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$8,687,048

Monthly Payment
$2,742

Down Payment

$7,370,000

Total Loan

$630,000

Total int. paid

$357,048

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,700,000

Base on DTI ratio

$5,484

Budget of property purchase

HK$7,700,000

Down Payment

$7,370,000
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

$5,484

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 DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 BLK 05

483 ft²

@14,493

GFA

605 ft²

@11,570

local_fire_department HIT

Sale$7 M

483 ft²

@14,493

GFA

605 ft²

@11,570

Sale$7 M

local_fire_department HIT

Shatin PARK VIEW GDN

thumb_up

PARK VIEW GDN BLK 01

662 ft²

@11,329

GFA

850 ft²

@8,824

local_fire_department HIT

Sale$7.5 M

662 ft²

@11,329

GFA

850 ft²

@8,824

Sale$7.5 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 GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@14,784

GFA

756 ft²

@11,772

local_fire_department HIT local_offer Good Catch

Sale$8.9 M

602 ft²

@14,784

GFA

756 ft²

@11,772

Sale$8.9 M

local_fire_department HIT local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@12,879

GFA

819 ft²

@10,379

local_fire_department HIT

Sale$8.5 M

660 ft²

@12,879

GFA

819 ft²

@10,379

Sale$8.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

479 ft²

@14,614

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$7 M

479 ft²

@14,614

Sale$7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

KOL

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

849 ft²

@9,305

GFA

1,217 ft²

@6,491

local_fire_department HIT flight_takeoff 移民急讓

Sale$7.9 M

849 ft²

@9,305

GFA

1,217 ft²

@6,491

Sale$7.9 M

local_fire_department HIT flight_takeoff 移民急讓

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

598 ft²

@13,880

local_fire_department HIT

Sale$8.3 M

598 ft²

@13,880

Sale$8.3 M

local_fire_department HIT

Ma On Shan BAYSHORE TWR BLK 03

thumb_up

BAYSHORE TWR BLK 03

412 ft²

@18,204

GFA

561 ft²

@13,369

local_fire_department HIT

Sale$7.5 M

412 ft²

@18,204

GFA

561 ft²

@13,369

Sale$7.5 M

local_fire_department HIT

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 VILLA OCEANIA BLK 06

thumb_up

VILLA OCEANIA BLK 06

558 ft²

@13,082

GFA

733 ft²

@9,959

real_estate_agent Rare vpn_key Key

Sale$7.3 M

558 ft²

@13,082

GFA

733 ft²

@9,959

Sale$7.3 M

real_estate_agent Rare vpn_key Key

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@10,470

GFA

927 ft²

@8,414

local_fire_department HIT

Sale$7.8 M

745 ft²

@10,470

GFA

927 ft²

@8,414

Sale$7.8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$3,771	$2,897	$2,374	$2,026
1.500	$3,911	$3,040	$2,520	$2,174
2.000	$4,054	$3,187	$2,670	$2,329
2.500	$4,201	$3,338	$2,826	$2,489
3.000	$4,351	$3,494	$2,988	$2,656
3.250	$4,427	$3,573	$3,070	$2,742
3.500	$4,504	$3,654	$3,154	$2,829
4.000	$4,660	$3,818	$3,325	$3,008
4.500	$4,819	$3,986	$3,502	$3,192
5.000	$4,982	$4,158	$3,683	$3,382
5.500	$5,148	$4,334	$3,869	$3,577
6.000	$5,316	$4,514	$4,059	$3,777

Monthly Payment$2,742

Term

30Year

Loan amount

$630,000

Total int. paid

$357,048

Total Loan and Interest

$987,048

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,706	$1,036	$2,742	$628,964
2	$1,703	$1,038	$2,742	$627,926
3	$1,701	$1,041	$2,742	$626,885
4	$1,698	$1,044	$2,742	$625,841
5	$1,695	$1,047	$2,742	$624,794
6	$1,692	$1,050	$2,742	$623,744
7	$1,689	$1,052	$2,742	$622,692
8	$1,686	$1,055	$2,742	$621,637
9	$1,684	$1,058	$2,742	$620,578
10	$1,681	$1,061	$2,742	$619,517
11	$1,678	$1,064	$2,742	$618,453
12	$1,675	$1,067	$2,742	$617,387

