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$8,692,027

Monthly Payment
$2,706

Down Payment

$7,388,000

Total Loan

$612,000

Total int. paid

$362,027

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,718,000

Base on DTI ratio

$5,411

Budget of property purchase

HK$7,718,000

Down Payment

$7,388,000
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

$5,411

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 07

thumb_up

LAKE SILVER TWR 07

564 ft²

@15,514

GFA

739 ft²

@11,840

real_estate_agent Rare verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8.75 M

564 ft²

@15,514

GFA

739 ft²

@11,840

Sale$8.75 M

real_estate_agent Rare verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

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 SILVERSANDS TWR 05A

thumb_up

Silversands 1房連天台連租約

306 ft²

@24,510

local_fire_department HIT hotel_class King

Sale$7.5 M

306 ft²

@24,510

Sale$7.5 M

local_fire_department HIT hotel_class King

Ma On Shan SUNSHINE CITY PH 05 THE TOLO PLACE BLK 4

thumb_up

SUNSHINE CITY PH 05 THE TOLO PLACE BLK 4

626 ft²

@14,058

GFA

794 ft²

@11,083

local_fire_department HIT real_estate_agent Rare

Sale$8.8 M

626 ft²

@14,058

GFA

794 ft²

@11,083

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 04

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

513 ft²

@14,581

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$7.48 M

513 ft²

@14,581

Sale$7.48 M

local_fire_department HIT directions_run Sale 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

Ma On Shan OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

694 ft²

@12,968

GFA

914 ft²

@9,847

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$9 M

694 ft²

@12,968

GFA

914 ft²

@9,847

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan BAYSHORE TWR BLK 04

thumb_up

BAYSHORE

567 ft²

@15,520

GFA

757 ft²

@11,625

local_fire_department HIT

Sale$8.8 M

567 ft²

@15,520

GFA

757 ft²

@11,625

Sale$8.8 M

local_fire_department HIT

Video

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN GROUND FLOOR WITH GARDEN

433 ft²

@16,813

local_fire_department HIT real_estate_agent Rare

Sale$7.28 M

433 ft²

@16,813

Sale$7.28 M

local_fire_department HIT real_estate_agent Rare

Pak Shek Kok PROVIDENCE BAY

thumb_up

TAI PO PROVIDENCE BAY

653 ft²

@11,485

GFA

832 ft²

@9,014

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

653 ft²

@11,485

GFA

832 ft²

@9,014

Sale$7.5 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sai Kung THE MEDITERRANEAN TWR 03

thumb_up

THE MEDITERRANEAN TWR 03

530 ft²

@13,736

verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$7.28 M

530 ft²

@13,736

Sale$7.28 M

verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sole

Tai Po CHEUNG MUK TAU TSUEN

thumb_up

CHEUNG MUK TAU TSUEN

700 ft²

@10,857

GFA

700 ft²

@10,857

real_estate_agent Rare

Sale$7.6 M

700 ft²

@10,857

GFA

700 ft²

@10,857

Sale$7.6 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$3,663	$2,815	$2,306	$1,968
1.500	$3,799	$2,953	$2,448	$2,112
2.000	$3,938	$3,096	$2,594	$2,262
2.500	$4,081	$3,243	$2,746	$2,418
3.000	$4,226	$3,394	$2,902	$2,580
3.375	$4,338	$3,510	$3,023	$2,706
3.500	$4,375	$3,549	$3,064	$2,748
4.000	$4,527	$3,709	$3,230	$2,922
4.500	$4,682	$3,872	$3,402	$3,101
5.000	$4,840	$4,039	$3,578	$3,285
5.500	$5,001	$4,210	$3,758	$3,475
6.000	$5,164	$4,385	$3,943	$3,669

Monthly Payment$2,706

Term

30Year

Loan amount

$612,000

Total int. paid

$362,027

Total Loan and Interest

$974,027

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,721	$984	$2,706	$611,016
2	$1,718	$987	$2,706	$610,028
3	$1,716	$990	$2,706	$609,039
4	$1,713	$993	$2,706	$608,046
5	$1,710	$995	$2,706	$607,050
6	$1,707	$998	$2,706	$606,052
7	$1,705	$1,001	$2,706	$605,051
8	$1,702	$1,004	$2,706	$604,047
9	$1,699	$1,007	$2,706	$603,040
10	$1,696	$1,010	$2,706	$602,031
11	$1,693	$1,012	$2,706	$601,018
12	$1,690	$1,015	$2,706	$600,003

