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$8,712,552

Monthly Payment
$2,938

Down Payment

$7,325,000

Total Loan

$675,000

Total int. paid

$382,552

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,655,000

Base on DTI ratio

$5,875

Budget of property purchase

HK$7,655,000

Down Payment

$7,325,000
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

$5,875

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 BAYSHORE

thumb_up

BAYSHORE

424 ft²

@16,509

GFA

573 ft²

@12,216

local_fire_department HIT verified 首置必買

Sale$7 M

424 ft²

@16,509

GFA

573 ft²

@12,216

Sale$7 M

local_fire_department HIT verified 首置必買

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

Managed Complex Close to Sai Kung

586 ft²

@12,457

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7.3 M

586 ft²

@12,457

Sale$7.3 M

local_fire_department HIT hotel_class King pets Pet Friendly

Sai Kung HO CHUNG TSUEN

thumb_up

HO CHUNG TSUEN

GFA

1,350 ft²

@6,296

local_offer Good Catch

Sale$8.5 M

GFA

1,350 ft²

@6,296

Sale$8.5 M

local_offer Good Catch

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN

592 ft²

@13,514

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8 M

592 ft²

@13,514

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

689 ft²

@12,337

GFA

852 ft²

@9,977

real_estate_agent Rare vpn_key Key

Sale$8.5 M

689 ft²

@12,337

GFA

852 ft²

@9,977

Sale$8.5 M

real_estate_agent Rare vpn_key Key

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

662 ft²

@10,574

local_fire_department HIT

Sale$7 M

662 ft²

@10,574

Sale$7 M

local_fire_department HIT

Shatin GRANVILLE GDN TWR 02

thumb_up

GRANVILLE GDN

640 ft²

@11,250

GFA

832 ft²

@8,654

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓

Sale$7.2 M

640 ft²

@11,250

GFA

832 ft²

@8,654

Sale$7.2 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN

586 ft²

@12,799

local_offer Good Catch

Sale$7.5 M

586 ft²

@12,799

Sale$7.5 M

local_offer Good Catch

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

646 ft²

@10,836

GFA

953 ft²

@7,345

local_fire_department HIT

Sale$7 M

646 ft²

@10,836

GFA

953 ft²

@7,345

Sale$7 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

KOL VR

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

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	$4,040	$3,104	$2,544	$2,171
1.500	$4,190	$3,257	$2,700	$2,330
2.000	$4,344	$3,415	$2,861	$2,495
2.500	$4,501	$3,577	$3,028	$2,667
3.000	$4,661	$3,744	$3,201	$2,846
3.250	$4,743	$3,829	$3,289	$2,938
3.500	$4,825	$3,915	$3,379	$3,031
4.000	$4,993	$4,090	$3,563	$3,223
4.500	$5,164	$4,270	$3,752	$3,420
5.000	$5,338	$4,455	$3,946	$3,624
5.500	$5,515	$4,643	$4,145	$3,833
6.000	$5,696	$4,836	$4,349	$4,047

Monthly Payment$2,938

Term

30Year

Loan amount

$675,000

Total int. paid

$382,552

Total Loan and Interest

$1,057,552

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,828	$1,110	$2,938	$673,890
2	$1,825	$1,113	$2,938	$672,778
3	$1,822	$1,116	$2,938	$671,662
4	$1,819	$1,119	$2,938	$670,544
5	$1,816	$1,122	$2,938	$669,422
6	$1,813	$1,125	$2,938	$668,298
7	$1,810	$1,128	$2,938	$667,170
8	$1,807	$1,131	$2,938	$666,039
9	$1,804	$1,134	$2,938	$664,905
10	$1,801	$1,137	$2,938	$663,769
11	$1,798	$1,140	$2,938	$662,629
12	$1,795	$1,143	$2,938	$661,486