第1年供款共

$32,902

第1年利息

$20,288

第1年共還本金

$12,613

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,672	$1,070	$2,742	$616,317
14	$1,669	$1,073	$2,742	$615,244
15	$1,666	$1,076	$2,742	$614,169
16	$1,663	$1,078	$2,742	$613,090
17	$1,660	$1,081	$2,742	$612,009
18	$1,658	$1,084	$2,742	$610,925
19	$1,655	$1,087	$2,742	$609,838
20	$1,652	$1,090	$2,742	$608,747
21	$1,649	$1,093	$2,742	$607,654
22	$1,646	$1,096	$2,742	$606,558
23	$1,643	$1,099	$2,742	$605,459
24	$1,640	$1,102	$2,742	$604,357

第2年供款共

$32,902

第2年利息

$19,872

第2年共還本金

$13,029

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,637	$1,105	$2,742	$603,252
26	$1,634	$1,108	$2,742	$602,144
27	$1,631	$1,111	$2,742	$601,033
28	$1,628	$1,114	$2,742	$599,919
29	$1,625	$1,117	$2,742	$598,802
30	$1,622	$1,120	$2,742	$597,682
31	$1,619	$1,123	$2,742	$596,559
32	$1,616	$1,126	$2,742	$595,433
33	$1,613	$1,129	$2,742	$594,304
34	$1,610	$1,132	$2,742	$593,171
35	$1,607	$1,135	$2,742	$592,036
36	$1,603	$1,138	$2,742	$590,898

第3年供款共

$32,902

第3年利息

$19,442

第3年共還本金

$13,459

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,600	$1,141	$2,742	$589,756
38	$1,597	$1,145	$2,742	$588,612
39	$1,594	$1,148	$2,742	$587,464
40	$1,591	$1,151	$2,742	$586,313
41	$1,588	$1,154	$2,742	$585,160
42	$1,585	$1,157	$2,742	$584,003
43	$1,582	$1,160	$2,742	$582,842
44	$1,579	$1,163	$2,742	$581,679
45	$1,575	$1,166	$2,742	$580,513
46	$1,572	$1,170	$2,742	$579,343
47	$1,569	$1,173	$2,742	$578,170
48	$1,566	$1,176	$2,742	$576,995

第4年供款共

$32,902

第4年利息

$18,998

第4年共還本金

$13,903

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,563	$1,179	$2,742	$575,815
50	$1,560	$1,182	$2,742	$574,633
51	$1,556	$1,186	$2,742	$573,448
52	$1,553	$1,189	$2,742	$572,259
53	$1,550	$1,192	$2,742	$571,067
54	$1,547	$1,195	$2,742	$569,872
55	$1,543	$1,198	$2,742	$568,673
56	$1,540	$1,202	$2,742	$567,472
57	$1,537	$1,205	$2,742	$566,267
58	$1,534	$1,208	$2,742	$565,059
59	$1,530	$1,211	$2,742	$563,847
60	$1,527	$1,215	$2,742	$562,633

第5年供款共

$32,902

第5年利息

$18,540

第5年共還本金

$14,362

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,524	$1,218	$2,742	$561,415
62	$1,520	$1,221	$2,742	$560,193
63	$1,517	$1,225	$2,742	$558,969
64	$1,514	$1,228	$2,742	$557,741
65	$1,511	$1,231	$2,742	$556,509
66	$1,507	$1,235	$2,742	$555,275
67	$1,504	$1,238	$2,742	$554,037
68	$1,501	$1,241	$2,742	$552,796
69	$1,497	$1,245	$2,742	$551,551
70	$1,494	$1,248	$2,742	$550,303
71	$1,490	$1,251	$2,742	$549,052
72	$1,487	$1,255	$2,742	$547,797

第6年供款共

$32,902

第6年利息

$18,066

第6年共還本金

$14,836

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,484	$1,258	$2,742	$546,539
74	$1,480	$1,262	$2,742	$545,277
75	$1,477	$1,265	$2,742	$544,012
76	$1,473	$1,268	$2,742	$542,744
77	$1,470	$1,272	$2,742	$541,472
78	$1,466	$1,275	$2,742	$540,196
79	$1,463	$1,279	$2,742	$538,918
80	$1,460	$1,282	$2,742	$537,635
81	$1,456	$1,286	$2,742	$536,350
82	$1,453	$1,289	$2,742	$535,061
83	$1,449	$1,293	$2,742	$533,768
84	$1,446	$1,296	$2,742	$532,472

