Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$69,161

Single financed $311 , in total HK$69,161

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$12,353,881

Monthly Payment
$28,803

Down Payment

$1,655,000

Total Loan

$6,414,161

Total int. paid

$3,954,721

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$1,985,000

Base on DTI ratio

$57,605

Budget of property purchase

HK$1,985,000

Down Payment

$1,655,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$69,161

Min. Monthly Income Requirement

Base on DTI ratio

$57,605

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

Sai Kung PARK MEDITERRANEAN

thumb_up

open view ,club house

589 ft²

@14,601

local_offer Good Catch

Sale$8.6 M

589 ft²

@14,601

Sale$8.6 M

local_offer Good Catch

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

787 ft²

@11,182

GFA

1,004 ft²

@8,765

local_fire_department HIT

Sale$8.8 M

787 ft²

@11,182

GFA

1,004 ft²

@8,765

Sale$8.8 M

local_fire_department HIT

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@11,163

GFA

870 ft²

@8,828

local_fire_department HIT

Sale$7.68 M

688 ft²

@11,163

GFA

870 ft²

@8,828

Sale$7.68 M

local_fire_department HIT

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Shatin GREENFIELD COURT

thumb_up

GREENFIELD COURT

633 ft²

@11,532

GFA

846 ft²

@8,629

local_fire_department HIT real_estate_agent Rare

Sale$7.3 M

633 ft²

@11,532

GFA

846 ft²

@8,629

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare

Sole

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

470 ft²

@14,894

verified 首置必買

Sale$7 M

470 ft²

@14,894

Sale$7 M

verified 首置必買

Shatin GRANDVILLE

thumb_up

GRANDVILLE

568 ft²

@15,845

GFA

718 ft²

@12,535

local_fire_department HIT real_estate_agent Rare pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$9 M

568 ft²

@15,845

GFA

718 ft²

@12,535

Sale$9 M

local_fire_department HIT real_estate_agent Rare pets Pet Friendly transfer_within_a_station Quality Migrant

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

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

541 ft²

@14,787

GFA

736 ft²

@10,870

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8 M

541 ft²

@14,787

GFA

736 ft²

@10,870

Sale$8 M

local_fire_department HIT hotel_class King pets Pet Friendly

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

415 ft²

@17,349

GFA

536 ft²

@13,433

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Sale$7.2 M

415 ft²

@17,349

GFA

536 ft²

@13,433

Sale$7.2 M

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

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 PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@14,361

real_estate_agent Rare

Sale$8.2 M

571 ft²

@14,361

Sale$8.2 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$38,388	$29,498	$24,173	$20,630
1.500	$39,815	$30,951	$25,653	$22,137
2.000	$41,276	$32,448	$27,187	$23,708
2.500	$42,769	$33,989	$28,775	$25,344
3.000	$44,295	$35,573	$30,417	$27,042
3.500	$45,854	$37,200	$32,111	$28,802
4.000	$47,445	$38,869	$33,856	$30,622
4.500	$49,068	$40,579	$35,652	$32,500
5.000	$50,723	$42,331	$37,497	$34,433
5.500	$52,409	$44,122	$39,389	$36,419
6.000	$54,126	$45,953	$41,327	$38,456

Monthly Payment$28,803

Term

30Year

Loan amount

$6,414,160.5

Total int. paid

$3,954,721

Total Loan and Interest

$10,368,881.5

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$18,708	$10,094	$28,802	$6,404,066
2	$18,679	$10,124	$28,802	$6,393,942
3	$18,649	$10,153	$28,802	$6,383,789
4	$18,619	$10,183	$28,802	$6,373,606
5	$18,590	$10,213	$28,802	$6,363,393
6	$18,560	$10,243	$28,802	$6,353,150
7	$18,530	$10,272	$28,802	$6,342,878
8	$18,500	$10,302	$28,802	$6,332,575
9	$18,470	$10,332	$28,802	$6,322,243
10	$18,440	$10,363	$28,802	$6,311,880
11	$18,410	$10,393	$28,802	$6,301,488
12	$18,379	$10,423	$28,802	$6,291,065