第1年供款共

$35,252

第1年利息

$21,737

第1年共還本金

$13,514

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,792	$1,146	$2,938	$660,340
14	$1,788	$1,149	$2,938	$659,190
15	$1,785	$1,152	$2,938	$658,038
16	$1,782	$1,155	$2,938	$656,883
17	$1,779	$1,159	$2,938	$655,724
18	$1,776	$1,162	$2,938	$654,562
19	$1,773	$1,165	$2,938	$653,397
20	$1,770	$1,168	$2,938	$652,229
21	$1,766	$1,171	$2,938	$651,058
22	$1,763	$1,174	$2,938	$649,884
23	$1,760	$1,178	$2,938	$648,706
24	$1,757	$1,181	$2,938	$647,526

第2年供款共

$35,252

第2年利息

$21,292

第2年共還本金

$13,960

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,754	$1,184	$2,938	$646,342
26	$1,751	$1,187	$2,938	$645,154
27	$1,747	$1,190	$2,938	$643,964
28	$1,744	$1,194	$2,938	$642,771
29	$1,741	$1,197	$2,938	$641,574
30	$1,738	$1,200	$2,938	$640,374
31	$1,734	$1,203	$2,938	$639,170
32	$1,731	$1,207	$2,938	$637,964
33	$1,728	$1,210	$2,938	$636,754
34	$1,725	$1,213	$2,938	$635,541
35	$1,721	$1,216	$2,938	$634,325
36	$1,718	$1,220	$2,938	$633,105

第3年供款共

$35,252

第3年利息

$20,831

第3年共還本金

$14,421

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,715	$1,223	$2,938	$631,882
38	$1,711	$1,226	$2,938	$630,656
39	$1,708	$1,230	$2,938	$629,426
40	$1,705	$1,233	$2,938	$628,193
41	$1,701	$1,236	$2,938	$626,957
42	$1,698	$1,240	$2,938	$625,717
43	$1,695	$1,243	$2,938	$624,474
44	$1,691	$1,246	$2,938	$623,228
45	$1,688	$1,250	$2,938	$621,978
46	$1,685	$1,253	$2,938	$620,725
47	$1,681	$1,257	$2,938	$619,468
48	$1,678	$1,260	$2,938	$618,208

第4年供款共

$35,252

第4年利息

$20,355

第4年共還本金

$14,896

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,674	$1,263	$2,938	$616,945
50	$1,671	$1,267	$2,938	$615,678
51	$1,667	$1,270	$2,938	$614,408
52	$1,664	$1,274	$2,938	$613,135
53	$1,661	$1,277	$2,938	$611,857
54	$1,657	$1,281	$2,938	$610,577
55	$1,654	$1,284	$2,938	$609,293
56	$1,650	$1,287	$2,938	$608,005
57	$1,647	$1,291	$2,938	$606,715
58	$1,643	$1,294	$2,938	$605,420
59	$1,640	$1,298	$2,938	$604,122
60	$1,636	$1,301	$2,938	$602,821

第5年供款共

$35,252

第5年利息

$19,864

第5年共還本金

$15,388

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,633	$1,305	$2,938	$601,516
62	$1,629	$1,309	$2,938	$600,207
63	$1,626	$1,312	$2,938	$598,895
64	$1,622	$1,316	$2,938	$597,579
65	$1,618	$1,319	$2,938	$596,260
66	$1,615	$1,323	$2,938	$594,937
67	$1,611	$1,326	$2,938	$593,611
68	$1,608	$1,330	$2,938	$592,281
69	$1,604	$1,334	$2,938	$590,948
70	$1,600	$1,337	$2,938	$589,610
71	$1,597	$1,341	$2,938	$588,270
72	$1,593	$1,344	$2,938	$586,925

第6年供款共

$35,252

第6年利息

$19,356

第6年共還本金

$15,895

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,590	$1,348	$2,938	$585,577
74	$1,586	$1,352	$2,938	$584,225
75	$1,582	$1,355	$2,938	$582,870
76	$1,579	$1,359	$2,938	$581,511
77	$1,575	$1,363	$2,938	$580,148
78	$1,571	$1,366	$2,938	$578,782
79	$1,568	$1,370	$2,938	$577,412
80	$1,564	$1,374	$2,938	$576,038
81	$1,560	$1,378	$2,938	$574,660
82	$1,556	$1,381	$2,938	$573,279
83	$1,553	$1,385	$2,938	$571,894
84	$1,549	$1,389	$2,938	$570,505

