Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$100,280

Single financed $486 , in total HK$100,280

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$19,082,812

Monthly Payment
$45,074

Down Payment

$2,300,000

Total Loan

$9,300,280

Total int. paid

$6,926,282

Stamp Duty

$431,250

Other

$125,000

Budget of property purchase

HK$2,856,250

Base on DTI ratio

$90,148

Budget of property purchase

HK$2,856,250

Down Payment

$2,300,000
Stamp Duty

$431,250
- AVD
  
  $431,250
Legal fee

$ 10,000
Agency Commission

$115,000
Mort. Insurance

$100,280

Min. Monthly Income Requirement

Base on DTI ratio

$90,148

Repayment Schedule Clear

Disclaimer

The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed.

Recommended properties

Sole

Ho Man Tin ASTRID TWR 02

thumb_up

ASTRID TWR 02

704 ft²

@17,756

GFA

913 ft²

@13,691

local_fire_department HIT real_estate_agent Rare

Sale$12.5 M

704 ft²

@17,756

GFA

913 ft²

@13,691

Sale$12.5 M

local_fire_department HIT real_estate_agent Rare

Tai Po SOLARIA

thumb_up

SOLARIA

832 ft²

@13,582

local_fire_department HIT

Sale$11.3 M

832 ft²

@13,582

Sale$11.3 M

local_fire_department HIT

Shatin FESTIVAL CITY PH 01 TWR 05 NORTH COURT

thumb_up

FESTIVAL CITY PH 01 TWR 05 NORTH COURT

677 ft²

@17,430

GFA

901 ft²

@13,097

local_fire_department HIT pets Pet Friendly

Sale$11.8 M

677 ft²

@17,430

GFA

901 ft²

@13,097

Sale$11.8 M

local_fire_department HIT pets Pet Friendly

Ma On Shan ST BARTHS PH 01 SANDALWOOD COURT TWR 01

thumb_up

ST BARTHS PH 01 SANDALWOOD COURT TWR 01

528 ft²

@21,402

local_fire_department HIT real_estate_agent Rare

Sale$11.3 M

528 ft²

@21,402

Sale$11.3 M

local_fire_department HIT real_estate_agent Rare

Tai Po SYMPHONY BAY VILLA CONCERTO BLK 10

thumb_up

SYMPHONY BAY VILLA CONCERTO BLK 10

1,031 ft²

@11,639

GFA

1,180 ft²

@10,169

real_estate_agent Rare

Sale$12 M

1,031 ft²

@11,639

GFA

1,180 ft²

@10,169

Sale$12 M

real_estate_agent Rare

Clearwater Bay MAU PO

thumb_up

Duplex with Garden, Quiet Neighborhood

1,340 ft²

@8,433

GFA

1,340 ft²

@8,433

Sale$11.3 M

1,340 ft²

@8,433

GFA

1,340 ft²

@8,433

Sale$11.3 M

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

818 ft²

@13,203

GFA

1,060 ft²

@10,189

local_fire_department HIT

Sale$10.8 M

818 ft²

@13,203

GFA

1,060 ft²

@10,189

Sale$10.8 M

local_fire_department HIT

Ma On Shan VILLA ATHENA BLK 10

thumb_up

VILLA ATHENA BLK 10

775 ft²

@16,129

GFA

943 ft²

@13,256

local_fire_department HIT

Sale$12.5 M

775 ft²

@16,129

GFA

943 ft²

@13,256

Sale$12.5 M

local_fire_department HIT

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

839 ft²

@13,707

GFA

1,187 ft²

@9,688

local_fire_department HIT

Sale$11.5 M

839 ft²

@13,707

GFA

1,187 ft²

@9,688

Sale$11.5 M

local_fire_department HIT

Sai Kung TSENG TAU TSUEN

thumb_up

SAI SHA RD VILLAGE HOUSE

GFA

1,400 ft²

@8,929

real_estate_agent Rare

Sale$12.5 M

GFA

1,400 ft²

@8,929

Sale$12.5 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 07

thumb_up

DOUBLE COVE PH 04 GRANDVIEW