第1年供款共

$345,629

第1年利息

$222,533

第1年共還本金

$123,096

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$18,349	$10,454	$28,802	$6,280,611
14	$18,318	$10,484	$28,802	$6,270,127
15	$18,288	$10,515	$28,802	$6,259,612
16	$18,257	$10,545	$28,802	$6,249,067
17	$18,226	$10,576	$28,802	$6,238,491
18	$18,196	$10,607	$28,802	$6,227,884
19	$18,165	$10,638	$28,802	$6,217,247
20	$18,134	$10,669	$28,802	$6,206,578
21	$18,103	$10,700	$28,802	$6,195,878
22	$18,071	$10,731	$28,802	$6,185,147
23	$18,040	$10,762	$28,802	$6,174,384
24	$18,009	$10,794	$28,802	$6,163,590

第2年供款共

$345,629

第2年利息

$218,155

第2年共還本金

$127,474

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$17,977	$10,825	$28,802	$6,152,765
26	$17,946	$10,857	$28,802	$6,141,908
27	$17,914	$10,889	$28,802	$6,131,020
28	$17,882	$10,920	$28,802	$6,120,099
29	$17,850	$10,952	$28,802	$6,109,147
30	$17,818	$10,984	$28,802	$6,098,163
31	$17,786	$11,016	$28,802	$6,087,147
32	$17,754	$11,048	$28,802	$6,076,099
33	$17,722	$11,080	$28,802	$6,065,018
34	$17,690	$11,113	$28,802	$6,053,905
35	$17,657	$11,145	$28,802	$6,042,760
36	$17,625	$11,178	$28,802	$6,031,582

第3年供款共

$345,629

第3年利息

$213,621

第3年共還本金

$132,008

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$17,592	$11,210	$28,802	$6,020,372
38	$17,559	$11,243	$28,802	$6,009,129
39	$17,527	$11,276	$28,802	$5,997,853
40	$17,494	$11,309	$28,802	$5,986,545
41	$17,461	$11,342	$28,802	$5,975,203
42	$17,428	$11,375	$28,802	$5,963,828
43	$17,394	$11,408	$28,802	$5,952,420
44	$17,361	$11,441	$28,802	$5,940,979
45	$17,328	$11,475	$28,802	$5,929,504
46	$17,294	$11,508	$28,802	$5,917,996
47	$17,261	$11,542	$28,802	$5,906,455
48	$17,227	$11,575	$28,802	$5,894,879

第4年供款共

$345,629

第4年利息

$208,926

第4年共還本金

$136,703

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$17,193	$11,609	$28,802	$5,883,270
50	$17,160	$11,643	$28,802	$5,871,627
51	$17,126	$11,677	$28,802	$5,859,951
52	$17,092	$11,711	$28,802	$5,848,240
53	$17,057	$11,745	$28,802	$5,836,495
54	$17,023	$11,779	$28,802	$5,824,715
55	$16,989	$11,814	$28,802	$5,812,902
56	$16,954	$11,848	$28,802	$5,801,053
57	$16,920	$11,883	$28,802	$5,789,171
58	$16,885	$11,917	$28,802	$5,777,253
59	$16,850	$11,952	$28,802	$5,765,301
60	$16,815	$11,987	$28,802	$5,753,314

第5年供款共

$345,629

第5年利息

$204,064

第5年共還本金

$141,565

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$16,780	$12,022	$28,802	$5,741,292
62	$16,745	$12,057	$28,802	$5,729,235
63	$16,710	$12,092	$28,802	$5,717,143
64	$16,675	$12,127	$28,802	$5,705,016
65	$16,640	$12,163	$28,802	$5,692,853
66	$16,604	$12,198	$28,802	$5,680,655
67	$16,569	$12,234	$28,802	$5,668,421
68	$16,533	$12,270	$28,802	$5,656,151
69	$16,497	$12,305	$28,802	$5,643,846
70	$16,461	$12,341	$28,802	$5,631,505
71	$16,425	$12,377	$28,802	$5,619,127
72	$16,389	$12,413	$28,802	$5,606,714