第7年供款共

$35,252

第7年利息

$18,832

第7年共還本金

$16,420

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,545	$1,393	$2,938	$569,113
86	$1,541	$1,396	$2,938	$567,717
87	$1,538	$1,400	$2,938	$566,316
88	$1,534	$1,404	$2,938	$564,913
89	$1,530	$1,408	$2,938	$563,505
90	$1,526	$1,411	$2,938	$562,093
91	$1,522	$1,415	$2,938	$560,678
92	$1,519	$1,419	$2,938	$559,259
93	$1,515	$1,423	$2,938	$557,836
94	$1,511	$1,427	$2,938	$556,409
95	$1,507	$1,431	$2,938	$554,979
96	$1,503	$1,435	$2,938	$553,544

第8年供款共

$35,252

第8年利息

$18,290

第8年共還本金

$16,961

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,499	$1,438	$2,938	$552,105
98	$1,495	$1,442	$2,938	$550,663
99	$1,491	$1,446	$2,938	$549,217
100	$1,487	$1,450	$2,938	$547,767
101	$1,484	$1,454	$2,938	$546,313
102	$1,480	$1,458	$2,938	$544,855
103	$1,476	$1,462	$2,938	$543,393
104	$1,472	$1,466	$2,938	$541,927
105	$1,468	$1,470	$2,938	$540,457
106	$1,464	$1,474	$2,938	$538,983
107	$1,460	$1,478	$2,938	$537,505
108	$1,456	$1,482	$2,938	$536,023

第9年供款共

$35,252

第9年利息

$17,731

第9年共還本金

$17,521

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,452	$1,486	$2,938	$534,537
110	$1,448	$1,490	$2,938	$533,047
111	$1,444	$1,494	$2,938	$531,553
112	$1,440	$1,498	$2,938	$530,055
113	$1,436	$1,502	$2,938	$528,553
114	$1,431	$1,506	$2,938	$527,047
115	$1,427	$1,510	$2,938	$525,537
116	$1,423	$1,514	$2,938	$524,022
117	$1,419	$1,518	$2,938	$522,504
118	$1,415	$1,523	$2,938	$520,981
119	$1,411	$1,527	$2,938	$519,455
120	$1,407	$1,531	$2,938	$517,924

第10年供款共

$35,252

第10年利息

$17,153

第10年共還本金

$18,099

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,403	$1,535	$2,938	$516,389
122	$1,399	$1,539	$2,938	$514,850
123	$1,394	$1,543	$2,938	$513,307
124	$1,390	$1,547	$2,938	$511,759
125	$1,386	$1,552	$2,938	$510,208
126	$1,382	$1,556	$2,938	$508,652
127	$1,378	$1,560	$2,938	$507,092
128	$1,373	$1,564	$2,938	$505,527
129	$1,369	$1,569	$2,938	$503,959
130	$1,365	$1,573	$2,938	$502,386
131	$1,361	$1,577	$2,938	$500,809
132	$1,356	$1,581	$2,938	$499,228

第11年供款共

$35,252

第11年利息

$16,556

第11年共還本金

$18,696

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,352	$1,586	$2,938	$497,642
134	$1,348	$1,590	$2,938	$496,052
135	$1,343	$1,594	$2,938	$494,458
136	$1,339	$1,598	$2,938	$492,860
137	$1,335	$1,603	$2,938	$491,257
138	$1,330	$1,607	$2,938	$489,650
139	$1,326	$1,612	$2,938	$488,038
140	$1,322	$1,616	$2,938	$486,422
141	$1,317	$1,620	$2,938	$484,802
142	$1,313	$1,625	$2,938	$483,178
143	$1,309	$1,629	$2,938	$481,549
144	$1,304	$1,633	$2,938	$479,915

第12年供款共

$35,252

第12年利息

$15,939

第12年共還本金

$19,313

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,300	$1,638	$2,938	$478,277
146	$1,295	$1,642	$2,938	$476,635
147	$1,291	$1,647	$2,938	$474,988
148	$1,286	$1,651	$2,938	$473,337
149	$1,282	$1,656	$2,938	$471,681
150	$1,277	$1,660	$2,938	$470,021
151	$1,273	$1,665	$2,938	$468,356
152	$1,268	$1,669	$2,938	$466,687
153	$1,264	$1,674	$2,938	$465,014
154	$1,259	$1,678	$2,938	$463,335
155	$1,255	$1,683	$2,938	$461,653
156	$1,250	$1,687	$2,938	$459,965

