Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$26,438

Single financed $128 , in total HK$26,438

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$2,341,389

Monthly Payment
$6,061

Down Payment

$136,000

Total Loan

$1,250,438

Total int. paid

$931,251

Stamp Duty

$100

Other

$23,600

Budget of property purchase

HK$159,700

Base on DTI ratio

$12,120

Budget of property purchase

HK$159,700

Down Payment

$136,000
Stamp Duty

$100
- AVD
  
  $100
Legal fee

$ 10,000
Agency Commission

$13,600
Mort. Insurance

$26,438

Min. Monthly Income Requirement

Base on DTI ratio

$12,120

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

Sai Kung HO CHUNG

thumb_up

HO CHUNG 2 ND LANE

GFA

299 ft²

@6,957

Sale$2.08 M

GFA

299 ft²

@6,957

Sale$2.08 M

Interest Rate	15Year	20Year	25Year	30Year
1.000	$7,484	$5,751	$4,713	$4,022
1.500	$7,762	$6,034	$5,001	$4,316
2.000	$8,047	$6,326	$5,300	$4,622
2.500	$8,338	$6,626	$5,610	$4,941
3.000	$8,635	$6,935	$5,930	$5,272
3.500	$8,939	$7,252	$6,260	$5,615
4.000	$9,249	$7,577	$6,600	$5,970
4.125	$9,328	$7,660	$6,687	$6,060
4.500	$9,566	$7,911	$6,950	$6,336
5.000	$9,888	$8,252	$7,310	$6,713
5.500	$10,217	$8,602	$7,679	$7,100
6.000	$10,552	$8,959	$8,057	$7,497

Monthly Payment$6,061

Term

30Year

Loan amount

$1,250,438.4

Total int. paid

$931,251

Total Loan and Interest

$2,181,689.4

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$4,298	$1,762	$6,060	$1,248,677
2	$4,292	$1,768	$6,060	$1,246,909
3	$4,286	$1,774	$6,060	$1,245,135
4	$4,280	$1,780	$6,060	$1,243,355
5	$4,274	$1,786	$6,060	$1,241,568
6	$4,268	$1,792	$6,060	$1,239,776
7	$4,262	$1,799	$6,060	$1,237,977
8	$4,256	$1,805	$6,060	$1,236,173
9	$4,249	$1,811	$6,060	$1,234,362
10	$4,243	$1,817	$6,060	$1,232,545
11	$4,237	$1,823	$6,060	$1,230,721
12	$4,231	$1,830	$6,060	$1,228,892

第1年供款共

$72,723

第1年利息

$51,176

第1年共還本金

$21,547

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$4,224	$1,836	$6,060	$1,227,056
14	$4,218	$1,842	$6,060	$1,225,214
15	$4,212	$1,849	$6,060	$1,223,365
16	$4,205	$1,855	$6,060	$1,221,510
17	$4,199	$1,861	$6,060	$1,219,649
18	$4,193	$1,868	$6,060	$1,217,781
19	$4,186	$1,874	$6,060	$1,215,907
20	$4,180	$1,881	$6,060	$1,214,026
21	$4,173	$1,887	$6,060	$1,212,139
22	$4,167	$1,894	$6,060	$1,210,246
23	$4,160	$1,900	$6,060	$1,208,346
24	$4,154	$1,907	$6,060	$1,206,439

第2年供款共

$72,723

第2年利息

$50,270

第2年共還本金

$22,453

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$4,147	$1,913	$6,060	$1,204,526
26	$4,141	$1,920	$6,060	$1,202,606
27	$4,134	$1,926	$6,060	$1,200,680
28	$4,127	$1,933	$6,060	$1,198,747
29	$4,121	$1,940	$6,060	$1,196,808
30	$4,114	$1,946	$6,060	$1,194,861
31	$4,107	$1,953	$6,060	$1,192,908
32	$4,101	$1,960	$6,060	$1,190,949
33	$4,094	$1,966	$6,060	$1,188,983
34	$4,087	$1,973	$6,060	$1,187,009
35	$4,080	$1,980	$6,060	$1,185,029
36	$4,074	$1,987	$6,060	$1,183,043