564 ft²

@19,504

vpn_key Key

Sale$11 M

564 ft²

@19,504

Sale$11 M

vpn_key Key

Sai Kung CASA BELLA

thumb_up

SAI KUNG CASA BELLA

681 ft²

@15,859

GFA

850 ft²

@12,706

local_fire_department HIT

Sale$10.8 M

681 ft²

@15,859

GFA

850 ft²

@12,706

Sale$10.8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$55,662	$42,771	$35,050	$29,913
1.500	$57,731	$44,878	$37,195	$32,097
2.000	$59,848	$47,049	$39,420	$34,376
2.500	$62,013	$49,282	$41,723	$36,747
3.000	$64,226	$51,579	$44,103	$39,210
3.500	$66,486	$53,938	$46,559	$41,762
4.000	$68,793	$56,358	$49,090	$44,401
4.125	$69,377	$56,972	$49,734	$45,074
4.500	$71,147	$58,838	$51,694	$47,123
5.000	$73,546	$61,378	$54,369	$49,926
5.500	$75,991	$63,975	$57,112	$52,806
6.000	$78,481	$66,630	$59,922	$55,760

Monthly Payment$45,074

Term

30Year

Loan amount

$9,300,280

Total int. paid

$6,926,282

Total Loan and Interest

$16,226,562

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$31,970	$13,104	$45,074	$9,287,176
2	$31,925	$13,149	$45,074	$9,274,027
3	$31,879	$13,194	$45,074	$9,260,833
4	$31,834	$13,240	$45,074	$9,247,593
5	$31,789	$13,285	$45,074	$9,234,308
6	$31,743	$13,331	$45,074	$9,220,977
7	$31,697	$13,377	$45,074	$9,207,600
8	$31,651	$13,423	$45,074	$9,194,177
9	$31,605	$13,469	$45,074	$9,180,709
10	$31,559	$13,515	$45,074	$9,167,194
11	$31,512	$13,562	$45,074	$9,153,632
12	$31,466	$13,608	$45,074	$9,140,024

第1年供款共

$540,885

第1年利息

$380,629

第1年共還本金

$160,256

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$31,419	$13,655	$45,074	$9,126,369
14	$31,372	$13,702	$45,074	$9,112,667
15	$31,325	$13,749	$45,074	$9,098,918
16	$31,278	$13,796	$45,074	$9,085,122
17	$31,230	$13,844	$45,074	$9,071,278
18	$31,183	$13,891	$45,074	$9,057,387
19	$31,135	$13,939	$45,074	$9,043,448
20	$31,087	$13,987	$45,074	$9,029,461
21	$31,039	$14,035	$45,074	$9,015,426
22	$30,991	$14,083	$45,074	$9,001,343
23	$30,942	$14,132	$45,074	$8,987,211
24	$30,894	$14,180	$45,074	$8,973,031

第2年供款共

$540,885

第2年利息

$373,892

第2年共還本金

$166,993

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$30,845	$14,229	$45,074	$8,958,802
26	$30,796	$14,278	$45,074	$8,944,524
27	$30,747	$14,327	$45,074	$8,930,197
28	$30,698	$14,376	$45,074	$8,915,821
29	$30,648	$14,426	$45,074	$8,901,395
30	$30,599	$14,475	$45,074	$8,886,920
31	$30,549	$14,525	$45,074	$8,872,395
32	$30,499	$14,575	$45,074	$8,857,820
33	$30,449	$14,625	$45,074	$8,843,195
34	$30,398	$14,675	$45,074	$8,828,519
35	$30,348	$14,726	$45,074	$8,813,794
36	$30,297	$14,776	$45,074	$8,799,017

第3年供款共

$540,885

第3年利息

$366,872

第3年共還本金

$174,013

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$30,247	$14,827	$45,074	$8,784,190
38	$30,196	$14,878	$45,074	$8,769,312
39	$30,145	$14,929	$45,074	$8,754,383
40	$30,093	$14,981	$45,074	$8,739,402
41	$30,042	$15,032	$45,074	$8,724,370
42	$29,990	$15,084	$45,074	$8,709,286
43	$29,938	$15,136	$45,074	$8,694,151
44	$29,886	$15,188	$45,074	$8,678,963
45	$29,834	$15,240	$45,074	$8,663,723
46	$29,782	$15,292	$45,074	$8,648,431
47	$29,729	$15,345	$45,074	$8,633,086
48	$29,676	$15,398	$45,074	$8,617,689