第6年供款共

$345,629

第6年利息

$199,029

第6年共還本金

$146,600

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$16,353	$12,450	$28,802	$5,594,264
74	$16,317	$12,486	$28,802	$5,581,779
75	$16,280	$12,522	$28,802	$5,569,256
76	$16,244	$12,559	$28,802	$5,556,698
77	$16,207	$12,595	$28,802	$5,544,102
78	$16,170	$12,632	$28,802	$5,531,470
79	$16,133	$12,669	$28,802	$5,518,801
80	$16,097	$12,706	$28,802	$5,506,095
81	$16,059	$12,743	$28,802	$5,493,352
82	$16,022	$12,780	$28,802	$5,480,572
83	$15,985	$12,817	$28,802	$5,467,754
84	$15,948	$12,855	$28,802	$5,454,900

第7年供款共

$345,629

第7年利息

$193,815

第7年共還本金

$151,814

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$15,910	$12,892	$28,802	$5,442,007
86	$15,873	$12,930	$28,802	$5,429,077
87	$15,835	$12,968	$28,802	$5,416,110
88	$15,797	$13,005	$28,802	$5,403,104
89	$15,759	$13,043	$28,802	$5,390,061
90	$15,721	$13,081	$28,802	$5,376,979
91	$15,683	$13,120	$28,802	$5,363,860
92	$15,645	$13,158	$28,802	$5,350,702
93	$15,606	$13,196	$28,802	$5,337,506
94	$15,568	$13,235	$28,802	$5,324,271
95	$15,529	$13,273	$28,802	$5,310,998
96	$15,490	$13,312	$28,802	$5,297,686

第8年供款共

$345,629

第8年利息

$188,415

第8年共還本金

$157,214

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$15,452	$13,351	$28,802	$5,284,335
98	$15,413	$13,390	$28,802	$5,270,945
99	$15,374	$13,429	$28,802	$5,257,516
100	$15,334	$13,468	$28,802	$5,244,048
101	$15,295	$13,507	$28,802	$5,230,541
102	$15,256	$13,547	$28,802	$5,216,994
103	$15,216	$13,586	$28,802	$5,203,408
104	$15,177	$13,626	$28,802	$5,189,782
105	$15,137	$13,666	$28,802	$5,176,116
106	$15,097	$13,705	$28,802	$5,162,411
107	$15,057	$13,745	$28,802	$5,148,666
108	$15,017	$13,786	$28,802	$5,134,880

第9年供款共

$345,629

第9年利息

$182,824

第9年共還本金

$162,806

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$14,977	$13,826	$28,802	$5,121,054
110	$14,936	$13,866	$28,802	$5,107,188
111	$14,896	$13,906	$28,802	$5,093,282
112	$14,855	$13,947	$28,802	$5,079,335
113	$14,815	$13,988	$28,802	$5,065,347
114	$14,774	$14,029	$28,802	$5,051,319
115	$14,733	$14,069	$28,802	$5,037,249
116	$14,692	$14,110	$28,802	$5,023,139
117	$14,651	$14,152	$28,802	$5,008,987
118	$14,610	$14,193	$28,802	$4,994,794
119	$14,568	$14,234	$28,802	$4,980,560
120	$14,527	$14,276	$28,802	$4,966,284