第3年供款共

$72,723

第3年利息

$49,327

第3年共還本金

$23,396

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$4,067	$1,994	$6,060	$1,181,049
38	$4,060	$2,000	$6,060	$1,179,049
39	$4,053	$2,007	$6,060	$1,177,042
40	$4,046	$2,014	$6,060	$1,175,027
41	$4,039	$2,021	$6,060	$1,173,006
42	$4,032	$2,028	$6,060	$1,170,978
43	$4,025	$2,035	$6,060	$1,168,943
44	$4,018	$2,042	$6,060	$1,166,901
45	$4,011	$2,049	$6,060	$1,164,852
46	$4,004	$2,056	$6,060	$1,162,796
47	$3,997	$2,063	$6,060	$1,160,733
48	$3,990	$2,070	$6,060	$1,158,663

第4年供款共

$72,723

第4年利息

$48,343

第4年共還本金

$24,380

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$3,983	$2,077	$6,060	$1,156,585
50	$3,976	$2,084	$6,060	$1,154,501
51	$3,969	$2,092	$6,060	$1,152,409
52	$3,961	$2,099	$6,060	$1,150,311
53	$3,954	$2,106	$6,060	$1,148,204
54	$3,947	$2,113	$6,060	$1,146,091
55	$3,940	$2,121	$6,060	$1,143,971
56	$3,932	$2,128	$6,060	$1,141,843
57	$3,925	$2,135	$6,060	$1,139,708
58	$3,918	$2,143	$6,060	$1,137,565
59	$3,910	$2,150	$6,060	$1,135,415
60	$3,903	$2,157	$6,060	$1,133,258

第5年供款共

$72,723

第5年利息

$47,318

第5年共還本金

$25,405

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$3,896	$2,165	$6,060	$1,131,093
62	$3,888	$2,172	$6,060	$1,128,921
63	$3,881	$2,180	$6,060	$1,126,742
64	$3,873	$2,187	$6,060	$1,124,555
65	$3,866	$2,195	$6,060	$1,122,360
66	$3,858	$2,202	$6,060	$1,120,158
67	$3,851	$2,210	$6,060	$1,117,948
68	$3,843	$2,217	$6,060	$1,115,731
69	$3,835	$2,225	$6,060	$1,113,506
70	$3,828	$2,233	$6,060	$1,111,273
71	$3,820	$2,240	$6,060	$1,109,033
72	$3,812	$2,248	$6,060	$1,106,785

第6年供款共

$72,723

第6年利息

$46,250

第6年共還本金

$26,473

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$3,805	$2,256	$6,060	$1,104,529
74	$3,797	$2,263	$6,060	$1,102,266
75	$3,789	$2,271	$6,060	$1,099,995
76	$3,781	$2,279	$6,060	$1,097,716
77	$3,773	$2,287	$6,060	$1,095,429
78	$3,766	$2,295	$6,060	$1,093,134
79	$3,758	$2,303	$6,060	$1,090,832
80	$3,750	$2,311	$6,060	$1,088,521
81	$3,742	$2,318	$6,060	$1,086,203
82	$3,734	$2,326	$6,060	$1,083,876
83	$3,726	$2,334	$6,060	$1,081,542
84	$3,718	$2,342	$6,060	$1,079,199

第7年供款共

$72,723

第7年利息

$45,137

第7年共還本金

$27,586

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$3,710	$2,350	$6,060	$1,076,849
86	$3,702	$2,359	$6,060	$1,074,490
87	$3,694	$2,367	$6,060	$1,072,124
88	$3,685	$2,375	$6,060	$1,069,749
89	$3,677	$2,383	$6,060	$1,067,366
90	$3,669	$2,391	$6,060	$1,064,975
91	$3,661	$2,399	$6,060	$1,062,575
92	$3,653	$2,408	$6,060	$1,060,168
93	$3,644	$2,416	$6,060	$1,057,752
94	$3,636	$2,424	$6,060	$1,055,327
95	$3,628	$2,433	$6,060	$1,052,895
96	$3,619	$2,441	$6,060	$1,050,454