第13年供款共

$35,252

第13年利息

$15,302

第13年共還本金

$19,950

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,246	$1,692	$2,938	$458,273
158	$1,241	$1,696	$2,938	$456,577
159	$1,237	$1,701	$2,938	$454,876
160	$1,232	$1,706	$2,938	$453,170
161	$1,227	$1,710	$2,938	$451,460
162	$1,223	$1,715	$2,938	$449,745
163	$1,218	$1,720	$2,938	$448,025
164	$1,213	$1,724	$2,938	$446,301
165	$1,209	$1,729	$2,938	$444,572
166	$1,204	$1,734	$2,938	$442,838
167	$1,199	$1,738	$2,938	$441,100
168	$1,195	$1,743	$2,938	$439,357

第14年供款共

$35,252

第14年利息

$14,644

第14年共還本金

$20,608

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,190	$1,748	$2,938	$437,609
170	$1,185	$1,752	$2,938	$435,857
171	$1,180	$1,757	$2,938	$434,100
172	$1,176	$1,762	$2,938	$432,338
173	$1,171	$1,767	$2,938	$430,571
174	$1,166	$1,772	$2,938	$428,800
175	$1,161	$1,776	$2,938	$427,023
176	$1,157	$1,781	$2,938	$425,242
177	$1,152	$1,786	$2,938	$423,456
178	$1,147	$1,791	$2,938	$421,665
179	$1,142	$1,796	$2,938	$419,870
180	$1,137	$1,800	$2,938	$418,069

第15年供款共

$35,252

第15年利息

$13,964

第15年共還本金

$21,288

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,132	$1,805	$2,938	$416,264
182	$1,127	$1,810	$2,938	$414,454
183	$1,122	$1,815	$2,938	$412,639
184	$1,118	$1,820	$2,938	$410,818
185	$1,113	$1,825	$2,938	$408,993
186	$1,108	$1,830	$2,938	$407,163
187	$1,103	$1,835	$2,938	$405,329
188	$1,098	$1,840	$2,938	$403,489
189	$1,093	$1,845	$2,938	$401,644
190	$1,088	$1,850	$2,938	$399,794
191	$1,083	$1,855	$2,938	$397,939
192	$1,078	$1,860	$2,938	$396,079

第16年供款共

$35,252

第16年利息

$13,262

第16年共還本金

$21,990

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,073	$1,865	$2,938	$394,214
194	$1,068	$1,870	$2,938	$392,344
195	$1,063	$1,875	$2,938	$390,469
196	$1,058	$1,880	$2,938	$388,589
197	$1,052	$1,885	$2,938	$386,704
198	$1,047	$1,890	$2,938	$384,814
199	$1,042	$1,895	$2,938	$382,918
200	$1,037	$1,901	$2,938	$381,018
201	$1,032	$1,906	$2,938	$379,112
202	$1,027	$1,911	$2,938	$377,201
203	$1,022	$1,916	$2,938	$375,285
204	$1,016	$1,921	$2,938	$373,364

第17年供款共

$35,252

第17年利息

$12,536

第17年共還本金

$22,716

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,011	$1,926	$2,938	$371,437
206	$1,006	$1,932	$2,938	$369,506
207	$1,001	$1,937	$2,938	$367,569
208	$995	$1,942	$2,938	$365,627
209	$990	$1,947	$2,938	$363,679
210	$985	$1,953	$2,938	$361,726
211	$980	$1,958	$2,938	$359,769
212	$974	$1,963	$2,938	$357,805
213	$969	$1,969	$2,938	$355,837
214	$964	$1,974	$2,938	$353,863
215	$958	$1,979	$2,938	$351,883
216	$953	$1,985	$2,938	$349,899