第10年供款共

$345,629

第10年利息

$177,033

第10年共還本金

$168,596

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$14,485	$14,317	$28,802	$4,951,967
122	$14,443	$14,359	$28,802	$4,937,607
123	$14,401	$14,401	$28,802	$4,923,206
124	$14,359	$14,443	$28,802	$4,908,763
125	$14,317	$14,485	$28,802	$4,894,278
126	$14,275	$14,527	$28,802	$4,879,751
127	$14,233	$14,570	$28,802	$4,865,181
128	$14,190	$14,612	$28,802	$4,850,568
129	$14,147	$14,655	$28,802	$4,835,913
130	$14,105	$14,698	$28,802	$4,821,216
131	$14,062	$14,741	$28,802	$4,806,475
132	$14,019	$14,784	$28,802	$4,791,692

第11年供款共

$345,629

第11年利息

$171,037

第11年共還本金

$174,593

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$13,976	$14,827	$28,802	$4,776,865
134	$13,933	$14,870	$28,802	$4,761,995
135	$13,889	$14,913	$28,802	$4,747,082
136	$13,846	$14,957	$28,802	$4,732,125
137	$13,802	$15,000	$28,802	$4,717,124
138	$13,758	$15,044	$28,802	$4,702,080
139	$13,714	$15,088	$28,802	$4,686,992
140	$13,670	$15,132	$28,802	$4,671,860
141	$13,626	$15,176	$28,802	$4,656,684
142	$13,582	$15,220	$28,802	$4,641,464
143	$13,538	$15,265	$28,802	$4,626,199
144	$13,493	$15,309	$28,802	$4,610,889

第12年供款共

$345,629

第12年利息

$164,827

第12年共還本金

$180,802

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$13,448	$15,354	$28,802	$4,595,535
146	$13,404	$15,399	$28,802	$4,580,137
147	$13,359	$15,444	$28,802	$4,564,693
148	$13,314	$15,489	$28,802	$4,549,204
149	$13,269	$15,534	$28,802	$4,533,670
150	$13,223	$15,579	$28,802	$4,518,091
151	$13,178	$15,625	$28,802	$4,502,466
152	$13,132	$15,670	$28,802	$4,486,796
153	$13,086	$15,716	$28,802	$4,471,080
154	$13,041	$15,762	$28,802	$4,455,318
155	$12,995	$15,808	$28,802	$4,439,510
156	$12,949	$15,854	$28,802	$4,423,657

第13年供款共

$345,629

第13年利息

$158,397

第13年共還本金

$187,233

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$12,902	$15,900	$28,802	$4,407,756
158	$12,856	$15,946	$28,802	$4,391,810
159	$12,809	$15,993	$28,802	$4,375,817
160	$12,763	$16,040	$28,802	$4,359,777
161	$12,716	$16,086	$28,802	$4,343,691
162	$12,669	$16,133	$28,802	$4,327,557
163	$12,622	$16,180	$28,802	$4,311,377
164	$12,575	$16,228	$28,802	$4,295,149
165	$12,528	$16,275	$28,802	$4,278,875
166	$12,480	$16,322	$28,802	$4,262,552
167	$12,432	$16,370	$28,802	$4,246,182
168	$12,385	$16,418	$28,802	$4,229,764

第14年供款共

$345,629

第14年利息

$151,737

第14年共還本金

$193,892

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$12,337	$16,466	$28,802	$4,213,299
170	$12,289	$16,514	$28,802	$4,196,785
171	$12,241	$16,562	$28,802	$4,180,223
172	$12,192	$16,610	$28,802	$4,163,613
173	$12,144	$16,659	$28,802	$4,146,955
174	$12,095	$16,707	$28,802	$4,130,247
175	$12,047	$16,756	$28,802	$4,113,492
176	$11,998	$16,805	$28,802	$4,096,687
177	$11,949	$16,854	$28,802	$4,079,833
178	$11,900	$16,903	$28,802	$4,062,930
179	$11,850	$16,952	$28,802	$4,045,978
180	$11,801	$17,002	$28,802	$4,028,976