第4年供款共

$540,885

第4年利息

$359,557

第4年共還本金

$181,329

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$29,623	$15,450	$45,074	$8,602,238
50	$29,570	$15,504	$45,074	$8,586,735
51	$29,517	$15,557	$45,074	$8,571,178
52	$29,463	$15,610	$45,074	$8,555,567
53	$29,410	$15,664	$45,074	$8,539,903
54	$29,356	$15,718	$45,074	$8,524,185
55	$29,302	$15,772	$45,074	$8,508,414
56	$29,248	$15,826	$45,074	$8,492,587
57	$29,193	$15,881	$45,074	$8,476,707
58	$29,139	$15,935	$45,074	$8,460,772
59	$29,084	$15,990	$45,074	$8,444,782
60	$29,029	$16,045	$45,074	$8,428,737

第5年供款共

$540,885

第5年利息

$351,934

第5年共還本金

$188,952

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$28,974	$16,100	$45,074	$8,412,637
62	$28,918	$16,155	$45,074	$8,396,482
63	$28,863	$16,211	$45,074	$8,380,271
64	$28,807	$16,267	$45,074	$8,364,004
65	$28,751	$16,323	$45,074	$8,347,682
66	$28,695	$16,379	$45,074	$8,331,303
67	$28,639	$16,435	$45,074	$8,314,868
68	$28,582	$16,491	$45,074	$8,298,377
69	$28,526	$16,548	$45,074	$8,281,829
70	$28,469	$16,605	$45,074	$8,265,224
71	$28,412	$16,662	$45,074	$8,248,562
72	$28,354	$16,719	$45,074	$8,231,842

第6年供款共

$540,885

第6年利息

$343,991

第6年共還本金

$196,895

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$28,297	$16,777	$45,074	$8,215,065
74	$28,239	$16,834	$45,074	$8,198,231
75	$28,181	$16,892	$45,074	$8,181,339
76	$28,123	$16,950	$45,074	$8,164,388
77	$28,065	$17,009	$45,074	$8,147,379
78	$28,007	$17,067	$45,074	$8,130,312
79	$27,948	$17,126	$45,074	$8,113,186
80	$27,889	$17,185	$45,074	$8,096,002
81	$27,830	$17,244	$45,074	$8,078,758
82	$27,771	$17,303	$45,074	$8,061,455
83	$27,711	$17,363	$45,074	$8,044,092
84	$27,652	$17,422	$45,074	$8,026,670

第7年供款共

$540,885

第7年利息

$335,713

第7年共還本金

$205,172

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$27,592	$17,482	$45,074	$8,009,188
86	$27,532	$17,542	$45,074	$7,991,646
87	$27,471	$17,602	$45,074	$7,974,043
88	$27,411	$17,663	$45,074	$7,956,380
89	$27,350	$17,724	$45,074	$7,938,657
90	$27,289	$17,785	$45,074	$7,920,872
91	$27,228	$17,846	$45,074	$7,903,026
92	$27,167	$17,907	$45,074	$7,885,119
93	$27,105	$17,969	$45,074	$7,867,150
94	$27,043	$18,030	$45,074	$7,849,120
95	$26,981	$18,092	$45,074	$7,831,028
96	$26,919	$18,155	$45,074	$7,812,873

第8年供款共

$540,885

第8年利息

$327,088

第8年共還本金

$213,797

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$26,857	$18,217	$45,074	$7,794,656
98	$26,794	$18,280	$45,074	$7,776,376
99	$26,731	$18,342	$45,074	$7,758,034
100	$26,668	$18,406	$45,074	$7,739,628
101	$26,605	$18,469	$45,074	$7,721,159
102	$26,541	$18,532	$45,074	$7,702,627
103	$26,478	$18,596	$45,074	$7,684,031
104	$26,414	$18,660	$45,074	$7,665,371
105	$26,350	$18,724	$45,074	$7,646,647
106	$26,285	$18,788	$45,074	$7,627,859
107	$26,221	$18,853	$45,074	$7,609,006
108	$26,156	$18,918	$45,074	$7,590,088