第7年供款共

$32,902

第7年利息

$17,576

第7年共還本金

$15,325

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,442	$1,300	$2,742	$531,172
86	$1,439	$1,303	$2,742	$529,869
87	$1,435	$1,307	$2,742	$528,562
88	$1,432	$1,310	$2,742	$527,252
89	$1,428	$1,314	$2,742	$525,938
90	$1,424	$1,317	$2,742	$524,621
91	$1,421	$1,321	$2,742	$523,300
92	$1,417	$1,325	$2,742	$521,975
93	$1,414	$1,328	$2,742	$520,647
94	$1,410	$1,332	$2,742	$519,315
95	$1,406	$1,335	$2,742	$517,980
96	$1,403	$1,339	$2,742	$516,641

第8年供款共

$32,902

第8年利息

$17,071

第8年共還本金

$15,831

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,399	$1,343	$2,742	$515,298
98	$1,396	$1,346	$2,742	$513,952
99	$1,392	$1,350	$2,742	$512,602
100	$1,388	$1,354	$2,742	$511,249
101	$1,385	$1,357	$2,742	$509,892
102	$1,381	$1,361	$2,742	$508,531
103	$1,377	$1,365	$2,742	$507,166
104	$1,374	$1,368	$2,742	$505,798
105	$1,370	$1,372	$2,742	$504,426
106	$1,366	$1,376	$2,742	$503,051
107	$1,362	$1,379	$2,742	$501,671
108	$1,359	$1,383	$2,742	$500,288

第9年供款共

$32,902

第9年利息

$16,549

第9年共還本金

$16,353

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,355	$1,387	$2,742	$498,901
110	$1,351	$1,391	$2,742	$497,511
111	$1,347	$1,394	$2,742	$496,116
112	$1,344	$1,398	$2,742	$494,718
113	$1,340	$1,402	$2,742	$493,316
114	$1,336	$1,406	$2,742	$491,910
115	$1,332	$1,410	$2,742	$490,501
116	$1,328	$1,413	$2,742	$489,088
117	$1,325	$1,417	$2,742	$487,670
118	$1,321	$1,421	$2,742	$486,249
119	$1,317	$1,425	$2,742	$484,824
120	$1,313	$1,429	$2,742	$483,396

第10年供款共

$32,902

第10年利息

$16,009

第10年共還本金

$16,892

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,309	$1,433	$2,742	$481,963
122	$1,305	$1,436	$2,742	$480,527
123	$1,301	$1,440	$2,742	$479,086
124	$1,298	$1,444	$2,742	$477,642
125	$1,294	$1,448	$2,742	$476,194
126	$1,290	$1,452	$2,742	$474,742
127	$1,286	$1,456	$2,742	$473,286
128	$1,282	$1,460	$2,742	$471,826
129	$1,278	$1,464	$2,742	$470,362
130	$1,274	$1,468	$2,742	$468,894
131	$1,270	$1,472	$2,742	$467,422
132	$1,266	$1,476	$2,742	$465,946

第11年供款共

$32,902

第11年利息

$15,452

第11年共還本金

$17,450

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,262	$1,480	$2,742	$464,466
134	$1,258	$1,484	$2,742	$462,982
135	$1,254	$1,488	$2,742	$461,494
136	$1,250	$1,492	$2,742	$460,002
137	$1,246	$1,496	$2,742	$458,507
138	$1,242	$1,500	$2,742	$457,007
139	$1,238	$1,504	$2,742	$455,502
140	$1,234	$1,508	$2,742	$453,994
141	$1,230	$1,512	$2,742	$452,482
142	$1,225	$1,516	$2,742	$450,966
143	$1,221	$1,520	$2,742	$449,445
144	$1,217	$1,525	$2,742	$447,921