第8年供款共

$72,723

第8年利息

$43,978

第8年共還本金

$28,745

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$3,611	$2,449	$6,060	$1,048,005
98	$3,603	$2,458	$6,060	$1,045,547
99	$3,594	$2,466	$6,060	$1,043,081
100	$3,586	$2,475	$6,060	$1,040,606
101	$3,577	$2,483	$6,060	$1,038,123
102	$3,569	$2,492	$6,060	$1,035,631
103	$3,560	$2,500	$6,060	$1,033,131
104	$3,551	$2,509	$6,060	$1,030,622
105	$3,543	$2,517	$6,060	$1,028,105
106	$3,534	$2,526	$6,060	$1,025,579
107	$3,525	$2,535	$6,060	$1,023,044
108	$3,517	$2,544	$6,060	$1,020,500

第9年供款共

$72,723

第9年利息

$42,769

第9年共還本金

$29,954

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$3,508	$2,552	$6,060	$1,017,948
110	$3,499	$2,561	$6,060	$1,015,387
111	$3,490	$2,570	$6,060	$1,012,817
112	$3,482	$2,579	$6,060	$1,010,238
113	$3,473	$2,588	$6,060	$1,007,651
114	$3,464	$2,596	$6,060	$1,005,054
115	$3,455	$2,605	$6,060	$1,002,449
116	$3,446	$2,614	$6,060	$999,835
117	$3,437	$2,623	$6,060	$997,211
118	$3,428	$2,632	$6,060	$994,579
119	$3,419	$2,641	$6,060	$991,938
120	$3,410	$2,650	$6,060	$989,287

第10年供款共

$72,723

第10年利息

$41,510

第10年共還本金

$31,213

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$3,401	$2,660	$6,060	$986,628
122	$3,392	$2,669	$6,060	$983,959
123	$3,382	$2,678	$6,060	$981,281
124	$3,373	$2,687	$6,060	$978,594
125	$3,364	$2,696	$6,060	$975,898
126	$3,355	$2,706	$6,060	$973,192
127	$3,345	$2,715	$6,060	$970,477
128	$3,336	$2,724	$6,060	$967,753
129	$3,327	$2,734	$6,060	$965,019
130	$3,317	$2,743	$6,060	$962,276
131	$3,308	$2,752	$6,060	$959,524
132	$3,298	$2,762	$6,060	$956,762

第11年供款共

$72,723

第11年利息

$40,198

第11年共還本金

$32,525

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$3,289	$2,771	$6,060	$953,991
134	$3,279	$2,781	$6,060	$951,210
135	$3,270	$2,790	$6,060	$948,419
136	$3,260	$2,800	$6,060	$945,619
137	$3,251	$2,810	$6,060	$942,809
138	$3,241	$2,819	$6,060	$939,990
139	$3,231	$2,829	$6,060	$937,161
140	$3,221	$2,839	$6,060	$934,322
141	$3,212	$2,849	$6,060	$931,474
142	$3,202	$2,858	$6,060	$928,615
143	$3,192	$2,868	$6,060	$925,747
144	$3,182	$2,878	$6,060	$922,869

第12年供款共

$72,723

第12年利息

$38,830

第12年共還本金

$33,893

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$3,172	$2,888	$6,060	$919,981
146	$3,162	$2,898	$6,060	$917,084
147	$3,152	$2,908	$6,060	$914,176
148	$3,142	$2,918	$6,060	$911,258
149	$3,132	$2,928	$6,060	$908,330
150	$3,122	$2,938	$6,060	$905,392
151	$3,112	$2,948	$6,060	$902,444
152	$3,102	$2,958	$6,060	$899,486
153	$3,092	$2,968	$6,060	$896,518
154	$3,082	$2,978	$6,060	$893,540
155	$3,072	$2,989	$6,060	$890,551
156	$3,061	$2,999	$6,060	$887,552