第18年供款共

$35,252

第18年利息

$11,787

第18年共還本金

$23,465

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$948	$1,990	$2,938	$347,909
218	$942	$1,995	$2,938	$345,913
219	$937	$2,001	$2,938	$343,913
220	$931	$2,006	$2,938	$341,906
221	$926	$2,012	$2,938	$339,895
222	$921	$2,017	$2,938	$337,878
223	$915	$2,023	$2,938	$335,855
224	$910	$2,028	$2,938	$333,827
225	$904	$2,034	$2,938	$331,794
226	$899	$2,039	$2,938	$329,755
227	$893	$2,045	$2,938	$327,710
228	$888	$2,050	$2,938	$325,660

第19年供款共

$35,252

第19年利息

$11,013

第19年共還本金

$24,239

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$882	$2,056	$2,938	$323,604
230	$876	$2,061	$2,938	$321,543
231	$871	$2,067	$2,938	$319,476
232	$865	$2,072	$2,938	$317,404
233	$860	$2,078	$2,938	$315,326
234	$854	$2,084	$2,938	$313,242
235	$848	$2,089	$2,938	$311,153
236	$843	$2,095	$2,938	$309,058
237	$837	$2,101	$2,938	$306,957
238	$831	$2,106	$2,938	$304,851
239	$826	$2,112	$2,938	$302,739
240	$820	$2,118	$2,938	$300,621

第20年供款共

$35,252

第20年利息

$10,213

第20年共還本金

$25,039

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$814	$2,123	$2,938	$298,498
242	$808	$2,129	$2,938	$296,369
243	$803	$2,135	$2,938	$294,234
244	$797	$2,141	$2,938	$292,093
245	$791	$2,147	$2,938	$289,946
246	$785	$2,152	$2,938	$287,794
247	$779	$2,158	$2,938	$285,636
248	$774	$2,164	$2,938	$283,472
249	$768	$2,170	$2,938	$281,302
250	$762	$2,176	$2,938	$279,126
251	$756	$2,182	$2,938	$276,944
252	$750	$2,188	$2,938	$274,757

第21年供款共

$35,252

第21年利息

$9,387

第21年共還本金

$25,865

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$744	$2,194	$2,938	$272,563
254	$738	$2,199	$2,938	$270,364
255	$732	$2,205	$2,938	$268,158
256	$726	$2,211	$2,938	$265,947
257	$720	$2,217	$2,938	$263,730
258	$714	$2,223	$2,938	$261,506
259	$708	$2,229	$2,938	$259,277
260	$702	$2,235	$2,938	$257,041
261	$696	$2,241	$2,938	$254,800
262	$690	$2,248	$2,938	$252,552
263	$684	$2,254	$2,938	$250,299
264	$678	$2,260	$2,938	$248,039

第22年供款共

$35,252

第22年利息

$8,534

第22年共還本金

$26,718

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$672	$2,266	$2,938	$245,773
266	$666	$2,272	$2,938	$243,501
267	$659	$2,278	$2,938	$241,223
268	$653	$2,284	$2,938	$238,939
269	$647	$2,291	$2,938	$236,648
270	$641	$2,297	$2,938	$234,351
271	$635	$2,303	$2,938	$232,049
272	$628	$2,309	$2,938	$229,739
273	$622	$2,315	$2,938	$227,424
274	$616	$2,322	$2,938	$225,102
275	$610	$2,328	$2,938	$222,774
276	$603	$2,334	$2,938	$220,440

第23年供款共

$35,252

第23年利息

$7,653

第23年共還本金

$27,599

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$597	$2,341	$2,938	$218,099
278	$591	$2,347	$2,938	$215,752
279	$584	$2,353	$2,938	$213,399
280	$578	$2,360	$2,938	$211,039
281	$572	$2,366	$2,938	$208,673
282	$565	$2,372	$2,938	$206,301
283	$559	$2,379	$2,938	$203,922
284	$552	$2,385	$2,938	$201,537
285	$546	$2,392	$2,938	$199,145
286	$539	$2,398	$2,938	$196,746
287	$533	$2,405	$2,938	$194,342
288	$526	$2,411	$2,938	$191,930