第12年供款共

$32,902

第12年利息

$14,876

第12年共還本金

$18,025

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,213	$1,529	$2,742	$446,392
146	$1,209	$1,533	$2,742	$444,859
147	$1,205	$1,537	$2,742	$443,322
148	$1,201	$1,541	$2,742	$441,781
149	$1,196	$1,545	$2,742	$440,236
150	$1,192	$1,549	$2,742	$438,686
151	$1,188	$1,554	$2,742	$437,133
152	$1,184	$1,558	$2,742	$435,575
153	$1,180	$1,562	$2,742	$434,013
154	$1,175	$1,566	$2,742	$432,446
155	$1,171	$1,571	$2,742	$430,876
156	$1,167	$1,575	$2,742	$429,301

第13年供款共

$32,902

第13年利息

$14,282

第13年共還本金

$18,620

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,163	$1,579	$2,742	$427,722
158	$1,158	$1,583	$2,742	$426,138
159	$1,154	$1,588	$2,742	$424,551
160	$1,150	$1,592	$2,742	$422,959
161	$1,146	$1,596	$2,742	$421,362
162	$1,141	$1,601	$2,742	$419,762
163	$1,137	$1,605	$2,742	$418,157
164	$1,133	$1,609	$2,742	$416,548
165	$1,128	$1,614	$2,742	$414,934
166	$1,124	$1,618	$2,742	$413,316
167	$1,119	$1,622	$2,742	$411,693
168	$1,115	$1,627	$2,742	$410,067

第14年供款共

$32,902

第14年利息

$13,667

第14年共還本金

$19,234

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,111	$1,631	$2,742	$408,435
170	$1,106	$1,636	$2,742	$406,800
171	$1,102	$1,640	$2,742	$405,160
172	$1,097	$1,644	$2,742	$403,515
173	$1,093	$1,649	$2,742	$401,866
174	$1,088	$1,653	$2,742	$400,213
175	$1,084	$1,658	$2,742	$398,555
176	$1,079	$1,662	$2,742	$396,893
177	$1,075	$1,667	$2,742	$395,226
178	$1,070	$1,671	$2,742	$393,554
179	$1,066	$1,676	$2,742	$391,879
180	$1,061	$1,680	$2,742	$390,198

第15年供款共

$32,902

第15年利息

$13,033

第15年共還本金

$19,869

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,057	$1,685	$2,742	$388,513
182	$1,052	$1,690	$2,742	$386,823
183	$1,048	$1,694	$2,742	$385,129
184	$1,043	$1,699	$2,742	$383,431
185	$1,038	$1,703	$2,742	$381,727
186	$1,034	$1,708	$2,742	$380,019
187	$1,029	$1,713	$2,742	$378,307
188	$1,025	$1,717	$2,742	$376,589
189	$1,020	$1,722	$2,742	$374,868
190	$1,015	$1,727	$2,742	$373,141
191	$1,011	$1,731	$2,742	$371,410
192	$1,006	$1,736	$2,742	$369,674

第16年供款共

$32,902

第16年利息

$12,378

第16年共還本金

$20,524

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,001	$1,741	$2,742	$367,933
194	$996	$1,745	$2,742	$366,188
195	$992	$1,750	$2,742	$364,438
196	$987	$1,755	$2,742	$362,683
197	$982	$1,760	$2,742	$360,924
198	$978	$1,764	$2,742	$359,159
199	$973	$1,769	$2,742	$357,390
200	$968	$1,774	$2,742	$355,616
201	$963	$1,779	$2,742	$353,838
202	$958	$1,783	$2,742	$352,054
203	$953	$1,788	$2,742	$350,266
204	$949	$1,793	$2,742	$348,473

第17年供款共

$32,902

第17年利息

$11,700

第17年共還本金

$21,201

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$944	$1,798	$2,742	$346,675
206	$939	$1,803	$2,742	$344,872
207	$934	$1,808	$2,742	$343,064
208	$929	$1,813	$2,742	$341,251
209	$924	$1,818	$2,742	$339,434
210	$919	$1,822	$2,742	$337,611
211	$914	$1,827	$2,742	$335,784
212	$909	$1,832	$2,742	$333,952
213	$904	$1,837	$2,742	$332,114
214	$899	$1,842	$2,742	$330,272
215	$894	$1,847	$2,742	$328,425
216	$889	$1,852	$2,742	$326,572