第1年供款共

$32,468

第1年利息

$20,471

第1年共還本金

$11,997

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,688	$1,018	$2,706	$598,985
14	$1,685	$1,021	$2,706	$597,964
15	$1,682	$1,024	$2,706	$596,940
16	$1,679	$1,027	$2,706	$595,913
17	$1,676	$1,030	$2,706	$594,884
18	$1,673	$1,033	$2,706	$593,851
19	$1,670	$1,035	$2,706	$592,816
20	$1,667	$1,038	$2,706	$591,777
21	$1,664	$1,041	$2,706	$590,736
22	$1,661	$1,044	$2,706	$589,692
23	$1,659	$1,047	$2,706	$588,645
24	$1,656	$1,050	$2,706	$587,595

第2年供款共

$32,468

第2年利息

$20,059

第2年共還本金

$12,408

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,653	$1,053	$2,706	$586,542
26	$1,650	$1,056	$2,706	$585,486
27	$1,647	$1,059	$2,706	$584,427
28	$1,644	$1,062	$2,706	$583,365
29	$1,641	$1,065	$2,706	$582,300
30	$1,638	$1,068	$2,706	$581,232
31	$1,635	$1,071	$2,706	$580,161
32	$1,632	$1,074	$2,706	$579,087
33	$1,629	$1,077	$2,706	$578,010
34	$1,626	$1,080	$2,706	$576,930
35	$1,623	$1,083	$2,706	$575,847
36	$1,620	$1,086	$2,706	$574,761

第3年供款共

$32,468

第3年利息

$19,634

第3年共還本金

$12,834

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,617	$1,089	$2,706	$573,672
38	$1,613	$1,092	$2,706	$572,580
39	$1,610	$1,095	$2,706	$571,485
40	$1,607	$1,098	$2,706	$570,386
41	$1,604	$1,101	$2,706	$569,285
42	$1,601	$1,105	$2,706	$568,180
43	$1,598	$1,108	$2,706	$567,073
44	$1,595	$1,111	$2,706	$565,962
45	$1,592	$1,114	$2,706	$564,848
46	$1,589	$1,117	$2,706	$563,731
47	$1,585	$1,120	$2,706	$562,611
48	$1,582	$1,123	$2,706	$561,488

第4年供款共

$32,468

第4年利息

$19,194

第4年共還本金

$13,273

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,579	$1,126	$2,706	$560,361
50	$1,576	$1,130	$2,706	$559,232
51	$1,573	$1,133	$2,706	$558,099
52	$1,570	$1,136	$2,706	$556,963
53	$1,566	$1,139	$2,706	$555,824
54	$1,563	$1,142	$2,706	$554,681
55	$1,560	$1,146	$2,706	$553,536
56	$1,557	$1,149	$2,706	$552,387
57	$1,554	$1,152	$2,706	$551,235
58	$1,550	$1,155	$2,706	$550,080
59	$1,547	$1,159	$2,706	$548,921
60	$1,544	$1,162	$2,706	$547,759

第5年供款共

$32,468

第5年利息

$18,739

第5年共還本金

$13,728

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,541	$1,165	$2,706	$546,594
62	$1,537	$1,168	$2,706	$545,426
63	$1,534	$1,172	$2,706	$544,254
64	$1,531	$1,175	$2,706	$543,080
65	$1,527	$1,178	$2,706	$541,901
66	$1,524	$1,182	$2,706	$540,720
67	$1,521	$1,185	$2,706	$539,535
68	$1,517	$1,188	$2,706	$538,347
69	$1,514	$1,192	$2,706	$537,155
70	$1,511	$1,195	$2,706	$535,960
71	$1,507	$1,198	$2,706	$534,762
72	$1,504	$1,202	$2,706	$533,560