第9年供款共

$540,885

第9年利息

$318,100

第9年共還本金

$222,785

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$26,091	$18,983	$45,074	$7,571,105
110	$26,026	$19,048	$45,074	$7,552,057
111	$25,960	$19,114	$45,074	$7,532,943
112	$25,894	$19,179	$45,074	$7,513,764
113	$25,829	$19,245	$45,074	$7,494,519
114	$25,762	$19,311	$45,074	$7,475,207
115	$25,696	$19,378	$45,074	$7,455,830
116	$25,629	$19,444	$45,074	$7,436,385
117	$25,563	$19,511	$45,074	$7,416,874
118	$25,496	$19,578	$45,074	$7,397,296
119	$25,428	$19,646	$45,074	$7,377,650
120	$25,361	$19,713	$45,074	$7,357,937

第10年供款共

$540,885

第10年利息

$308,735

第10年共還本金

$232,151

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$25,293	$19,781	$45,074	$7,338,156
122	$25,225	$19,849	$45,074	$7,318,307
123	$25,157	$19,917	$45,074	$7,298,390
124	$25,088	$19,986	$45,074	$7,278,405
125	$25,020	$20,054	$45,074	$7,258,350
126	$24,951	$20,123	$45,074	$7,238,227
127	$24,881	$20,192	$45,074	$7,218,035
128	$24,812	$20,262	$45,074	$7,197,773
129	$24,742	$20,331	$45,074	$7,177,442
130	$24,672	$20,401	$45,074	$7,157,040
131	$24,602	$20,471	$45,074	$7,136,569
132	$24,532	$20,542	$45,074	$7,116,027

第11年供款共

$540,885

第11年利息

$298,975

第11年共還本金

$241,910

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$24,461	$20,612	$45,074	$7,095,415
134	$24,390	$20,683	$45,074	$7,074,731
135	$24,319	$20,754	$45,074	$7,053,977
136	$24,248	$20,826	$45,074	$7,033,151
137	$24,176	$20,897	$45,074	$7,012,254
138	$24,105	$20,969	$45,074	$6,991,285
139	$24,033	$21,041	$45,074	$6,970,243
140	$23,960	$21,114	$45,074	$6,949,130
141	$23,888	$21,186	$45,074	$6,927,944
142	$23,815	$21,259	$45,074	$6,906,685
143	$23,742	$21,332	$45,074	$6,885,353
144	$23,668	$21,405	$45,074	$6,863,947

第12年供款共

$540,885

第12年利息

$288,806

第12年共還本金

$252,080

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$23,595	$21,479	$45,074	$6,842,468
146	$23,521	$21,553	$45,074	$6,820,916
147	$23,447	$21,627	$45,074	$6,799,289
148	$23,373	$21,701	$45,074	$6,777,587
149	$23,298	$21,776	$45,074	$6,755,812
150	$23,223	$21,851	$45,074	$6,733,961
151	$23,148	$21,926	$45,074	$6,712,035
152	$23,073	$22,001	$45,074	$6,690,034
153	$22,997	$22,077	$45,074	$6,667,957
154	$22,921	$22,153	$45,074	$6,645,804
155	$22,845	$22,229	$45,074	$6,623,576
156	$22,769	$22,305	$45,074	$6,601,270

第13年供款共

$540,885

第13年利息

$278,209

第13年共還本金

$262,677

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$22,692	$22,382	$45,074	$6,578,889
158	$22,615	$22,459	$45,074	$6,556,430
159	$22,538	$22,536	$45,074	$6,533,894
160	$22,460	$22,614	$45,074	$6,511,280
161	$22,383	$22,691	$45,074	$6,488,589
162	$22,305	$22,769	$45,074	$6,465,820
163	$22,226	$22,848	$45,074	$6,442,972
164	$22,148	$22,926	$45,074	$6,420,046
165	$22,069	$23,005	$45,074	$6,397,041
166	$21,990	$23,084	$45,074	$6,373,957
167	$21,910	$23,163	$45,074	$6,350,794
168	$21,831	$23,243	$45,074	$6,327,551

