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$8,707,336

Monthly Payment
$2,749

Down Payment

$7,388,000

Total Loan

$612,000

Total int. paid

$377,336

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,718,000

Base on DTI ratio

$5,496

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

$5,496

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 DAWNING VIEWS BLK 12

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

714 ft²

@12,185

GFA

978 ft²

@8,896

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.7 M

714 ft²

@12,185

GFA

978 ft²

@8,896

Sale$8.7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Ma On Shan BAYCREST

thumb_up

BAYCREST

586 ft²

@15,017

GFA

790 ft²

@11,139

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$8.8 M

586 ft²

@15,017

GFA

790 ft²

@11,139

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09 (Rented)

748 ft²

@12,032

GFA

930 ft²

@9,677

local_fire_department HIT

Sale$9 M

748 ft²

@12,032

GFA

930 ft²

@9,677

Sale$9 M

local_fire_department HIT

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

511 ft²

@15,225

verified 首置必買 pets Pet Friendly

Sale$7.78 M

511 ft²

@15,225

Sale$7.78 M

verified 首置必買 pets Pet Friendly

Shatin SUNSHINE GROVE

thumb_up

SUNSHINE GROVE

601 ft²

@12,978

GFA

782 ft²

@9,974

real_estate_agent Rare

Sale$7.8 M

601 ft²

@12,978

GFA

782 ft²

@9,974

Sale$7.8 M

real_estate_agent Rare

Ma On Shan BAYSHORE TWR BLK 05

thumb_up

BAYSHORE TWR BLK 05

586 ft²

@15,017

GFA

851 ft²

@10,341

local_fire_department HIT hotel_class King

Sale$8.8 M

586 ft²

@15,017

GFA

851 ft²

@10,341

Sale$8.8 M

local_fire_department HIT hotel_class King

Sole

Ma On Shan LAKE SILVER TWR 08

thumb_up

LAKE SILVER TWR 08

558 ft²

@13,710

GFA

733 ft²

@10,437

local_fire_department HIT real_estate_agent Rare

Sale$7.65 M

558 ft²

@13,710

GFA

733 ft²

@10,437

Sale$7.65 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

523 ft²

@14,340

GFA

699 ft²

@10,730

local_fire_department HIT

Sale$7.5 M

523 ft²

@14,340

GFA

699 ft²

@10,730

Sale$7.5 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK L

thumb_up

SUNSHINE CITY BLK L

618 ft²

@12,621

GFA

830 ft²

@9,398

vpn_key Key

Sale$7.8 M

618 ft²

@12,621

GFA

830 ft²

@9,398

Sale$7.8 M

vpn_key Key

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

689 ft²

@11,611

GFA

852 ft²

@9,390

real_estate_agent Rare vpn_key Key

Sale$8 M

689 ft²

@11,611

GFA

852 ft²

@9,390

Sale$8 M

real_estate_agent Rare vpn_key Key

Ma On Shan MARBELLA BLK B

thumb_up

高層海景2房雅緻裝修

506 ft²

@13,834

GFA

683 ft²

@10,249

local_fire_department HIT

Sale$7 M

506 ft²

@13,834

GFA

683 ft²

@10,249

Sale$7 M

local_fire_department HIT

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO

788 ft²

@11,421

GFA

977 ft²

@9,212

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$9 M

788 ft²

@11,421

GFA

977 ft²

@9,212

Sale$9 M

local_fire_department HIT directions_run Sale 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
3.500	$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$2,749

Term

30Year

Loan amount

$612,000

Total int. paid

$377,336

Total Loan and Interest

$989,336

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,785	$963	$2,748	$611,037
2	$1,782	$966	$2,748	$610,071
3	$1,779	$969	$2,748	$609,102
4	$1,777	$972	$2,748	$608,130
5	$1,774	$974	$2,748	$607,156
6	$1,771	$977	$2,748	$606,179
7	$1,768	$980	$2,748	$605,199
8	$1,765	$983	$2,748	$604,216
9	$1,762	$986	$2,748	$603,230
10	$1,759	$989	$2,748	$602,241
11	$1,757	$992	$2,748	$601,249
12	$1,754	$995	$2,748	$600,255