第6年供款共

$32,468

第6年利息

$18,269

第6年共還本金

$14,199

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,501	$1,205	$2,706	$532,355
74	$1,497	$1,208	$2,706	$531,147
75	$1,494	$1,212	$2,706	$529,935
76	$1,490	$1,215	$2,706	$528,720
77	$1,487	$1,219	$2,706	$527,502
78	$1,484	$1,222	$2,706	$526,279
79	$1,480	$1,225	$2,706	$525,054
80	$1,477	$1,229	$2,706	$523,825
81	$1,473	$1,232	$2,706	$522,593
82	$1,470	$1,236	$2,706	$521,357
83	$1,466	$1,239	$2,706	$520,118
84	$1,463	$1,243	$2,706	$518,875

第7年供款共

$32,468

第7年利息

$17,782

第7年共還本金

$14,686

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,459	$1,246	$2,706	$517,629
86	$1,456	$1,250	$2,706	$516,379
87	$1,452	$1,253	$2,706	$515,125
88	$1,449	$1,257	$2,706	$513,869
89	$1,445	$1,260	$2,706	$512,608
90	$1,442	$1,264	$2,706	$511,344
91	$1,438	$1,267	$2,706	$510,077
92	$1,435	$1,271	$2,706	$508,806
93	$1,431	$1,275	$2,706	$507,531
94	$1,427	$1,278	$2,706	$506,253
95	$1,424	$1,282	$2,706	$504,971
96	$1,420	$1,285	$2,706	$503,686

第8年供款共

$32,468

第8年利息

$17,278

第8年共還本金

$15,189

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,417	$1,289	$2,706	$502,397
98	$1,413	$1,293	$2,706	$501,104
99	$1,409	$1,296	$2,706	$499,808
100	$1,406	$1,300	$2,706	$498,508
101	$1,402	$1,304	$2,706	$497,204
102	$1,398	$1,307	$2,706	$495,897
103	$1,395	$1,311	$2,706	$494,586
104	$1,391	$1,315	$2,706	$493,272
105	$1,387	$1,318	$2,706	$491,953
106	$1,384	$1,322	$2,706	$490,631
107	$1,380	$1,326	$2,706	$489,306
108	$1,376	$1,329	$2,706	$487,976

第9年供款共

$32,468

第9年利息

$16,758

第9年共還本金

$15,710

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,372	$1,333	$2,706	$486,643
110	$1,369	$1,337	$2,706	$485,306
111	$1,365	$1,341	$2,706	$483,965
112	$1,361	$1,344	$2,706	$482,621
113	$1,357	$1,348	$2,706	$481,272
114	$1,354	$1,352	$2,706	$479,920
115	$1,350	$1,356	$2,706	$478,565
116	$1,346	$1,360	$2,706	$477,205
117	$1,342	$1,363	$2,706	$475,841
118	$1,338	$1,367	$2,706	$474,474
119	$1,334	$1,371	$2,706	$473,103
120	$1,331	$1,375	$2,706	$471,728

第10年供款共

$32,468

第10年利息

$16,219

第10年共還本金

$16,248

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,327	$1,379	$2,706	$470,349
122	$1,323	$1,383	$2,706	$468,966
123	$1,319	$1,387	$2,706	$467,580
124	$1,315	$1,391	$2,706	$466,189
125	$1,311	$1,394	$2,706	$464,795
126	$1,307	$1,398	$2,706	$463,396
127	$1,303	$1,402	$2,706	$461,994
128	$1,299	$1,406	$2,706	$460,588
129	$1,295	$1,410	$2,706	$459,177
130	$1,291	$1,414	$2,706	$457,763
131	$1,287	$1,418	$2,706	$456,345
132	$1,283	$1,422	$2,706	$454,923

第11年供款共

$32,468

第11年利息

$15,662

第11年共還本金

$16,805

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,279	$1,426	$2,706	$453,497
134	$1,275	$1,430	$2,706	$452,066
135	$1,271	$1,434	$2,706	$450,632
136	$1,267	$1,438	$2,706	$449,194
137	$1,263	$1,442	$2,706	$447,752
138	$1,259	$1,446	$2,706	$446,305
139	$1,255	$1,450	$2,706	$444,855
140	$1,251	$1,454	$2,706	$443,401
141	$1,247	$1,459	$2,706	$441,942
142	$1,243	$1,463	$2,706	$440,479
143	$1,239	$1,467	$2,706	$439,013
144	$1,235	$1,471	$2,706	$437,542

