA

963 ft²

@7,788

Sale$7.5 M

directions_run Sale

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$3,609	$2,773	$2,273	$1,939
1.500	$3,743	$2,910	$2,412	$2,081
2.000	$3,880	$3,050	$2,556	$2,229
2.500	$4,021	$3,195	$2,705	$2,383
3.000	$4,164	$3,344	$2,859	$2,542
3.375	$4,274	$3,459	$2,978	$2,666
3.500	$4,311	$3,497	$3,019	$2,708
4.000	$4,460	$3,654	$3,183	$2,879
4.500	$4,613	$3,815	$3,352	$3,055
5.000	$4,768	$3,980	$3,525	$3,237
5.500	$4,927	$4,148	$3,703	$3,424
6.000	$5,088	$4,320	$3,885	$3,615

Monthly Payment$2,666

Term

30Year

Loan amount

$603,000

Total int. paid

$356,703

Total Loan and Interest

$959,703

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,696	$970	$2,666	$602,030
2	$1,693	$973	$2,666	$601,057
3	$1,690	$975	$2,666	$600,082
4	$1,688	$978	$2,666	$599,104
5	$1,685	$981	$2,666	$598,123
6	$1,682	$984	$2,666	$597,140
7	$1,679	$986	$2,666	$596,153
8	$1,677	$989	$2,666	$595,164
9	$1,674	$992	$2,666	$594,172
10	$1,671	$995	$2,666	$593,177
11	$1,668	$998	$2,666	$592,180
12	$1,666	$1,000	$2,666	$591,179

第1年供款共

$31,990

第1年利息

$20,170

第1年共還本金

$11,821

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,663	$1,003	$2,666	$590,176
14	$1,660	$1,006	$2,666	$589,170
15	$1,657	$1,009	$2,666	$588,162
16	$1,654	$1,012	$2,666	$587,150
17	$1,651	$1,014	$2,666	$586,135
18	$1,649	$1,017	$2,666	$585,118
19	$1,646	$1,020	$2,666	$584,098
20	$1,643	$1,023	$2,666	$583,075
21	$1,640	$1,026	$2,666	$582,049
22	$1,637	$1,029	$2,666	$581,020
23	$1,634	$1,032	$2,666	$579,988
24	$1,631	$1,035	$2,666	$578,954

第2年供款共

$31,990

第2年利息

$19,764

第2年共還本金

$12,226

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,628	$1,038	$2,666	$577,916
26	$1,625	$1,040	$2,666	$576,876
27	$1,622	$1,043	$2,666	$575,832
28	$1,620	$1,046	$2,666	$574,786
29	$1,617	$1,049	$2,666	$573,737
30	$1,614	$1,052	$2,666	$572,685
31	$1,611	$1,055	$2,666	$571,629
32	$1,608	$1,058	$2,666	$570,571
33	$1,605	$1,061	$2,666	$569,510
34	$1,602	$1,064	$2,666	$568,446
35	$1,599	$1,067	$2,666	$567,379
36	$1,596	$1,070	$2,666	$566,309

第3年供款共

$31,990

第3年利息

$19,345

第3年共還本金

$12,645

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,593	$1,073	$2,666	$565,236
38	$1,590	$1,076	$2,666	$564,160
39	$1,587	$1,079	$2,666	$563,081
40	$1,584	$1,082	$2,666	$561,998
41	$1,581	$1,085	$2,666	$560,913
42	$1,578	$1,088	$2,666	$559,825
43	$1,575	$1,091	$2,666	$558,734
44	$1,571	$1,094	$2,666	$557,639
45	$1,568	$1,097	$2,666	$556,542
46	$1,565	$1,101	$2,666	$555,441
47	$1,562	$1,104	$2,666	$554,337
48	$1,559	$1,107	$2,666	$553,231

第4年供款共

$31,990

第4年利息

$18,912

第4年共還本金

$13,078

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,556	$1,110	$2,666	$552,121
50	$1,553	$1,113	$2,666	$551,008
51	$1,550	$1,116	$2,666	$549,892
52	$1,547	$1,119	$2,666	$548,772
53	$1,543	$1,122	$2,666	$547,650
54	$1,540	$1,126	$2,666	$546,524
55	$1,537	$1,129	$2,666	$545,396
56	$1,534	$1,132	$2,666	$544,264
57	$1,531	$1,135	$2,666	$543,129
58	$1,528	$1,138	$2,666	$541,990
59	$1,524	$1,141	$2,666	$540,849
60	$1,521	$1,145	$2,666	$539,704