第1年供款共

$32,978

第1年利息

$21,233

第1年共還本金

$11,745

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,751	$997	$2,748	$599,258
14	$1,748	$1,000	$2,748	$598,257
15	$1,745	$1,003	$2,748	$597,254
16	$1,742	$1,006	$2,748	$596,248
17	$1,739	$1,009	$2,748	$595,239
18	$1,736	$1,012	$2,748	$594,227
19	$1,733	$1,015	$2,748	$593,212
20	$1,730	$1,018	$2,748	$592,194
21	$1,727	$1,021	$2,748	$591,173
22	$1,724	$1,024	$2,748	$590,149
23	$1,721	$1,027	$2,748	$589,122
24	$1,718	$1,030	$2,748	$588,092

第2年供款共

$32,978

第2年利息

$20,815

第2年共還本金

$12,163

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,715	$1,033	$2,748	$587,059
26	$1,712	$1,036	$2,748	$586,023
27	$1,709	$1,039	$2,748	$584,984
28	$1,706	$1,042	$2,748	$583,942
29	$1,703	$1,045	$2,748	$582,897
30	$1,700	$1,048	$2,748	$581,849
31	$1,697	$1,051	$2,748	$580,798
32	$1,694	$1,054	$2,748	$579,744
33	$1,691	$1,057	$2,748	$578,687
34	$1,688	$1,060	$2,748	$577,627
35	$1,685	$1,063	$2,748	$576,563
36	$1,682	$1,067	$2,748	$575,497

第3年供款共

$32,978

第3年利息

$20,382

第3年共還本金

$12,595

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,679	$1,070	$2,748	$574,427
38	$1,675	$1,073	$2,748	$573,354
39	$1,672	$1,076	$2,748	$572,279
40	$1,669	$1,079	$2,748	$571,200
41	$1,666	$1,082	$2,748	$570,117
42	$1,663	$1,085	$2,748	$569,032
43	$1,660	$1,088	$2,748	$567,944
44	$1,657	$1,092	$2,748	$566,852
45	$1,653	$1,095	$2,748	$565,757
46	$1,650	$1,098	$2,748	$564,659
47	$1,647	$1,101	$2,748	$563,558
48	$1,644	$1,104	$2,748	$562,453

第4年供款共

$32,978

第4年利息

$19,934

第4年共還本金

$13,043

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,640	$1,108	$2,748	$561,346
50	$1,637	$1,111	$2,748	$560,235
51	$1,634	$1,114	$2,748	$559,121
52	$1,631	$1,117	$2,748	$558,003
53	$1,628	$1,121	$2,748	$556,883
54	$1,624	$1,124	$2,748	$555,759
55	$1,621	$1,127	$2,748	$554,632
56	$1,618	$1,130	$2,748	$553,501
57	$1,614	$1,134	$2,748	$552,367
58	$1,611	$1,137	$2,748	$551,230
59	$1,608	$1,140	$2,748	$550,090
60	$1,604	$1,144	$2,748	$548,946

第5年供款共

$32,978

第5年利息

$19,471

第5年共還本金

$13,507

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,601	$1,147	$2,748	$547,799
62	$1,598	$1,150	$2,748	$546,649
63	$1,594	$1,154	$2,748	$545,495
64	$1,591	$1,157	$2,748	$544,338
65	$1,588	$1,161	$2,748	$543,177
66	$1,584	$1,164	$2,748	$542,013
67	$1,581	$1,167	$2,748	$540,846
68	$1,577	$1,171	$2,748	$539,675
69	$1,574	$1,174	$2,748	$538,501
70	$1,571	$1,178	$2,748	$537,324
71	$1,567	$1,181	$2,748	$536,143
72	$1,564	$1,184	$2,748	$534,958

第6年供款共

$32,978

第6年利息

$18,990

第6年共還本金

$13,988

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,560	$1,188	$2,748	$533,771
74	$1,557	$1,191	$2,748	$532,579
75	$1,553	$1,195	$2,748	$531,384
76	$1,550	$1,198	$2,748	$530,186
77	$1,546	$1,202	$2,748	$528,984
78	$1,543	$1,205	$2,748	$527,779
79	$1,539	$1,209	$2,748	$526,570
80	$1,536	$1,212	$2,748	$525,358
81	$1,532	$1,216	$2,748	$524,142
82	$1,529	$1,219	$2,748	$522,923
83	$1,525	$1,223	$2,748	$521,700
84	$1,522	$1,227	$2,748	$520,473