第12年供款共

$32,468

第12年利息

$15,086

第12年共還本金

$17,381

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,231	$1,475	$2,706	$436,067
146	$1,226	$1,479	$2,706	$434,587
147	$1,222	$1,483	$2,706	$433,104
148	$1,218	$1,488	$2,706	$431,617
149	$1,214	$1,492	$2,706	$430,125
150	$1,210	$1,496	$2,706	$428,629
151	$1,206	$1,500	$2,706	$427,129
152	$1,201	$1,504	$2,706	$425,625
153	$1,197	$1,509	$2,706	$424,116
154	$1,193	$1,513	$2,706	$422,603
155	$1,189	$1,517	$2,706	$421,086
156	$1,184	$1,521	$2,706	$419,565

第13年供款共

$32,468

第13年利息

$14,491

第13年共還本金

$17,977

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,180	$1,526	$2,706	$418,039
158	$1,176	$1,530	$2,706	$416,509
159	$1,171	$1,534	$2,706	$414,975
160	$1,167	$1,539	$2,706	$413,437
161	$1,163	$1,543	$2,706	$411,894
162	$1,158	$1,547	$2,706	$410,347
163	$1,154	$1,552	$2,706	$408,795
164	$1,150	$1,556	$2,706	$407,239
165	$1,145	$1,560	$2,706	$405,679
166	$1,141	$1,565	$2,706	$404,114
167	$1,137	$1,569	$2,706	$402,545
168	$1,132	$1,573	$2,706	$400,972

第14年供款共

$32,468

第14年利息

$13,874

第14年共還本金

$18,593

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,128	$1,578	$2,706	$399,394
170	$1,123	$1,582	$2,706	$397,811
171	$1,119	$1,587	$2,706	$396,225
172	$1,114	$1,591	$2,706	$394,633
173	$1,110	$1,596	$2,706	$393,038
174	$1,105	$1,600	$2,706	$391,437
175	$1,101	$1,605	$2,706	$389,833
176	$1,096	$1,609	$2,706	$388,224
177	$1,092	$1,614	$2,706	$386,610
178	$1,087	$1,618	$2,706	$384,992
179	$1,083	$1,623	$2,706	$383,369
180	$1,078	$1,627	$2,706	$381,741

第15年供款共

$32,468

第15年利息

$13,237

第15年共還本金

$19,230

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,074	$1,632	$2,706	$380,109
182	$1,069	$1,637	$2,706	$378,473
183	$1,064	$1,641	$2,706	$376,832
184	$1,060	$1,646	$2,706	$375,186
185	$1,055	$1,650	$2,706	$373,535
186	$1,051	$1,655	$2,706	$371,880
187	$1,046	$1,660	$2,706	$370,221
188	$1,041	$1,664	$2,706	$368,556
189	$1,037	$1,669	$2,706	$366,887
190	$1,032	$1,674	$2,706	$365,213
191	$1,027	$1,678	$2,706	$363,535
192	$1,022	$1,683	$2,706	$361,852

第16年供款共

$32,468

第16年利息

$12,578

第16年共還本金

$19,890

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,018	$1,688	$2,706	$360,164
194	$1,013	$1,693	$2,706	$358,471
195	$1,008	$1,697	$2,706	$356,774
196	$1,003	$1,702	$2,706	$355,071
197	$999	$1,707	$2,706	$353,364
198	$994	$1,712	$2,706	$351,653
199	$989	$1,717	$2,706	$349,936
200	$984	$1,721	$2,706	$348,215
201	$979	$1,726	$2,706	$346,488
202	$974	$1,731	$2,706	$344,757
203	$970	$1,736	$2,706	$343,021
204	$965	$1,741	$2,706	$341,280

第17年供款共

$32,468

第17年利息

$11,896

第17年共還本金

$20,571

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$960	$1,746	$2,706	$339,535
206	$955	$1,751	$2,706	$337,784
207	$950	$1,756	$2,706	$336,028
208	$945	$1,761	$2,706	$334,268
209	$940	$1,766	$2,706	$332,502
210	$935	$1,770	$2,706	$330,732
211	$930	$1,775	$2,706	$328,956
212	$925	$1,780	$2,706	$327,176
213	$920	$1,785	$2,706	$325,390
214	$915	$1,790	$2,706	$323,600
215	$910	$1,796	$2,706	$321,804
216	$905	$1,801	$2,706	$320,004