第18年供款共

$32,902

第18年利息

$11,001

第18年共還本金

$21,901

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$884	$1,857	$2,742	$324,715
218	$879	$1,862	$2,742	$322,853
219	$874	$1,867	$2,742	$320,985
220	$869	$1,872	$2,742	$319,113
221	$864	$1,878	$2,742	$317,235
222	$859	$1,883	$2,742	$315,353
223	$854	$1,888	$2,742	$313,465
224	$849	$1,893	$2,742	$311,572
225	$844	$1,898	$2,742	$309,674
226	$839	$1,903	$2,742	$307,771
227	$834	$1,908	$2,742	$305,863
228	$828	$1,913	$2,742	$303,949

第19年供款共

$32,902

第19年利息

$10,279

第19年共還本金

$22,623

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$823	$1,919	$2,742	$302,031
230	$818	$1,924	$2,742	$300,107
231	$813	$1,929	$2,742	$298,178
232	$808	$1,934	$2,742	$296,244
233	$802	$1,939	$2,742	$294,304
234	$797	$1,945	$2,742	$292,359
235	$792	$1,950	$2,742	$290,409
236	$787	$1,955	$2,742	$288,454
237	$781	$1,961	$2,742	$286,494
238	$776	$1,966	$2,742	$284,528
239	$771	$1,971	$2,742	$282,556
240	$765	$1,977	$2,742	$280,580

第20年供款共

$32,902

第20年利息

$9,532

第20年共還本金

$23,369

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$760	$1,982	$2,742	$278,598
242	$755	$1,987	$2,742	$276,611
243	$749	$1,993	$2,742	$274,618
244	$744	$1,998	$2,742	$272,620
245	$738	$2,003	$2,742	$270,617
246	$733	$2,009	$2,742	$268,608
247	$727	$2,014	$2,742	$266,593
248	$722	$2,020	$2,742	$264,574
249	$717	$2,025	$2,742	$262,548
250	$711	$2,031	$2,742	$260,518
251	$706	$2,036	$2,742	$258,481
252	$700	$2,042	$2,742	$256,440

第21年供款共

$32,902

第21年利息

$8,761

第21年共還本金

$24,140

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$695	$2,047	$2,742	$254,392
254	$689	$2,053	$2,742	$252,340
255	$683	$2,058	$2,742	$250,281
256	$678	$2,064	$2,742	$248,217
257	$672	$2,070	$2,742	$246,148
258	$667	$2,075	$2,742	$244,073
259	$661	$2,081	$2,742	$241,992
260	$655	$2,086	$2,742	$239,905
261	$650	$2,092	$2,742	$237,813
262	$644	$2,098	$2,742	$235,716
263	$638	$2,103	$2,742	$233,612
264	$633	$2,109	$2,742	$231,503

第22年供款共

$32,902

第22年利息

$7,965

第22年共還本金

$24,937

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$627	$2,115	$2,742	$229,388
266	$621	$2,121	$2,742	$227,268
267	$616	$2,126	$2,742	$225,141
268	$610	$2,132	$2,742	$223,009
269	$604	$2,138	$2,742	$220,872
270	$598	$2,144	$2,742	$218,728
271	$592	$2,149	$2,742	$216,579
272	$587	$2,155	$2,742	$214,423
273	$581	$2,161	$2,742	$212,262
274	$575	$2,167	$2,742	$210,095
275	$569	$2,173	$2,742	$207,923
276	$563	$2,179	$2,742	$205,744

第23年供款共

$32,902

第23年利息

$7,142

第23年共還本金

$25,759

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$557	$2,185	$2,742	$203,559
278	$551	$2,190	$2,742	$201,369
279	$545	$2,196	$2,742	$199,172
280	$539	$2,202	$2,742	$196,970
281	$533	$2,208	$2,742	$194,762
282	$527	$2,214	$2,742	$192,547
283	$521	$2,220	$2,742	$190,327
284	$515	$2,226	$2,742	$188,101
285	$509	$2,232	$2,742	$185,868
286	$503	$2,238	$2,742	$183,630
287	$497	$2,244	$2,742	$181,385
288	$491	$2,251	$2,742	$179,135