第7年供款共

$32,978

第7年利息

$18,493

第7年共還本金

$14,485

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,518	$1,230	$2,748	$519,243
86	$1,514	$1,234	$2,748	$518,009
87	$1,511	$1,237	$2,748	$516,772
88	$1,507	$1,241	$2,748	$515,531
89	$1,504	$1,245	$2,748	$514,287
90	$1,500	$1,248	$2,748	$513,039
91	$1,496	$1,252	$2,748	$511,787
92	$1,493	$1,255	$2,748	$510,531
93	$1,489	$1,259	$2,748	$509,272
94	$1,485	$1,263	$2,748	$508,009
95	$1,482	$1,266	$2,748	$506,743
96	$1,478	$1,270	$2,748	$505,473

第8年供款共

$32,978

第8年利息

$17,977

第8年共還本金

$15,000

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,474	$1,274	$2,748	$504,199
98	$1,471	$1,278	$2,748	$502,921
99	$1,467	$1,281	$2,748	$501,640
100	$1,463	$1,285	$2,748	$500,355
101	$1,459	$1,289	$2,748	$499,066
102	$1,456	$1,293	$2,748	$497,774
103	$1,452	$1,296	$2,748	$496,477
104	$1,448	$1,300	$2,748	$495,177
105	$1,444	$1,304	$2,748	$493,873
106	$1,440	$1,308	$2,748	$492,566
107	$1,437	$1,312	$2,748	$491,254
108	$1,433	$1,315	$2,748	$489,939

第9年供款共

$32,978

第9年利息

$17,444

第9年共還本金

$15,534

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,429	$1,319	$2,748	$488,620
110	$1,425	$1,323	$2,748	$487,297
111	$1,421	$1,327	$2,748	$485,970
112	$1,417	$1,331	$2,748	$484,639
113	$1,414	$1,335	$2,748	$483,304
114	$1,410	$1,339	$2,748	$481,966
115	$1,406	$1,342	$2,748	$480,624
116	$1,402	$1,346	$2,748	$479,277
117	$1,398	$1,350	$2,748	$477,927
118	$1,394	$1,354	$2,748	$476,573
119	$1,390	$1,358	$2,748	$475,215
120	$1,386	$1,362	$2,748	$473,852

第10年供款共

$32,978

第10年利息

$16,891

第10年共還本金

$16,086

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,382	$1,366	$2,748	$472,486
122	$1,378	$1,370	$2,748	$471,116
123	$1,374	$1,374	$2,748	$469,742
124	$1,370	$1,378	$2,748	$468,364
125	$1,366	$1,382	$2,748	$466,982
126	$1,362	$1,386	$2,748	$465,596
127	$1,358	$1,390	$2,748	$464,206
128	$1,354	$1,394	$2,748	$462,812
129	$1,350	$1,398	$2,748	$461,413
130	$1,346	$1,402	$2,748	$460,011
131	$1,342	$1,406	$2,748	$458,604
132	$1,338	$1,411	$2,748	$457,194

第11年供款共

$32,978

第11年利息

$16,319

第11年共還本金

$16,659

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,333	$1,415	$2,748	$455,779
134	$1,329	$1,419	$2,748	$454,360
135	$1,325	$1,423	$2,748	$452,938
136	$1,321	$1,427	$2,748	$451,510
137	$1,317	$1,431	$2,748	$450,079
138	$1,313	$1,435	$2,748	$448,644
139	$1,309	$1,440	$2,748	$447,204
140	$1,304	$1,444	$2,748	$445,760
141	$1,300	$1,448	$2,748	$444,312
142	$1,296	$1,452	$2,748	$442,860
143	$1,292	$1,456	$2,748	$441,404
144	$1,287	$1,461	$2,748	$439,943