第24年供款共

$35,252

第24年利息

$6,742

第24年共還本金

$28,510

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$520	$2,418	$2,938	$189,512
290	$513	$2,424	$2,938	$187,088
291	$507	$2,431	$2,938	$184,657
292	$500	$2,438	$2,938	$182,220
293	$494	$2,444	$2,938	$179,775
294	$487	$2,451	$2,938	$177,325
295	$480	$2,457	$2,938	$174,867
296	$474	$2,464	$2,938	$172,403
297	$467	$2,471	$2,938	$169,933
298	$460	$2,477	$2,938	$167,455
299	$454	$2,484	$2,938	$164,971
300	$447	$2,491	$2,938	$162,480

第25年供款共

$35,252

第25年利息

$5,802

第25年共還本金

$29,450

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$440	$2,498	$2,938	$159,983
302	$433	$2,504	$2,938	$157,478
303	$427	$2,511	$2,938	$154,967
304	$420	$2,518	$2,938	$152,449
305	$413	$2,525	$2,938	$149,924
306	$406	$2,532	$2,938	$147,393
307	$399	$2,538	$2,938	$144,854
308	$392	$2,545	$2,938	$142,309
309	$385	$2,552	$2,938	$139,757
310	$379	$2,559	$2,938	$137,198
311	$372	$2,566	$2,938	$134,632
312	$365	$2,573	$2,938	$132,059

第26年供款共

$35,252

第26年利息

$4,830

第26年共還本金

$30,422

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$358	$2,580	$2,938	$129,479
314	$351	$2,587	$2,938	$126,892
315	$344	$2,594	$2,938	$124,298
316	$337	$2,601	$2,938	$121,697
317	$330	$2,608	$2,938	$119,089
318	$323	$2,615	$2,938	$116,474
319	$315	$2,622	$2,938	$113,851
320	$308	$2,629	$2,938	$111,222
321	$301	$2,636	$2,938	$108,586
322	$294	$2,644	$2,938	$105,942
323	$287	$2,651	$2,938	$103,291
324	$280	$2,658	$2,938	$100,633

第27年供款共

$35,252

第27年利息

$3,827

第27年共還本金

$31,425

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$273	$2,665	$2,938	$97,968
326	$265	$2,672	$2,938	$95,296
327	$258	$2,680	$2,938	$92,616
328	$251	$2,687	$2,938	$89,930
329	$244	$2,694	$2,938	$87,236
330	$236	$2,701	$2,938	$84,534
331	$229	$2,709	$2,938	$81,826
332	$222	$2,716	$2,938	$79,109
333	$214	$2,723	$2,938	$76,386
334	$207	$2,731	$2,938	$73,655
335	$199	$2,738	$2,938	$70,917
336	$192	$2,746	$2,938	$68,172

第28年供款共

$35,252

第28年利息

$2,790

第28年共還本金

$32,462

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$185	$2,753	$2,938	$65,419
338	$177	$2,760	$2,938	$62,658
339	$170	$2,768	$2,938	$59,890
340	$162	$2,775	$2,938	$57,115
341	$155	$2,783	$2,938	$54,332
342	$147	$2,790	$2,938	$51,541
343	$140	$2,798	$2,938	$48,743
344	$132	$2,806	$2,938	$45,938
345	$124	$2,813	$2,938	$43,124
346	$117	$2,821	$2,938	$40,304
347	$109	$2,828	$2,938	$37,475
348	$101	$2,836	$2,938	$34,639

第29年供款共

$35,252

第29年利息

$1,719

第29年共還本金

$33,533

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$94	$2,844	$2,938	$31,795
350	$86	$2,852	$2,938	$28,944
351	$78	$2,859	$2,938	$26,084
352	$71	$2,867	$2,938	$23,217
353	$63	$2,875	$2,938	$20,343
354	$55	$2,883	$2,938	$17,460
355	$47	$2,890	$2,938	$14,570
356	$39	$2,898	$2,938	$11,671
357	$32	$2,906	$2,938	$8,765
358	$24	$2,914	$2,938	$5,852
359	$16	$2,922	$2,938	$2,930
360	$8	$2,930	$2,938	$0

第30年供款共

$35,252

第30年利息

$613

第30年共還本金

$34,639

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$8,712,552

Disclaimer

Recommended properties

Mort. Insurance
info