第14年供款共

$540,885

第14年利息

$267,166

第14年共還本金

$273,720

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$21,751	$23,323	$45,074	$6,304,228
170	$21,671	$23,403	$45,074	$6,280,825
171	$21,590	$23,483	$45,074	$6,257,342
172	$21,510	$23,564	$45,074	$6,233,777
173	$21,429	$23,645	$45,074	$6,210,132
174	$21,347	$23,726	$45,074	$6,186,406
175	$21,266	$23,808	$45,074	$6,162,598
176	$21,184	$23,890	$45,074	$6,138,708
177	$21,102	$23,972	$45,074	$6,114,736
178	$21,019	$24,054	$45,074	$6,090,682
179	$20,937	$24,137	$45,074	$6,066,545
180	$20,854	$24,220	$45,074	$6,042,325

第15年供款共

$540,885

第15年利息

$255,659

第15年共還本金

$285,226

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$20,770	$24,303	$45,074	$6,018,021
182	$20,687	$24,387	$45,074	$5,993,634
183	$20,603	$24,471	$45,074	$5,969,164
184	$20,519	$24,555	$45,074	$5,944,609
185	$20,435	$24,639	$45,074	$5,919,970
186	$20,350	$24,724	$45,074	$5,895,246
187	$20,265	$24,809	$45,074	$5,870,437
188	$20,180	$24,894	$45,074	$5,845,543
189	$20,094	$24,980	$45,074	$5,820,563
190	$20,008	$25,066	$45,074	$5,795,498
191	$19,922	$25,152	$45,074	$5,770,346
192	$19,836	$25,238	$45,074	$5,745,108

第16年供款共

$540,885

第16年利息

$243,668

第16年共還本金

$297,217

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$19,749	$25,325	$45,074	$5,719,783
194	$19,662	$25,412	$45,074	$5,694,371
195	$19,574	$25,499	$45,074	$5,668,871
196	$19,487	$25,587	$45,074	$5,643,284
197	$19,399	$25,675	$45,074	$5,617,609
198	$19,311	$25,763	$45,074	$5,591,846
199	$19,222	$25,852	$45,074	$5,565,994
200	$19,133	$25,941	$45,074	$5,540,053
201	$19,044	$26,030	$45,074	$5,514,024
202	$18,954	$26,119	$45,074	$5,487,904
203	$18,865	$26,209	$45,074	$5,461,695
204	$18,775	$26,299	$45,074	$5,435,396

第17年供款共

$540,885

第17年利息

$231,174

第17年共還本金

$309,712

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$18,684	$26,390	$45,074	$5,409,006
206	$18,593	$26,480	$45,074	$5,382,526
207	$18,502	$26,571	$45,074	$5,355,955
208	$18,411	$26,663	$45,074	$5,329,292
209	$18,319	$26,754	$45,074	$5,302,538
210	$18,227	$26,846	$45,074	$5,275,691
211	$18,135	$26,939	$45,074	$5,248,753
212	$18,043	$27,031	$45,074	$5,221,722
213	$17,950	$27,124	$45,074	$5,194,597
214	$17,856	$27,217	$45,074	$5,167,380
215	$17,763	$27,311	$45,074	$5,140,069
216	$17,669	$27,405	$45,074	$5,112,664

第18年供款共

$540,885

第18年利息

$218,154

第18年共還本金

$322,732

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$17,575	$27,499	$45,074	$5,085,165
218	$17,480	$27,594	$45,074	$5,057,572
219	$17,385	$27,688	$45,074	$5,029,883
220	$17,290	$27,784	$45,074	$5,002,100
221	$17,195	$27,879	$45,074	$4,974,221
222	$17,099	$27,975	$45,074	$4,946,246
223	$17,003	$28,071	$45,074	$4,918,175
224	$16,906	$28,168	$45,074	$4,890,007
225	$16,809	$28,264	$45,074	$4,861,743
226	$16,712	$28,362	$45,074	$4,833,381
227	$16,615	$28,459	$45,074	$4,804,922
228	$16,517	$28,557	$45,074	$4,776,365

第19年供款共

$540,885

第19年利息

$204,587

第19年共還本金

$336,299

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,419	$28,655	$45,074	$4,747,710
230	$16,320	$28,754	$45,074	$4,718,957
231	$16,221	$28,852	$45,074	$4,690,105
232	$16,122	$28,952	$45,074	$4,661,153
233	$16,023	$29,051	$45,074	$4,632,102
234	$15,923	$29,151	$45,074	$4,602,951
235	$15,823	$29,251	$45,074	$4,573,700
236	$15,722	$29,352	$45,074	$4,544,348
237	$15,621	$29,453	$45,074	$4,514,896
238	$15,520	$29,554	$45,074	$4,485,342
239	$15,418	$29,655	$45,074	$4,455,686
240	$15,316	$29,757	$45,074	$4,425,929