第13年供款共

$72,723

第13年利息

$37,406

第13年共還本金

$35,317

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$3,051	$3,009	$6,060	$884,543
158	$3,041	$3,020	$6,060	$881,523
159	$3,030	$3,030	$6,060	$878,493
160	$3,020	$3,040	$6,060	$875,453
161	$3,009	$3,051	$6,060	$872,402
162	$2,999	$3,061	$6,060	$869,340
163	$2,988	$3,072	$6,060	$866,269
164	$2,978	$3,082	$6,060	$863,186
165	$2,967	$3,093	$6,060	$860,093
166	$2,957	$3,104	$6,060	$856,989
167	$2,946	$3,114	$6,060	$853,875
168	$2,935	$3,125	$6,060	$850,750

第14年供款共

$72,723

第14年利息

$35,921

第14年共還本金

$36,802

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$2,924	$3,136	$6,060	$847,614
170	$2,914	$3,147	$6,060	$844,468
171	$2,903	$3,157	$6,060	$841,310
172	$2,892	$3,168	$6,060	$838,142
173	$2,881	$3,179	$6,060	$834,963
174	$2,870	$3,190	$6,060	$831,773
175	$2,859	$3,201	$6,060	$828,572
176	$2,848	$3,212	$6,060	$825,360
177	$2,837	$3,223	$6,060	$822,137
178	$2,826	$3,234	$6,060	$818,902
179	$2,815	$3,245	$6,060	$815,657
180	$2,804	$3,256	$6,060	$812,401

第15年供款共

$72,723

第15年利息

$34,374

第15年共還本金

$38,349

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$2,793	$3,268	$6,060	$809,133
182	$2,781	$3,279	$6,060	$805,854
183	$2,770	$3,290	$6,060	$802,564
184	$2,759	$3,301	$6,060	$799,263
185	$2,747	$3,313	$6,060	$795,950
186	$2,736	$3,324	$6,060	$792,626
187	$2,725	$3,336	$6,060	$789,290
188	$2,713	$3,347	$6,060	$785,943
189	$2,702	$3,359	$6,060	$782,585
190	$2,690	$3,370	$6,060	$779,214
191	$2,679	$3,382	$6,060	$775,833
192	$2,667	$3,393	$6,060	$772,439

第16年供款共

$72,723

第16年利息

$32,762

第16年共還本金

$39,961

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$2,655	$3,405	$6,060	$769,034
194	$2,644	$3,417	$6,060	$765,618
195	$2,632	$3,428	$6,060	$762,189
196	$2,620	$3,440	$6,060	$758,749
197	$2,608	$3,452	$6,060	$755,297
198	$2,596	$3,464	$6,060	$751,833
199	$2,584	$3,476	$6,060	$748,357
200	$2,572	$3,488	$6,060	$744,870
201	$2,560	$3,500	$6,060	$741,370
202	$2,548	$3,512	$6,060	$737,858
203	$2,536	$3,524	$6,060	$734,334
204	$2,524	$3,536	$6,060	$730,798

第17年供款共

$72,723

第17年利息

$31,082

第17年共還本金

$41,641

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$2,512	$3,548	$6,060	$727,250
206	$2,500	$3,560	$6,060	$723,690
207	$2,488	$3,573	$6,060	$720,117
208	$2,475	$3,585	$6,060	$716,532
209	$2,463	$3,597	$6,060	$712,935
210	$2,451	$3,610	$6,060	$709,326
211	$2,438	$3,622	$6,060	$705,704
212	$2,426	$3,634	$6,060	$702,069
213	$2,413	$3,647	$6,060	$698,422
214	$2,401	$3,659	$6,060	$694,763
215	$2,388	$3,672	$6,060	$691,091
216	$2,376	$3,685	$6,060	$687,406

第18年供款共

$72,723

第18年利息

$29,331

第18年共還本金

$43,392

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$2,363	$3,697	$6,060	$683,709
218	$2,350	$3,710	$6,060	$679,999
219	$2,337	$3,723	$6,060	$676,276
220	$2,325	$3,736	$6,060	$672,541
221	$2,312	$3,748	$6,060	$668,792
222	$2,299	$3,761	$6,060	$665,031
223	$2,286	$3,774	$6,060	$661,257
224	$2,273	$3,787	$6,060	$657,470
225	$2,260	$3,800	$6,060	$653,670
226	$2,247	$3,813	$6,060	$649,856
227	$2,234	$3,826	$6,060	$646,030
228	$2,221	$3,840	$6,060	$642,190