第5年供款共

$31,990

第5年利息

$18,464

第5年共還本金

$13,527

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,518	$1,148	$2,666	$538,556
62	$1,515	$1,151	$2,666	$537,405
63	$1,511	$1,154	$2,666	$536,251
64	$1,508	$1,158	$2,666	$535,093
65	$1,505	$1,161	$2,666	$533,932
66	$1,502	$1,164	$2,666	$532,768
67	$1,498	$1,167	$2,666	$531,601
68	$1,495	$1,171	$2,666	$530,430
69	$1,492	$1,174	$2,666	$529,256
70	$1,489	$1,177	$2,666	$528,079
71	$1,485	$1,181	$2,666	$526,898
72	$1,482	$1,184	$2,666	$525,714

第6年供款共

$31,990

第6年利息

$18,000

第6年共還本金

$13,990

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,479	$1,187	$2,666	$524,527
74	$1,475	$1,191	$2,666	$523,336
75	$1,472	$1,194	$2,666	$522,142
76	$1,469	$1,197	$2,666	$520,945
77	$1,465	$1,201	$2,666	$519,744
78	$1,462	$1,204	$2,666	$518,540
79	$1,458	$1,207	$2,666	$517,333
80	$1,455	$1,211	$2,666	$516,122
81	$1,452	$1,214	$2,666	$514,908
82	$1,448	$1,218	$2,666	$513,690
83	$1,445	$1,221	$2,666	$512,469
84	$1,441	$1,225	$2,666	$511,244

第7年供款共

$31,990

第7年利息

$17,520

第7年共還本金

$14,470

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,438	$1,228	$2,666	$510,016
86	$1,434	$1,231	$2,666	$508,785
87	$1,431	$1,235	$2,666	$507,550
88	$1,427	$1,238	$2,666	$506,312
89	$1,424	$1,242	$2,666	$505,070
90	$1,421	$1,245	$2,666	$503,824
91	$1,417	$1,249	$2,666	$502,576
92	$1,413	$1,252	$2,666	$501,323
93	$1,410	$1,256	$2,666	$500,067
94	$1,406	$1,259	$2,666	$498,808
95	$1,403	$1,263	$2,666	$497,545
96	$1,399	$1,266	$2,666	$496,279

第8年供款共

$31,990

第8年利息

$17,024

第8年共還本金

$14,966

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,396	$1,270	$2,666	$495,009
98	$1,392	$1,274	$2,666	$493,735
99	$1,389	$1,277	$2,666	$492,458
100	$1,385	$1,281	$2,666	$491,177
101	$1,381	$1,284	$2,666	$489,892
102	$1,378	$1,288	$2,666	$488,604
103	$1,374	$1,292	$2,666	$487,313
104	$1,371	$1,295	$2,666	$486,018
105	$1,367	$1,299	$2,666	$484,719
106	$1,363	$1,303	$2,666	$483,416
107	$1,360	$1,306	$2,666	$482,110
108	$1,356	$1,310	$2,666	$480,800

第9年供款共

$31,990

第9年利息

$16,511

第9年共還本金

$15,479

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,352	$1,314	$2,666	$479,486
110	$1,349	$1,317	$2,666	$478,169
111	$1,345	$1,321	$2,666	$476,848
112	$1,341	$1,325	$2,666	$475,523
113	$1,337	$1,328	$2,666	$474,195
114	$1,334	$1,332	$2,666	$472,863
115	$1,330	$1,336	$2,666	$471,527
116	$1,326	$1,340	$2,666	$470,187
117	$1,322	$1,343	$2,666	$468,844
118	$1,319	$1,347	$2,666	$467,497
119	$1,315	$1,351	$2,666	$466,146
120	$1,311	$1,355	$2,666	$464,791

第10年供款共

$31,990

第10年利息

$15,981

第10年共還本金

$16,009

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,307	$1,359	$2,666	$463,432
122	$1,303	$1,362	$2,666	$462,070
123	$1,300	$1,366	$2,666	$460,703
124	$1,296	$1,370	$2,666	$459,333
125	$1,292	$1,374	$2,666	$457,959
126	$1,288	$1,378	$2,666	$456,581
127	$1,284	$1,382	$2,666	$455,200
128	$1,280	$1,386	$2,666	$453,814
129	$1,276	$1,389	$2,666	$452,425
130	$1,272	$1,393	$2,666	$451,031
131	$1,269	$1,397	$2,666	$449,634
132	$1,265	$1,401	$2,666	$448,233