第20年供款共

$540,885

第20年利息

$190,449

第20年共還本金

$350,436

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$15,214	$29,860	$45,074	$4,396,069
242	$15,111	$29,962	$45,074	$4,366,107
243	$15,008	$30,065	$45,074	$4,336,042
244	$14,905	$30,169	$45,074	$4,305,873
245	$14,801	$30,272	$45,074	$4,275,601
246	$14,697	$30,376	$45,074	$4,245,224
247	$14,593	$30,481	$45,074	$4,214,744
248	$14,488	$30,586	$45,074	$4,184,158
249	$14,383	$30,691	$45,074	$4,153,467
250	$14,278	$30,796	$45,074	$4,122,671
251	$14,172	$30,902	$45,074	$4,091,769
252	$14,065	$31,008	$45,074	$4,060,761

第21年供款共

$540,885

第21年利息

$175,717

第21年共還本金

$365,168

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$13,959	$31,115	$45,074	$4,029,646
254	$13,852	$31,222	$45,074	$3,998,424
255	$13,745	$31,329	$45,074	$3,967,095
256	$13,637	$31,437	$45,074	$3,935,658
257	$13,529	$31,545	$45,074	$3,904,113
258	$13,420	$31,653	$45,074	$3,872,459
259	$13,312	$31,762	$45,074	$3,840,697
260	$13,202	$31,871	$45,074	$3,808,826
261	$13,093	$31,981	$45,074	$3,776,845
262	$12,983	$32,091	$45,074	$3,744,754
263	$12,873	$32,201	$45,074	$3,712,553
264	$12,762	$32,312	$45,074	$3,680,241

第22年供款共

$540,885

第22年利息

$160,366

第22年共還本金

$380,520

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,651	$32,423	$45,074	$3,647,818
266	$12,539	$32,534	$45,074	$3,615,283
267	$12,428	$32,646	$45,074	$3,582,637
268	$12,315	$32,758	$45,074	$3,549,879
269	$12,203	$32,871	$45,074	$3,517,008
270	$12,090	$32,984	$45,074	$3,484,024
271	$11,976	$33,097	$45,074	$3,450,926
272	$11,863	$33,211	$45,074	$3,417,715
273	$11,748	$33,325	$45,074	$3,384,390
274	$11,634	$33,440	$45,074	$3,350,950
275	$11,519	$33,555	$45,074	$3,317,395
276	$11,404	$33,670	$45,074	$3,283,724

第23年供款共

$540,885

第23年利息

$144,369

第23年共還本金

$396,516

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,288	$33,786	$45,074	$3,249,938
278	$11,172	$33,902	$45,074	$3,216,036
279	$11,055	$34,019	$45,074	$3,182,018
280	$10,938	$34,136	$45,074	$3,147,882
281	$10,821	$34,253	$45,074	$3,113,629
282	$10,703	$34,371	$45,074	$3,079,258
283	$10,585	$34,489	$45,074	$3,044,770
284	$10,466	$34,607	$45,074	$3,010,162
285	$10,347	$34,726	$45,074	$2,975,436
286	$10,228	$34,846	$45,074	$2,940,590
287	$10,108	$34,966	$45,074	$2,905,625
288	$9,988	$35,086	$45,074	$2,870,539

第24年供款共

$540,885

第24年利息

$127,700

第24年共還本金

$413,185

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,867	$35,206	$45,074	$2,835,333
290	$9,746	$35,327	$45,074	$2,800,005
291	$9,625	$35,449	$45,074	$2,764,557
292	$9,503	$35,571	$45,074	$2,728,986
293	$9,381	$35,693	$45,074	$2,693,293
294	$9,258	$35,816	$45,074	$2,657,477
295	$9,135	$35,939	$45,074	$2,621,539
296	$9,012	$36,062	$45,074	$2,585,477
297	$8,888	$36,186	$45,074	$2,549,290
298	$8,763	$36,311	$45,074	$2,512,980
299	$8,638	$36,435	$45,074	$2,476,544
300	$8,513	$36,561	$45,074	$2,439,984