第12年供款共

$32,978

第12年利息

$15,727

第12年共還本金

$17,251

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,283	$1,465	$2,748	$438,478
146	$1,279	$1,469	$2,748	$437,009
147	$1,275	$1,474	$2,748	$435,535
148	$1,270	$1,478	$2,748	$434,057
149	$1,266	$1,482	$2,748	$432,575
150	$1,262	$1,486	$2,748	$431,089
151	$1,257	$1,491	$2,748	$429,598
152	$1,253	$1,495	$2,748	$428,103
153	$1,249	$1,500	$2,748	$426,603
154	$1,244	$1,504	$2,748	$425,099
155	$1,240	$1,508	$2,748	$423,591
156	$1,235	$1,513	$2,748	$422,078

第13年供款共

$32,978

第13年利息

$15,113

第13年共還本金

$17,865

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,231	$1,517	$2,748	$420,561
158	$1,227	$1,522	$2,748	$419,040
159	$1,222	$1,526	$2,748	$417,514
160	$1,218	$1,530	$2,748	$415,983
161	$1,213	$1,535	$2,748	$414,448
162	$1,209	$1,539	$2,748	$412,909
163	$1,204	$1,544	$2,748	$411,365
164	$1,200	$1,548	$2,748	$409,817
165	$1,195	$1,553	$2,748	$408,264
166	$1,191	$1,557	$2,748	$406,707
167	$1,186	$1,562	$2,748	$405,145
168	$1,182	$1,566	$2,748	$403,578

第14年供款共

$32,978

第14年利息

$14,478

第14年共還本金

$18,500

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,177	$1,571	$2,748	$402,007
170	$1,173	$1,576	$2,748	$400,432
171	$1,168	$1,580	$2,748	$398,851
172	$1,163	$1,585	$2,748	$397,267
173	$1,159	$1,589	$2,748	$395,677
174	$1,154	$1,594	$2,748	$394,083
175	$1,149	$1,599	$2,748	$392,484
176	$1,145	$1,603	$2,748	$390,881
177	$1,140	$1,608	$2,748	$389,273
178	$1,135	$1,613	$2,748	$387,660
179	$1,131	$1,617	$2,748	$386,042
180	$1,126	$1,622	$2,748	$384,420

第15年供款共

$32,978

第15年利息

$13,820

第15年共還本金

$19,158

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,121	$1,627	$2,748	$382,793
182	$1,116	$1,632	$2,748	$381,162
183	$1,112	$1,636	$2,748	$379,525
184	$1,107	$1,641	$2,748	$377,884
185	$1,102	$1,646	$2,748	$376,238
186	$1,097	$1,651	$2,748	$374,587
187	$1,093	$1,656	$2,748	$372,932
188	$1,088	$1,660	$2,748	$371,271
189	$1,083	$1,665	$2,748	$369,606
190	$1,078	$1,670	$2,748	$367,936
191	$1,073	$1,675	$2,748	$366,261
192	$1,068	$1,680	$2,748	$364,581

第16年供款共

$32,978

第16年利息

$13,138

第16年共還本金

$19,839

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,063	$1,685	$2,748	$362,896
194	$1,058	$1,690	$2,748	$361,206
195	$1,054	$1,695	$2,748	$359,512
196	$1,049	$1,700	$2,748	$357,812
197	$1,044	$1,705	$2,748	$356,108
198	$1,039	$1,710	$2,748	$354,398
199	$1,034	$1,714	$2,748	$352,684
200	$1,029	$1,719	$2,748	$350,964
201	$1,024	$1,725	$2,748	$349,240
202	$1,019	$1,730	$2,748	$347,510
203	$1,014	$1,735	$2,748	$345,776
204	$1,009	$1,740	$2,748	$344,036

第17年供款共

$32,978

第17年利息

$12,433

第17年共還本金

$20,545

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,003	$1,745	$2,748	$342,291
206	$998	$1,750	$2,748	$340,541
207	$993	$1,755	$2,748	$338,786
208	$988	$1,760	$2,748	$337,026
209	$983	$1,765	$2,748	$335,261
210	$978	$1,770	$2,748	$333,491
211	$973	$1,775	$2,748	$331,716
212	$968	$1,781	$2,748	$329,935
213	$962	$1,786	$2,748	$328,149
214	$957	$1,791	$2,748	$326,358
215	$952	$1,796	$2,748	$324,562
216	$947	$1,802	$2,748	$322,760