第15年供款共

$345,629

第15年利息

$144,841

第15年共還本金

$200,788

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$11,751	$17,051	$28,802	$4,011,925
182	$11,701	$17,101	$28,802	$3,994,824
183	$11,652	$17,151	$28,802	$3,977,673
184	$11,602	$17,201	$28,802	$3,960,472
185	$11,551	$17,251	$28,802	$3,943,221
186	$11,501	$17,301	$28,802	$3,925,920
187	$11,451	$17,352	$28,802	$3,908,568
188	$11,400	$17,402	$28,802	$3,891,165
189	$11,349	$17,453	$28,802	$3,873,712
190	$11,298	$17,504	$28,802	$3,856,208
191	$11,247	$17,555	$28,802	$3,838,653
192	$11,196	$17,606	$28,802	$3,821,046

第16年供款共

$345,629

第16年利息

$137,700

第16年共還本金

$207,930

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$11,145	$17,658	$28,802	$3,803,389
194	$11,093	$17,709	$28,802	$3,785,679
195	$11,042	$17,761	$28,802	$3,767,919
196	$10,990	$17,813	$28,802	$3,750,106
197	$10,938	$17,865	$28,802	$3,732,241
198	$10,886	$17,917	$28,802	$3,714,325
199	$10,833	$17,969	$28,802	$3,696,356
200	$10,781	$18,021	$28,802	$3,678,334
201	$10,728	$18,074	$28,802	$3,660,260
202	$10,676	$18,127	$28,802	$3,642,133
203	$10,623	$18,180	$28,802	$3,623,954
204	$10,570	$18,233	$28,802	$3,605,721

第17年供款共

$345,629

第17年利息

$130,304

第17年共還本金

$215,325

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$10,517	$18,286	$28,802	$3,587,436
206	$10,463	$18,339	$28,802	$3,569,096
207	$10,410	$18,393	$28,802	$3,550,704
208	$10,356	$18,446	$28,802	$3,532,258
209	$10,302	$18,500	$28,802	$3,513,758
210	$10,248	$18,554	$28,802	$3,495,204
211	$10,194	$18,608	$28,802	$3,476,596
212	$10,140	$18,662	$28,802	$3,457,933
213	$10,086	$18,717	$28,802	$3,439,216
214	$10,031	$18,771	$28,802	$3,420,445
215	$9,976	$18,826	$28,802	$3,401,619
216	$9,921	$18,881	$28,802	$3,382,738

第18年供款共

$345,629

第18年利息

$122,646

第18年共還本金

$222,984

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,866	$18,936	$28,802	$3,363,802
218	$9,811	$18,991	$28,802	$3,344,810
219	$9,756	$19,047	$28,802	$3,325,764
220	$9,700	$19,102	$28,802	$3,306,661
221	$9,644	$19,158	$28,802	$3,287,503
222	$9,589	$19,214	$28,802	$3,268,289
223	$9,533	$19,270	$28,802	$3,249,019
224	$9,476	$19,326	$28,802	$3,229,693
225	$9,420	$19,383	$28,802	$3,210,311
226	$9,363	$19,439	$28,802	$3,190,872
227	$9,307	$19,496	$28,802	$3,171,376
228	$9,250	$19,553	$28,802	$3,151,823

第19年供款共

$345,629

第19年利息

$114,715

第19年共還本金

$230,914

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$9,193	$19,610	$28,802	$3,132,214
230	$9,136	$19,667	$28,802	$3,112,547
231	$9,078	$19,724	$28,802	$3,092,823
232	$9,021	$19,782	$28,802	$3,073,041
233	$8,963	$19,839	$28,802	$3,053,202
234	$8,905	$19,897	$28,802	$3,033,304
235	$8,847	$19,955	$28,802	$3,013,349
236	$8,789	$20,014	$28,802	$2,993,335
237	$8,731	$20,072	$28,802	$2,973,264
238	$8,672	$20,130	$28,802	$2,953,133
239	$8,613	$20,189	$28,802	$2,932,944
240	$8,554	$20,248	$28,802	$2,912,696