第24年供款共

$32,902

第24年利息

$6,293

第24年共還本金

$26,609

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$485	$2,257	$2,742	$176,878
290	$479	$2,263	$2,742	$174,616
291	$473	$2,269	$2,742	$172,347
292	$467	$2,275	$2,742	$170,072
293	$461	$2,281	$2,742	$167,790
294	$454	$2,287	$2,742	$165,503
295	$448	$2,294	$2,742	$163,210
296	$442	$2,300	$2,742	$160,910
297	$436	$2,306	$2,742	$158,604
298	$430	$2,312	$2,742	$156,292
299	$423	$2,319	$2,742	$153,973
300	$417	$2,325	$2,742	$151,648

第25年供款共

$32,902

第25年利息

$5,415

第25年共還本金

$27,487

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$411	$2,331	$2,742	$149,317
302	$404	$2,337	$2,742	$146,980
303	$398	$2,344	$2,742	$144,636
304	$392	$2,350	$2,742	$142,286
305	$385	$2,356	$2,742	$139,929
306	$379	$2,363	$2,742	$137,567
307	$373	$2,369	$2,742	$135,197
308	$366	$2,376	$2,742	$132,822
309	$360	$2,382	$2,742	$130,440
310	$353	$2,389	$2,742	$128,051
311	$347	$2,395	$2,742	$125,656
312	$340	$2,401	$2,742	$123,255

第26年供款共

$32,902

第26年利息

$4,508

第26年共還本金

$28,393

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$334	$2,408	$2,742	$120,847
314	$327	$2,415	$2,742	$118,432
315	$321	$2,421	$2,742	$116,011
316	$314	$2,428	$2,742	$113,584
317	$308	$2,434	$2,742	$111,149
318	$301	$2,441	$2,742	$108,709
319	$294	$2,447	$2,742	$106,261
320	$288	$2,454	$2,742	$103,807
321	$281	$2,461	$2,742	$101,347
322	$274	$2,467	$2,742	$98,879
323	$268	$2,474	$2,742	$96,405
324	$261	$2,481	$2,742	$93,925

第27年供款共

$32,902

第27年利息

$3,571

第27年共還本金

$29,330

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$254	$2,487	$2,742	$91,437
326	$248	$2,494	$2,742	$88,943
327	$241	$2,501	$2,742	$86,442
328	$234	$2,508	$2,742	$83,934
329	$227	$2,514	$2,742	$81,420
330	$221	$2,521	$2,742	$78,899
331	$214	$2,528	$2,742	$76,370
332	$207	$2,535	$2,742	$73,836
333	$200	$2,542	$2,742	$71,294
334	$193	$2,549	$2,742	$68,745
335	$186	$2,556	$2,742	$66,189
336	$179	$2,563	$2,742	$63,627

第28年供款共

$32,902

第28年利息

$2,604

第28年共還本金

$30,298

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$172	$2,569	$2,742	$61,057
338	$165	$2,576	$2,742	$58,481
339	$158	$2,583	$2,742	$55,898
340	$151	$2,590	$2,742	$53,307
341	$144	$2,597	$2,742	$50,710
342	$137	$2,604	$2,742	$48,105
343	$130	$2,612	$2,742	$45,494
344	$123	$2,619	$2,742	$42,875
345	$116	$2,626	$2,742	$40,249
346	$109	$2,633	$2,742	$37,617
347	$102	$2,640	$2,742	$34,977
348	$95	$2,647	$2,742	$32,330

第29年供款共

$32,902

第29年利息

$1,604

第29年共還本金

$31,297

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$88	$2,654	$2,742	$29,675
350	$80	$2,661	$2,742	$27,014
351	$73	$2,669	$2,742	$24,345
352	$66	$2,676	$2,742	$21,669
353	$59	$2,683	$2,742	$18,986
354	$51	$2,690	$2,742	$16,296
355	$44	$2,698	$2,742	$13,598
356	$37	$2,705	$2,742	$10,893
357	$30	$2,712	$2,742	$8,181
358	$22	$2,720	$2,742	$5,461
359	$15	$2,727	$2,742	$2,734
360	$7	$2,734	$2,742	$0

第30年供款共

$32,902

第30年利息

$572

第30年共還本金

$32,330

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$8,687,048

Disclaimer

Recommended properties

Mort. Insurance
info