第19年供款共

$72,723

第19年利息

$27,507

第19年共還本金

$45,216

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,208	$3,853	$6,060	$638,338
230	$2,194	$3,866	$6,060	$634,472
231	$2,181	$3,879	$6,060	$630,593
232	$2,168	$3,893	$6,060	$626,700
233	$2,154	$3,906	$6,060	$622,794
234	$2,141	$3,919	$6,060	$618,875
235	$2,127	$3,933	$6,060	$614,942
236	$2,114	$3,946	$6,060	$610,995
237	$2,100	$3,960	$6,060	$607,035
238	$2,087	$3,974	$6,060	$603,062
239	$2,073	$3,987	$6,060	$599,075
240	$2,059	$4,001	$6,060	$595,074

第20年供款共

$72,723

第20年利息

$25,606

第20年共還本金

$47,117

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,046	$4,015	$6,060	$591,059
242	$2,032	$4,028	$6,060	$587,030
243	$2,018	$4,042	$6,060	$582,988
244	$2,004	$4,056	$6,060	$578,932
245	$1,990	$4,070	$6,060	$574,862
246	$1,976	$4,084	$6,060	$570,778
247	$1,962	$4,098	$6,060	$566,679
248	$1,948	$4,112	$6,060	$562,567
249	$1,934	$4,126	$6,060	$558,441
250	$1,920	$4,141	$6,060	$554,300
251	$1,905	$4,155	$6,060	$550,145
252	$1,891	$4,169	$6,060	$545,976

第21年供款共

$72,723

第21年利息

$23,625

第21年共還本金

$49,098

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,877	$4,183	$6,060	$541,793
254	$1,862	$4,198	$6,060	$537,595
255	$1,848	$4,212	$6,060	$533,383
256	$1,834	$4,227	$6,060	$529,156
257	$1,819	$4,241	$6,060	$524,915
258	$1,804	$4,256	$6,060	$520,659
259	$1,790	$4,270	$6,060	$516,388
260	$1,775	$4,285	$6,060	$512,103
261	$1,760	$4,300	$6,060	$507,803
262	$1,746	$4,315	$6,060	$503,489
263	$1,731	$4,330	$6,060	$499,159
264	$1,716	$4,344	$6,060	$494,815

第22年供款共

$72,723

第22年利息

$21,561

第22年共還本金

$51,162

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,701	$4,359	$6,060	$490,455
266	$1,686	$4,374	$6,060	$486,081
267	$1,671	$4,389	$6,060	$481,692
268	$1,656	$4,404	$6,060	$477,287
269	$1,641	$4,420	$6,060	$472,868
270	$1,625	$4,435	$6,060	$468,433
271	$1,610	$4,450	$6,060	$463,983
272	$1,595	$4,465	$6,060	$459,518
273	$1,580	$4,481	$6,060	$455,037
274	$1,564	$4,496	$6,060	$450,541
275	$1,549	$4,512	$6,060	$446,029
276	$1,533	$4,527	$6,060	$441,502

第23年供款共

$72,723

第23年利息

$19,411

第23年共還本金

$53,312

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,518	$4,543	$6,060	$436,960
278	$1,502	$4,558	$6,060	$432,402
279	$1,486	$4,574	$6,060	$427,828
280	$1,471	$4,590	$6,060	$423,238
281	$1,455	$4,605	$6,060	$418,633
282	$1,439	$4,621	$6,060	$414,012
283	$1,423	$4,637	$6,060	$409,374
284	$1,407	$4,653	$6,060	$404,721
285	$1,391	$4,669	$6,060	$400,052
286	$1,375	$4,685	$6,060	$395,367
287	$1,359	$4,701	$6,060	$390,666
288	$1,343	$4,717	$6,060	$385,949