第25年供款共

$540,885

第25年利息

$110,330

第25年共還本金

$430,555

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,387	$36,686	$45,074	$2,403,297
302	$8,261	$36,812	$45,074	$2,366,485
303	$8,135	$36,939	$45,074	$2,329,546
304	$8,008	$37,066	$45,074	$2,292,480
305	$7,880	$37,193	$45,074	$2,255,287
306	$7,753	$37,321	$45,074	$2,217,965
307	$7,624	$37,450	$45,074	$2,180,516
308	$7,496	$37,578	$45,074	$2,142,938
309	$7,366	$37,707	$45,074	$2,105,230
310	$7,237	$37,837	$45,074	$2,067,393
311	$7,107	$37,967	$45,074	$2,029,426
312	$6,976	$38,098	$45,074	$1,991,328

第26年供款共

$540,885

第26年利息

$92,230

第26年共還本金

$448,655

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,845	$38,229	$45,074	$1,953,100
314	$6,714	$38,360	$45,074	$1,914,740
315	$6,582	$38,492	$45,074	$1,876,248
316	$6,450	$38,624	$45,074	$1,837,624
317	$6,317	$38,757	$45,074	$1,798,867
318	$6,184	$38,890	$45,074	$1,759,977
319	$6,050	$39,024	$45,074	$1,720,953
320	$5,916	$39,158	$45,074	$1,681,795
321	$5,781	$39,293	$45,074	$1,642,502
322	$5,646	$39,428	$45,074	$1,603,074
323	$5,511	$39,563	$45,074	$1,563,511
324	$5,375	$39,699	$45,074	$1,523,812

第27年供款共

$540,885

第27年利息

$73,369

第27年共還本金

$467,516

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,238	$39,836	$45,074	$1,483,976
326	$5,101	$39,973	$45,074	$1,444,004
327	$4,964	$40,110	$45,074	$1,403,894
328	$4,826	$40,248	$45,074	$1,363,646
329	$4,688	$40,386	$45,074	$1,323,259
330	$4,549	$40,525	$45,074	$1,282,734
331	$4,409	$40,664	$45,074	$1,242,070
332	$4,270	$40,804	$45,074	$1,201,266
333	$4,129	$40,944	$45,074	$1,160,321
334	$3,989	$41,085	$45,074	$1,119,236
335	$3,847	$41,226	$45,074	$1,078,010
336	$3,706	$41,368	$45,074	$1,036,642

第28年供款共

$540,885

第28年利息

$53,715

第28年共還本金

$487,170

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,563	$41,510	$45,074	$995,131
338	$3,421	$41,653	$45,074	$953,478
339	$3,278	$41,796	$45,074	$911,682
340	$3,134	$41,940	$45,074	$869,742
341	$2,990	$42,084	$45,074	$827,658
342	$2,845	$42,229	$45,074	$785,430
343	$2,700	$42,374	$45,074	$743,056
344	$2,554	$42,520	$45,074	$700,536
345	$2,408	$42,666	$45,074	$657,870
346	$2,261	$42,812	$45,074	$615,058
347	$2,114	$42,960	$45,074	$572,099
348	$1,967	$43,107	$45,074	$528,991

第29年供款共

$540,885

第29年利息

$33,235

第29年共還本金

$507,650

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,818	$43,255	$45,074	$485,736
350	$1,670	$43,404	$45,074	$442,332
351	$1,521	$43,553	$45,074	$398,779
352	$1,371	$43,703	$45,074	$355,076
353	$1,221	$43,853	$45,074	$311,222
354	$1,070	$44,004	$45,074	$267,219
355	$919	$44,155	$45,074	$223,063
356	$767	$44,307	$45,074	$178,756
357	$614	$44,459	$45,074	$134,297
358	$462	$44,612	$45,074	$89,685
359	$308	$44,765	$45,074	$44,919
360	$154	$44,919	$45,074	$0

第30年供款共

$540,885

第30年利息

$11,894

第30年共還本金

$528,991

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$19,082,812

Disclaimer

Recommended properties

Mort. Insurance
info