第11年供款共

$31,990

第11年利息

$15,432

第11年共還本金

$16,558

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,261	$1,405	$2,666	$446,828
134	$1,257	$1,409	$2,666	$445,418
135	$1,253	$1,413	$2,666	$444,005
136	$1,249	$1,417	$2,666	$442,588
137	$1,245	$1,421	$2,666	$441,167
138	$1,241	$1,425	$2,666	$439,742
139	$1,237	$1,429	$2,666	$438,313
140	$1,233	$1,433	$2,666	$436,880
141	$1,229	$1,437	$2,666	$435,443
142	$1,225	$1,441	$2,666	$434,002
143	$1,221	$1,445	$2,666	$432,557
144	$1,217	$1,449	$2,666	$431,107

第12年供款共

$31,990

第12年利息

$14,865

第12年共還本金

$17,126

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,212	$1,453	$2,666	$429,654
146	$1,208	$1,457	$2,666	$428,196
147	$1,204	$1,462	$2,666	$426,735
148	$1,200	$1,466	$2,666	$425,269
149	$1,196	$1,470	$2,666	$423,799
150	$1,192	$1,474	$2,666	$422,326
151	$1,188	$1,478	$2,666	$420,848
152	$1,184	$1,482	$2,666	$419,365
153	$1,179	$1,486	$2,666	$417,879
154	$1,175	$1,491	$2,666	$416,388
155	$1,171	$1,495	$2,666	$414,894
156	$1,167	$1,499	$2,666	$413,395

第13年供款共

$31,990

第13年利息

$14,278

第13年共還本金

$17,713

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,163	$1,503	$2,666	$411,892
158	$1,158	$1,507	$2,666	$410,384
159	$1,154	$1,512	$2,666	$408,873
160	$1,150	$1,516	$2,666	$407,357
161	$1,146	$1,520	$2,666	$405,836
162	$1,141	$1,524	$2,666	$404,312
163	$1,137	$1,529	$2,666	$402,783
164	$1,133	$1,533	$2,666	$401,250
165	$1,129	$1,537	$2,666	$399,713
166	$1,124	$1,542	$2,666	$398,171
167	$1,120	$1,546	$2,666	$396,625
168	$1,116	$1,550	$2,666	$395,075

第14年供款共

$31,990

第14年利息

$13,670

第14年共還本金

$18,320

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,111	$1,555	$2,666	$393,520
170	$1,107	$1,559	$2,666	$391,961
171	$1,102	$1,563	$2,666	$390,398
172	$1,098	$1,568	$2,666	$388,830
173	$1,094	$1,572	$2,666	$387,258
174	$1,089	$1,577	$2,666	$385,681
175	$1,085	$1,581	$2,666	$384,100
176	$1,080	$1,586	$2,666	$382,514
177	$1,076	$1,590	$2,666	$380,924
178	$1,071	$1,594	$2,666	$379,330
179	$1,067	$1,599	$2,666	$377,731
180	$1,062	$1,603	$2,666	$376,127

第15年供款共

$31,990

第15年利息

$13,042

第15年共還本金

$18,948

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,058	$1,608	$2,666	$374,519
182	$1,053	$1,613	$2,666	$372,907
183	$1,049	$1,617	$2,666	$371,290
184	$1,044	$1,622	$2,666	$369,668
185	$1,040	$1,626	$2,666	$368,042
186	$1,035	$1,631	$2,666	$366,411
187	$1,031	$1,635	$2,666	$364,776
188	$1,026	$1,640	$2,666	$363,136
189	$1,021	$1,645	$2,666	$361,492
190	$1,017	$1,649	$2,666	$359,843
191	$1,012	$1,654	$2,666	$358,189
192	$1,007	$1,658	$2,666	$356,530

第16年供款共

$31,990

第16年利息

$12,393

第16年共還本金

$19,597

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,003	$1,663	$2,666	$354,867
194	$998	$1,668	$2,666	$353,199
195	$993	$1,672	$2,666	$351,527
196	$989	$1,677	$2,666	$349,850
197	$984	$1,682	$2,666	$348,168
198	$979	$1,687	$2,666	$346,481
199	$974	$1,691	$2,666	$344,790
200	$970	$1,696	$2,666	$343,094
201	$965	$1,701	$2,666	$341,393
202	$960	$1,706	$2,666	$339,687
203	$955	$1,710	$2,666	$337,977
204	$951	$1,715	$2,666	$336,262