第20年供款共

$345,629

第20年利息

$106,502

第20年共還本金

$239,127

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,495	$20,307	$28,802	$2,892,389
242	$8,436	$20,366	$28,802	$2,872,023
243	$8,377	$20,426	$28,802	$2,851,597
244	$8,317	$20,485	$28,802	$2,831,112
245	$8,257	$20,545	$28,802	$2,810,567
246	$8,197	$20,605	$28,802	$2,789,962
247	$8,137	$20,665	$28,802	$2,769,297
248	$8,077	$20,725	$28,802	$2,748,571
249	$8,017	$20,786	$28,802	$2,727,785
250	$7,956	$20,846	$28,802	$2,706,939
251	$7,895	$20,907	$28,802	$2,686,032
252	$7,834	$20,968	$28,802	$2,665,064

第21年供款共

$345,629

第21年利息

$97,997

第21年共還本金

$247,632

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,773	$21,029	$28,802	$2,644,034
254	$7,712	$21,091	$28,802	$2,622,944
255	$7,650	$21,152	$28,802	$2,601,791
256	$7,589	$21,214	$28,802	$2,580,578
257	$7,527	$21,276	$28,802	$2,559,302
258	$7,465	$21,338	$28,802	$2,537,964
259	$7,402	$21,400	$28,802	$2,516,564
260	$7,340	$21,462	$28,802	$2,495,101
261	$7,277	$21,525	$28,802	$2,473,576
262	$7,215	$21,588	$28,802	$2,451,988
263	$7,152	$21,651	$28,802	$2,430,338
264	$7,088	$21,714	$28,802	$2,408,624

第22年供款共

$345,629

第22年利息

$89,189

第22年共還本金

$256,440

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,025	$21,777	$28,802	$2,386,846
266	$6,962	$21,841	$28,802	$2,365,006
267	$6,898	$21,905	$28,802	$2,343,101
268	$6,834	$21,968	$28,802	$2,321,133
269	$6,770	$22,032	$28,802	$2,299,100
270	$6,706	$22,097	$28,802	$2,277,003
271	$6,641	$22,161	$28,802	$2,254,842
272	$6,577	$22,226	$28,802	$2,232,616
273	$6,512	$22,291	$28,802	$2,210,326
274	$6,447	$22,356	$28,802	$2,187,970
275	$6,382	$22,421	$28,802	$2,165,549
276	$6,316	$22,486	$28,802	$2,143,063

第23年供款共

$345,629

第23年利息

$80,069

第23年共還本金

$265,561

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,251	$22,552	$28,802	$2,120,511
278	$6,185	$22,618	$28,802	$2,097,894
279	$6,119	$22,684	$28,802	$2,075,210
280	$6,053	$22,750	$28,802	$2,052,460
281	$5,986	$22,816	$28,802	$2,029,644
282	$5,920	$22,883	$28,802	$2,006,761
283	$5,853	$22,949	$28,802	$1,983,812
284	$5,786	$23,016	$28,802	$1,960,796
285	$5,719	$23,083	$28,802	$1,937,712
286	$5,652	$23,151	$28,802	$1,914,561
287	$5,584	$23,218	$28,802	$1,891,343
288	$5,516	$23,286	$28,802	$1,868,057

第24年供款共

$345,629

第24年利息

$70,623

第24年共還本金

$275,006

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,449	$23,354	$28,802	$1,844,703
290	$5,380	$23,422	$28,802	$1,821,281
291	$5,312	$23,490	$28,802	$1,797,791
292	$5,244	$23,559	$28,802	$1,774,232
293	$5,175	$23,628	$28,802	$1,750,604
294	$5,106	$23,697	$28,802	$1,726,908
295	$5,037	$23,766	$28,802	$1,703,142
296	$4,967	$23,835	$28,802	$1,679,307
297	$4,898	$23,904	$28,802	$1,655,403
298	$4,828	$23,974	$28,802	$1,631,429
299	$4,758	$24,044	$28,802	$1,607,384
300	$4,688	$24,114	$28,802	$1,583,270