第18年供款共

$32,978

第18年利息

$11,702

第18年共還本金

$21,276

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$941	$1,807	$2,748	$320,953
218	$936	$1,812	$2,748	$319,141
219	$931	$1,817	$2,748	$317,324
220	$926	$1,823	$2,748	$315,501
221	$920	$1,828	$2,748	$313,673
222	$915	$1,833	$2,748	$311,840
223	$910	$1,839	$2,748	$310,002
224	$904	$1,844	$2,748	$308,158
225	$899	$1,849	$2,748	$306,308
226	$893	$1,855	$2,748	$304,453
227	$888	$1,860	$2,748	$302,593
228	$883	$1,866	$2,748	$300,728

第19年供款共

$32,978

第19年利息

$10,945

第19年共還本金

$22,032

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$877	$1,871	$2,748	$298,857
230	$872	$1,876	$2,748	$296,980
231	$866	$1,882	$2,748	$295,098
232	$861	$1,887	$2,748	$293,211
233	$855	$1,893	$2,748	$291,318
234	$850	$1,898	$2,748	$289,419
235	$844	$1,904	$2,748	$287,515
236	$839	$1,910	$2,748	$285,606
237	$833	$1,915	$2,748	$283,691
238	$827	$1,921	$2,748	$281,770
239	$822	$1,926	$2,748	$279,844
240	$816	$1,932	$2,748	$277,912

第20年供款共

$32,978

第20年利息

$10,162

第20年共還本金

$22,816

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$811	$1,938	$2,748	$275,974
242	$805	$1,943	$2,748	$274,031
243	$799	$1,949	$2,748	$272,082
244	$794	$1,955	$2,748	$270,127
245	$788	$1,960	$2,748	$268,167
246	$782	$1,966	$2,748	$266,201
247	$776	$1,972	$2,748	$264,229
248	$771	$1,977	$2,748	$262,252
249	$765	$1,983	$2,748	$260,269
250	$759	$1,989	$2,748	$258,280
251	$753	$1,995	$2,748	$256,285
252	$747	$2,001	$2,748	$254,284

第21年供款共

$32,978

第21年利息

$9,350

第21年共還本金

$23,628

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$742	$2,006	$2,748	$252,278
254	$736	$2,012	$2,748	$250,265
255	$730	$2,018	$2,748	$248,247
256	$724	$2,024	$2,748	$246,223
257	$718	$2,030	$2,748	$244,193
258	$712	$2,036	$2,748	$242,157
259	$706	$2,042	$2,748	$240,115
260	$700	$2,048	$2,748	$238,067
261	$694	$2,054	$2,748	$236,014
262	$688	$2,060	$2,748	$233,954
263	$682	$2,066	$2,748	$231,888
264	$676	$2,072	$2,748	$229,816

第22年供款共

$32,978

第22年利息

$8,510

第22年共還本金

$24,468

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$670	$2,078	$2,748	$227,738
266	$664	$2,084	$2,748	$225,654
267	$658	$2,090	$2,748	$223,564
268	$652	$2,096	$2,748	$221,468
269	$646	$2,102	$2,748	$219,366
270	$640	$2,108	$2,748	$217,258
271	$634	$2,114	$2,748	$215,143
272	$628	$2,121	$2,748	$213,023
273	$621	$2,127	$2,748	$210,896
274	$615	$2,133	$2,748	$208,763
275	$609	$2,139	$2,748	$206,623
276	$603	$2,146	$2,748	$204,478

第23年供款共

$32,978

第23年利息

$7,640

第23年共還本金

$25,338

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$596	$2,152	$2,748	$202,326
278	$590	$2,158	$2,748	$200,168
279	$584	$2,164	$2,748	$198,004
280	$578	$2,171	$2,748	$195,833
281	$571	$2,177	$2,748	$193,656
282	$565	$2,183	$2,748	$191,473
283	$558	$2,190	$2,748	$189,283
284	$552	$2,196	$2,748	$187,087
285	$546	$2,202	$2,748	$184,885
286	$539	$2,209	$2,748	$182,676
287	$533	$2,215	$2,748	$180,460
288	$526	$2,222	$2,748	$178,239