第17年供款共

$31,990

第17年利息

$11,721

第17年共還本金

$20,269

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$946	$1,720	$2,666	$334,541
206	$941	$1,725	$2,666	$332,816
207	$936	$1,730	$2,666	$331,087
208	$931	$1,735	$2,666	$329,352
209	$926	$1,740	$2,666	$327,612
210	$921	$1,744	$2,666	$325,868
211	$917	$1,749	$2,666	$324,119
212	$912	$1,754	$2,666	$322,364
213	$907	$1,759	$2,666	$320,605
214	$902	$1,764	$2,666	$318,841
215	$897	$1,769	$2,666	$317,072
216	$892	$1,774	$2,666	$315,298

第18年供款共

$31,990

第18年利息

$11,027

第18年共還本金

$20,964

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$887	$1,779	$2,666	$313,519
218	$882	$1,784	$2,666	$311,735
219	$877	$1,789	$2,666	$309,946
220	$872	$1,794	$2,666	$308,152
221	$867	$1,799	$2,666	$306,352
222	$862	$1,804	$2,666	$304,548
223	$857	$1,809	$2,666	$302,739
224	$851	$1,814	$2,666	$300,925
225	$846	$1,819	$2,666	$299,105
226	$841	$1,825	$2,666	$297,280
227	$836	$1,830	$2,666	$295,451
228	$831	$1,835	$2,666	$293,616

第19年供款共

$31,990

第19年利息

$10,308

第19年共還本金

$21,682

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$826	$1,840	$2,666	$291,776
230	$821	$1,845	$2,666	$289,931
231	$815	$1,850	$2,666	$288,080
232	$810	$1,856	$2,666	$286,225
233	$805	$1,861	$2,666	$284,364
234	$800	$1,866	$2,666	$282,498
235	$795	$1,871	$2,666	$280,626
236	$789	$1,877	$2,666	$278,750
237	$784	$1,882	$2,666	$276,868
238	$779	$1,887	$2,666	$274,981
239	$773	$1,892	$2,666	$273,088
240	$768	$1,898	$2,666	$271,191

第20年供款共

$31,990

第20年利息

$9,565

第20年共還本金

$22,425

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$763	$1,903	$2,666	$269,287
242	$757	$1,908	$2,666	$267,379
243	$752	$1,914	$2,666	$265,465
244	$747	$1,919	$2,666	$263,546
245	$741	$1,925	$2,666	$261,621
246	$736	$1,930	$2,666	$259,691
247	$730	$1,935	$2,666	$257,756
248	$725	$1,941	$2,666	$255,815
249	$719	$1,946	$2,666	$253,868
250	$714	$1,952	$2,666	$251,917
251	$709	$1,957	$2,666	$249,959
252	$703	$1,963	$2,666	$247,997

第21年供款共

$31,990

第21年利息

$8,796

第21年共還本金

$23,194

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$697	$1,968	$2,666	$246,028
254	$692	$1,974	$2,666	$244,054
255	$686	$1,979	$2,666	$242,075
256	$681	$1,985	$2,666	$240,090
257	$675	$1,991	$2,666	$238,099
258	$670	$1,996	$2,666	$236,103
259	$664	$2,002	$2,666	$234,101
260	$658	$2,007	$2,666	$232,094
261	$653	$2,013	$2,666	$230,081
262	$647	$2,019	$2,666	$228,062
263	$641	$2,024	$2,666	$226,038
264	$636	$2,030	$2,666	$224,007

第22年供款共

$31,990

第22年利息

$8,001

第22年共還本金

$23,989

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$630	$2,036	$2,666	$221,972
266	$624	$2,042	$2,666	$219,930
267	$619	$2,047	$2,666	$217,883
268	$613	$2,053	$2,666	$215,830
269	$607	$2,059	$2,666	$213,771
270	$601	$2,065	$2,666	$211,706
271	$595	$2,070	$2,666	$209,636
272	$590	$2,076	$2,666	$207,560
273	$584	$2,082	$2,666	$205,478
274	$578	$2,088	$2,666	$203,390
275	$572	$2,094	$2,666	$201,296
276	$566	$2,100	$2,666	$199,196

第23年供款共

$31,990

第23年利息

$7,179

第23年共還本金

$24,811

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$560	$2,106	$2,666	$197,091
278	$554	$2,112	$2,666	$194,979
279	$548	$2,117	$2,666	$192,862
280	$542	$2,123	$2,666	$190,738
281	$536	$2,129	$2,666	$188,609
282	$530	$2,135	$2,666	$186,473
283	$524	$2,141	$2,666	$184,332
284	$518	$2,147	$2,666	$182,185
285	$512	$2,153	$2,666	$180,031
286	$506	$2,160	$2,666	$177,872
287	$500	$2,166	$2,666	$175,706
288	$494	$2,172	$2,666	$173,534