第25年供款共

$345,629

第25年利息

$60,842

第25年共還本金

$284,787

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,618	$24,185	$28,802	$1,559,086
302	$4,547	$24,255	$28,802	$1,534,830
303	$4,477	$24,326	$28,802	$1,510,505
304	$4,406	$24,397	$28,802	$1,486,108
305	$4,334	$24,468	$28,802	$1,461,640
306	$4,263	$24,539	$28,802	$1,437,101
307	$4,192	$24,611	$28,802	$1,412,490
308	$4,120	$24,683	$28,802	$1,387,807
309	$4,048	$24,755	$28,802	$1,363,052
310	$3,976	$24,827	$28,802	$1,338,225
311	$3,903	$24,899	$28,802	$1,313,326
312	$3,831	$24,972	$28,802	$1,288,354

第26年供款共

$345,629

第26年利息

$50,713

第26年共還本金

$294,916

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,758	$25,045	$28,802	$1,263,309
314	$3,685	$25,118	$28,802	$1,238,192
315	$3,611	$25,191	$28,802	$1,213,001
316	$3,538	$25,265	$28,802	$1,187,736
317	$3,464	$25,338	$28,802	$1,162,398
318	$3,390	$25,412	$28,802	$1,136,986
319	$3,316	$25,486	$28,802	$1,111,499
320	$3,242	$25,561	$28,802	$1,085,939
321	$3,167	$25,635	$28,802	$1,060,304
322	$3,093	$25,710	$28,802	$1,034,594
323	$3,018	$25,785	$28,802	$1,008,809
324	$2,942	$25,860	$28,802	$982,949

第27年供款共

$345,629

第27年利息

$40,224

第27年共還本金

$305,405

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,867	$25,936	$28,802	$957,013
326	$2,791	$26,011	$28,802	$931,002
327	$2,715	$26,087	$28,802	$904,915
328	$2,639	$26,163	$28,802	$878,752
329	$2,563	$26,239	$28,802	$852,513
330	$2,486	$26,316	$28,802	$826,197
331	$2,410	$26,393	$28,802	$799,804
332	$2,333	$26,470	$28,802	$773,334
333	$2,256	$26,547	$28,802	$746,787
334	$2,178	$26,624	$28,802	$720,163
335	$2,100	$26,702	$28,802	$693,461
336	$2,023	$26,780	$28,802	$666,681

第28年供款共

$345,629

第28年利息

$29,362

第28年共還本金

$316,268

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,944	$26,858	$28,802	$639,823
338	$1,866	$26,936	$28,802	$612,887
339	$1,788	$27,015	$28,802	$585,872
340	$1,709	$27,094	$28,802	$558,779
341	$1,630	$27,173	$28,802	$531,606
342	$1,551	$27,252	$28,802	$504,354
343	$1,471	$27,331	$28,802	$477,023
344	$1,391	$27,411	$28,802	$449,611
345	$1,311	$27,491	$28,802	$422,120
346	$1,231	$27,571	$28,802	$394,549
347	$1,151	$27,652	$28,802	$366,897
348	$1,070	$27,732	$28,802	$339,165

第29年供款共

$345,629

第29年利息

$18,113

第29年共還本金

$327,516

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$989	$27,813	$28,802	$311,352
350	$908	$27,894	$28,802	$283,457
351	$827	$27,976	$28,802	$255,482
352	$745	$28,057	$28,802	$227,424
353	$663	$28,139	$28,802	$199,285
354	$581	$28,221	$28,802	$171,064
355	$499	$28,304	$28,802	$142,761
356	$416	$28,386	$28,802	$114,375
357	$334	$28,469	$28,802	$85,906
358	$251	$28,552	$28,802	$57,354
359	$167	$28,635	$28,802	$28,719
360	$84	$28,719	$28,802	$0

第30年供款共

$345,629

第30年利息

$6,464

第30年共還本金

$339,165

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$12,353,881

Disclaimer

Recommended properties

Mort. Insurance
info