第24年供款共

$32,978

第24年利息

$6,738

第24年共還本金

$26,239

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$520	$2,228	$2,748	$176,010
290	$513	$2,235	$2,748	$173,776
291	$507	$2,241	$2,748	$171,534
292	$500	$2,248	$2,748	$169,286
293	$494	$2,254	$2,748	$167,032
294	$487	$2,261	$2,748	$164,771
295	$481	$2,268	$2,748	$162,503
296	$474	$2,274	$2,748	$160,229
297	$467	$2,281	$2,748	$157,948
298	$461	$2,287	$2,748	$155,661
299	$454	$2,294	$2,748	$153,367
300	$447	$2,301	$2,748	$151,066

第25年供款共

$32,978

第25年利息

$5,805

第25年共還本金

$27,173

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$441	$2,308	$2,748	$148,758
302	$434	$2,314	$2,748	$146,444
303	$427	$2,321	$2,748	$144,123
304	$420	$2,328	$2,748	$141,795
305	$414	$2,335	$2,748	$139,461
306	$407	$2,341	$2,748	$137,119
307	$400	$2,348	$2,748	$134,771
308	$393	$2,355	$2,748	$132,416
309	$386	$2,362	$2,748	$130,054
310	$379	$2,369	$2,748	$127,685
311	$372	$2,376	$2,748	$125,310
312	$365	$2,383	$2,748	$122,927

第26年供款共

$32,978

第26年利息

$4,839

第26年共還本金

$28,139

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$359	$2,390	$2,748	$120,537
314	$352	$2,397	$2,748	$118,141
315	$345	$2,404	$2,748	$115,737
316	$338	$2,411	$2,748	$113,327
317	$331	$2,418	$2,748	$110,909
318	$323	$2,425	$2,748	$108,484
319	$316	$2,432	$2,748	$106,052
320	$309	$2,439	$2,748	$103,614
321	$302	$2,446	$2,748	$101,168
322	$295	$2,453	$2,748	$98,715
323	$288	$2,460	$2,748	$96,254
324	$281	$2,467	$2,748	$93,787

第27年供款共

$32,978

第27年利息

$3,838

第27年共還本金

$29,140

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$274	$2,475	$2,748	$91,312
326	$266	$2,482	$2,748	$88,831
327	$259	$2,489	$2,748	$86,341
328	$252	$2,496	$2,748	$83,845
329	$245	$2,504	$2,748	$81,342
330	$237	$2,511	$2,748	$78,831
331	$230	$2,518	$2,748	$76,312
332	$223	$2,526	$2,748	$73,787
333	$215	$2,533	$2,748	$71,254
334	$208	$2,540	$2,748	$68,714
335	$200	$2,548	$2,748	$66,166
336	$193	$2,555	$2,748	$63,611

第28年供款共

$32,978

第28年利息

$2,802

第28年共還本金

$30,176

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$186	$2,563	$2,748	$61,048
338	$178	$2,570	$2,748	$58,478
339	$171	$2,578	$2,748	$55,900
340	$163	$2,585	$2,748	$53,315
341	$156	$2,593	$2,748	$50,723
342	$148	$2,600	$2,748	$48,122
343	$140	$2,608	$2,748	$45,515
344	$133	$2,615	$2,748	$42,899
345	$125	$2,623	$2,748	$40,276
346	$117	$2,631	$2,748	$37,645
347	$110	$2,638	$2,748	$35,007
348	$102	$2,646	$2,748	$32,361

第29年供款共

$32,978

第29年利息

$1,728

第29年共還本金

$31,250

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$94	$2,654	$2,748	$29,707
350	$87	$2,662	$2,748	$27,046
351	$79	$2,669	$2,748	$24,377
352	$71	$2,677	$2,748	$21,699
353	$63	$2,685	$2,748	$19,015
354	$55	$2,693	$2,748	$16,322
355	$48	$2,701	$2,748	$13,621
356	$40	$2,708	$2,748	$10,913
357	$32	$2,716	$2,748	$8,197
358	$24	$2,724	$2,748	$5,472
359	$16	$2,732	$2,748	$2,740
360	$8	$2,740	$2,748	$0

第30年供款共

$32,978

第30年利息

$617

第30年共還本金

$32,361

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$8,707,336

Disclaimer

Recommended properties

Mort. Insurance
info