第24年供款共

$72,723

第24年利息

$17,169

第24年共還本金

$55,553

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,327	$4,734	$6,060	$381,215
290	$1,310	$4,750	$6,060	$376,465
291	$1,294	$4,766	$6,060	$371,699
292	$1,278	$4,783	$6,060	$366,917
293	$1,261	$4,799	$6,060	$362,118
294	$1,245	$4,815	$6,060	$357,302
295	$1,228	$4,832	$6,060	$352,470
296	$1,212	$4,849	$6,060	$347,622
297	$1,195	$4,865	$6,060	$342,756
298	$1,178	$4,882	$6,060	$337,874
299	$1,161	$4,899	$6,060	$332,976
300	$1,145	$4,916	$6,060	$328,060

第25年供款共

$72,723

第25年利息

$14,834

第25年共還本金

$57,889

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,128	$4,933	$6,060	$323,127
302	$1,111	$4,949	$6,060	$318,178
303	$1,094	$4,967	$6,060	$313,211
304	$1,077	$4,984	$6,060	$308,228
305	$1,060	$5,001	$6,060	$303,227
306	$1,042	$5,018	$6,060	$298,209
307	$1,025	$5,035	$6,060	$293,174
308	$1,008	$5,052	$6,060	$288,122
309	$990	$5,070	$6,060	$283,052
310	$973	$5,087	$6,060	$277,964
311	$956	$5,105	$6,060	$272,860
312	$938	$5,122	$6,060	$267,737

第26年供款共

$72,723

第26年利息

$12,400

第26年共還本金

$60,322

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$920	$5,140	$6,060	$262,598
314	$903	$5,158	$6,060	$257,440
315	$885	$5,175	$6,060	$252,265
316	$867	$5,193	$6,060	$247,072
317	$849	$5,211	$6,060	$241,861
318	$831	$5,229	$6,060	$236,632
319	$813	$5,247	$6,060	$231,385
320	$795	$5,265	$6,060	$226,120
321	$777	$5,283	$6,060	$220,837
322	$759	$5,301	$6,060	$215,536
323	$741	$5,319	$6,060	$210,217
324	$723	$5,338	$6,060	$204,879

第27年供款共

$72,723

第27年利息

$9,865

第27年共還本金

$62,858

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$704	$5,356	$6,060	$199,523
326	$686	$5,374	$6,060	$194,149
327	$667	$5,393	$6,060	$188,756
328	$649	$5,411	$6,060	$183,344
329	$630	$5,430	$6,060	$177,914
330	$612	$5,449	$6,060	$172,466
331	$593	$5,467	$6,060	$166,998
332	$574	$5,486	$6,060	$161,512
333	$555	$5,505	$6,060	$156,007
334	$536	$5,524	$6,060	$150,483
335	$517	$5,543	$6,060	$144,940
336	$498	$5,562	$6,060	$139,378

第28年供款共

$72,723

第28年利息

$7,222

第28年共還本金

$65,501

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$479	$5,581	$6,060	$133,797
338	$460	$5,600	$6,060	$128,197
339	$441	$5,620	$6,060	$122,577
340	$421	$5,639	$6,060	$116,938
341	$402	$5,658	$6,060	$111,280
342	$383	$5,678	$6,060	$105,602
343	$363	$5,697	$6,060	$99,905
344	$343	$5,717	$6,060	$94,188
345	$324	$5,736	$6,060	$88,452
346	$304	$5,756	$6,060	$82,696
347	$284	$5,776	$6,060	$76,920
348	$264	$5,796	$6,060	$71,124

第29年供款共

$72,723

第29年利息

$4,469

第29年共還本金

$68,254

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$244	$5,816	$6,060	$65,308
350	$224	$5,836	$6,060	$59,472
351	$204	$5,856	$6,060	$53,616
352	$184	$5,876	$6,060	$47,741
353	$164	$5,896	$6,060	$41,844
354	$144	$5,916	$6,060	$35,928
355	$124	$5,937	$6,060	$29,991
356	$103	$5,957	$6,060	$24,034
357	$83	$5,978	$6,060	$18,056
358	$62	$5,998	$6,060	$12,058
359	$41	$6,019	$6,060	$6,039
360	$21	$6,039	$6,060	$0

第30年供款共

$72,723

第30年利息

$1,599

第30年共還本金

$71,124

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$2,341,389

Disclaimer

Recommended properties

Sai Kung HO CHUNG

Mort. Insurance
info