第18年供款共

$32,468

第18年利息

$11,191

第18年共還本金

$21,276

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$900	$1,806	$2,706	$318,198
218	$895	$1,811	$2,706	$316,388
219	$890	$1,816	$2,706	$314,572
220	$885	$1,821	$2,706	$312,751
221	$880	$1,826	$2,706	$310,925
222	$874	$1,831	$2,706	$309,094
223	$869	$1,836	$2,706	$307,257
224	$864	$1,841	$2,706	$305,416
225	$859	$1,847	$2,706	$303,569
226	$854	$1,852	$2,706	$301,717
227	$849	$1,857	$2,706	$299,860
228	$843	$1,862	$2,706	$297,998

第19年供款共

$32,468

第19年利息

$10,462

第19年共還本金

$22,006

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$838	$1,868	$2,706	$296,131
230	$833	$1,873	$2,706	$294,258
231	$828	$1,878	$2,706	$292,380
232	$822	$1,883	$2,706	$290,497
233	$817	$1,889	$2,706	$288,608
234	$812	$1,894	$2,706	$286,714
235	$806	$1,899	$2,706	$284,815
236	$801	$1,905	$2,706	$282,910
237	$796	$1,910	$2,706	$281,000
238	$790	$1,915	$2,706	$279,085
239	$785	$1,921	$2,706	$277,164
240	$780	$1,926	$2,706	$275,238

第20年供款共

$32,468

第20年利息

$9,708

第20年共還本金

$22,760

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$774	$1,932	$2,706	$273,307
242	$769	$1,937	$2,706	$271,370
243	$763	$1,942	$2,706	$269,427
244	$758	$1,948	$2,706	$267,479
245	$752	$1,953	$2,706	$265,526
246	$747	$1,959	$2,706	$263,567
247	$741	$1,964	$2,706	$261,603
248	$736	$1,970	$2,706	$259,633
249	$730	$1,975	$2,706	$257,658
250	$725	$1,981	$2,706	$255,677
251	$719	$1,987	$2,706	$253,690
252	$714	$1,992	$2,706	$251,698

第21年供款共

$32,468

第21年利息

$8,927

第21年共還本金

$23,540

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$708	$1,998	$2,706	$249,700
254	$702	$2,003	$2,706	$247,697
255	$697	$2,009	$2,706	$245,688
256	$691	$2,015	$2,706	$243,673
257	$685	$2,020	$2,706	$241,653
258	$680	$2,026	$2,706	$239,627
259	$674	$2,032	$2,706	$237,595
260	$668	$2,037	$2,706	$235,558
261	$663	$2,043	$2,706	$233,515
262	$657	$2,049	$2,706	$231,466
263	$651	$2,055	$2,706	$229,411
264	$645	$2,060	$2,706	$227,351

第22年供款共

$32,468

第22年利息

$8,120

第22年共還本金

$24,347

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$639	$2,066	$2,706	$225,285
266	$634	$2,072	$2,706	$223,213
267	$628	$2,078	$2,706	$221,135
268	$622	$2,084	$2,706	$219,051
269	$616	$2,090	$2,706	$216,962
270	$610	$2,095	$2,706	$214,866
271	$604	$2,101	$2,706	$212,765
272	$598	$2,107	$2,706	$210,658
273	$592	$2,113	$2,706	$208,544
274	$587	$2,119	$2,706	$206,425
275	$581	$2,125	$2,706	$204,300
276	$575	$2,131	$2,706	$202,169

第23年供款共

$32,468

第23年利息

$7,286

第23年共還本金

$25,182

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$569	$2,137	$2,706	$200,032
278	$563	$2,143	$2,706	$197,889
279	$557	$2,149	$2,706	$195,740
280	$551	$2,155	$2,706	$193,585
281	$544	$2,161	$2,706	$191,424
282	$538	$2,167	$2,706	$189,257
283	$532	$2,173	$2,706	$187,083
284	$526	$2,179	$2,706	$184,904
285	$520	$2,186	$2,706	$182,718
286	$514	$2,192	$2,706	$180,526
287	$508	$2,198	$2,706	$178,329
288	$502	$2,204	$2,706	$176,125