第24年供款共

$31,990

第24年利息

$6,328

第24年共還本金

$25,662

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$488	$2,178	$2,666	$171,357
290	$482	$2,184	$2,666	$169,173
291	$476	$2,190	$2,666	$166,983
292	$470	$2,196	$2,666	$164,787
293	$463	$2,202	$2,666	$162,584
294	$457	$2,209	$2,666	$160,376
295	$451	$2,215	$2,666	$158,161
296	$445	$2,221	$2,666	$155,940
297	$439	$2,227	$2,666	$153,713
298	$432	$2,234	$2,666	$151,479
299	$426	$2,240	$2,666	$149,239
300	$420	$2,246	$2,666	$146,993

第25年供款共

$31,990

第25年利息

$5,449

第25年共還本金

$26,541

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$413	$2,252	$2,666	$144,741
302	$407	$2,259	$2,666	$142,482
303	$401	$2,265	$2,666	$140,217
304	$394	$2,271	$2,666	$137,945
305	$388	$2,278	$2,666	$135,667
306	$382	$2,284	$2,666	$133,383
307	$375	$2,291	$2,666	$131,092
308	$369	$2,297	$2,666	$128,795
309	$362	$2,304	$2,666	$126,492
310	$356	$2,310	$2,666	$124,182
311	$349	$2,317	$2,666	$121,865
312	$343	$2,323	$2,666	$119,542

第26年供款共

$31,990

第26年利息

$4,539

第26年共還本金

$27,451

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$336	$2,330	$2,666	$117,212
314	$330	$2,336	$2,666	$114,876
315	$323	$2,343	$2,666	$112,533
316	$317	$2,349	$2,666	$110,184
317	$310	$2,356	$2,666	$107,828
318	$303	$2,363	$2,666	$105,466
319	$297	$2,369	$2,666	$103,096
320	$290	$2,376	$2,666	$100,720
321	$283	$2,383	$2,666	$98,338
322	$277	$2,389	$2,666	$95,949
323	$270	$2,396	$2,666	$93,553
324	$263	$2,403	$2,666	$91,150

第27年供款共

$31,990

第27年利息

$3,598

第27年共還本金

$28,392

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$256	$2,409	$2,666	$88,740
326	$250	$2,416	$2,666	$86,324
327	$243	$2,423	$2,666	$83,901
328	$236	$2,430	$2,666	$81,471
329	$229	$2,437	$2,666	$79,035
330	$222	$2,444	$2,666	$76,591
331	$215	$2,450	$2,666	$74,141
332	$209	$2,457	$2,666	$71,683
333	$202	$2,464	$2,666	$69,219
334	$195	$2,471	$2,666	$66,748
335	$188	$2,478	$2,666	$64,270
336	$181	$2,485	$2,666	$61,785

第28年供款共

$31,990

第28年利息

$2,625

第28年共還本金

$29,365

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$174	$2,492	$2,666	$59,293
338	$167	$2,499	$2,666	$56,794
339	$160	$2,506	$2,666	$54,287
340	$153	$2,513	$2,666	$51,774
341	$146	$2,520	$2,666	$49,254
342	$139	$2,527	$2,666	$46,727
343	$131	$2,534	$2,666	$44,192
344	$124	$2,542	$2,666	$41,651
345	$117	$2,549	$2,666	$39,102
346	$110	$2,556	$2,666	$36,546
347	$103	$2,563	$2,666	$33,983
348	$96	$2,570	$2,666	$31,413

第29年供款共

$31,990

第29年利息

$1,618

第29年共還本金

$30,372

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$88	$2,577	$2,666	$28,835
350	$81	$2,585	$2,666	$26,251
351	$74	$2,592	$2,666	$23,659
352	$67	$2,599	$2,666	$21,059
353	$59	$2,607	$2,666	$18,453
354	$52	$2,614	$2,666	$15,839
355	$45	$2,621	$2,666	$13,217
356	$37	$2,629	$2,666	$10,589
357	$30	$2,636	$2,666	$7,953
358	$22	$2,643	$2,666	$5,309
359	$15	$2,651	$2,666	$2,658
360	$7	$2,658	$2,666	$0

第30年供款共

$31,990

第30年利息

$577

第30年共還本金

$31,413

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$8,686,703

Disclaimer

Recommended properties

Mort. Insurance
info