第24年供款共

$32,468

第24年利息

$6,423

第24年共還本金

$26,045

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$495	$2,210	$2,706	$173,914
290	$489	$2,216	$2,706	$171,698
291	$483	$2,223	$2,706	$169,475
292	$477	$2,229	$2,706	$167,246
293	$470	$2,235	$2,706	$165,011
294	$464	$2,242	$2,706	$162,769
295	$458	$2,248	$2,706	$160,521
296	$451	$2,254	$2,706	$158,267
297	$445	$2,261	$2,706	$156,007
298	$439	$2,267	$2,706	$153,740
299	$432	$2,273	$2,706	$151,467
300	$426	$2,280	$2,706	$149,187

第25年供款共

$32,468

第25年利息

$5,530

第25年共還本金

$26,937

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$420	$2,286	$2,706	$146,901
302	$413	$2,292	$2,706	$144,609
303	$407	$2,299	$2,706	$142,310
304	$400	$2,305	$2,706	$140,004
305	$394	$2,312	$2,706	$137,692
306	$387	$2,318	$2,706	$135,374
307	$381	$2,325	$2,706	$133,049
308	$374	$2,331	$2,706	$130,718
309	$368	$2,338	$2,706	$128,380
310	$361	$2,345	$2,706	$126,035
311	$354	$2,351	$2,706	$123,684
312	$348	$2,358	$2,706	$121,326

第26年供款共

$32,468

第26年利息

$4,607

第26年共還本金

$27,861

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$341	$2,364	$2,706	$118,962
314	$335	$2,371	$2,706	$116,591
315	$328	$2,378	$2,706	$114,213
316	$321	$2,384	$2,706	$111,829
317	$315	$2,391	$2,706	$109,438
318	$308	$2,398	$2,706	$107,040
319	$301	$2,405	$2,706	$104,635
320	$294	$2,411	$2,706	$102,224
321	$288	$2,418	$2,706	$99,806
322	$281	$2,425	$2,706	$97,381
323	$274	$2,432	$2,706	$94,949
324	$267	$2,439	$2,706	$92,510

第27年供款共

$32,468

第27年利息

$3,652

第27年共還本金

$28,816

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$260	$2,445	$2,706	$90,065
326	$253	$2,452	$2,706	$87,613
327	$246	$2,459	$2,706	$85,153
328	$239	$2,466	$2,706	$82,687
329	$233	$2,473	$2,706	$80,214
330	$226	$2,480	$2,706	$77,734
331	$219	$2,487	$2,706	$75,247
332	$212	$2,494	$2,706	$72,753
333	$205	$2,501	$2,706	$70,252
334	$198	$2,508	$2,706	$67,744
335	$191	$2,515	$2,706	$65,229
336	$183	$2,522	$2,706	$62,707

第28年供款共

$32,468

第28年利息

$2,664

第28年共還本金

$29,804

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$176	$2,529	$2,706	$60,178
338	$169	$2,536	$2,706	$57,641
339	$162	$2,544	$2,706	$55,098
340	$155	$2,551	$2,706	$52,547
341	$148	$2,558	$2,706	$49,989
342	$141	$2,565	$2,706	$47,424
343	$133	$2,572	$2,706	$44,852
344	$126	$2,579	$2,706	$42,272
345	$119	$2,587	$2,706	$39,686
346	$112	$2,594	$2,706	$37,092
347	$104	$2,601	$2,706	$34,490
348	$97	$2,609	$2,706	$31,882

第29年供款共

$32,468

第29年利息

$1,642

第29年共還本金

$30,825

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$90	$2,616	$2,706	$29,266
350	$82	$2,623	$2,706	$26,642
351	$75	$2,631	$2,706	$24,012
352	$68	$2,638	$2,706	$21,374
353	$60	$2,646	$2,706	$18,728
354	$53	$2,653	$2,706	$16,075
355	$45	$2,660	$2,706	$13,415
356	$38	$2,668	$2,706	$10,747
357	$30	$2,675	$2,706	$8,071
358	$23	$2,683	$2,706	$5,389
359	$15	$2,690	$2,706	$2,698
360	$8	$2,698	$2,706	$0

第30年供款共

$32,468

第30年利息

$586

第30年共還本金

$31,882

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$8,692,027

Disclaimer

Recommended properties

Mort. Insurance
info