Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$121,975

Single financed $591 , in total HK$121,975

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$23,209,173

Monthly Payment
$54,826

Down Payment

$2,797,600

Total Loan

$11,312,375

Total int. paid

$8,424,768

Stamp Duty

$524,550

Other

$149,880

Budget of property purchase

HK$3,472,030

Base on DTI ratio

$109,651

Budget of property purchase

HK$3,472,030

Down Payment

$2,797,600
Stamp Duty

$524,550
- AVD
  
  $524,550
Legal fee

$ 10,000
Agency Commission

$139,880
Mort. Insurance

$121,975

Min. Monthly Income Requirement

Base on DTI ratio

$109,651

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

Shatin FESTIVAL CITY PH 01

thumb_up

FESTIVAL CITY PH 01

737 ft²

@18,318

GFA

980 ft²

@13,776

local_fire_department HIT

Sale$13.5 M

737 ft²

@18,318

GFA

980 ft²

@13,776

Sale$13.5 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

1,014 ft²

@12,821

local_offer Good Catch pets Pet Friendly

Sale$13 M

1,014 ft²

@12,821

Sale$13 M

local_offer Good Catch pets Pet Friendly

Shatin FESTIVAL CITY PH 02

thumb_up

FESTIVAL CITY PH 02

785 ft²

@16,561

GFA

1,030 ft²

@12,621

local_fire_department HIT directions_run Sale

Sale$13 M

785 ft²

@16,561

GFA

1,030 ft²

@12,621

Sale$13 M

local_fire_department HIT directions_run Sale

Shatin PALAZZO

thumb_up

PALAZZO

905 ft²

@15,249

GFA

1,157 ft²

@11,927

local_fire_department HIT

Sale$13.8 M

905 ft²

@15,249

GFA

1,157 ft²

@11,927

Sale$13.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

797 ft²

@18,193

GFA

1,035 ft²

@14,010

local_fire_department HIT

Sale$14.5 M

797 ft²

@18,193

GFA

1,035 ft²

@14,010

Sale$14.5 M

local_fire_department HIT

Sai Kung HILLVIEW COURT

thumb_up

HILLVIEW COURT

1,192 ft²

@11,745

GFA

1,342 ft²

@10,432

local_fire_department HIT

Sale$14 M

1,192 ft²

@11,745

GFA

1,342 ft²

@10,432

Sale$14 M

local_fire_department HIT

Sai Kung Po Lo Che

thumb_up

GREAT VALUE HOUSE WITH BIG GARDEN

GFA

1,700 ft²

@7,647

local_offer Good Catch pets Pet Friendly

Sale$13 M

GFA

1,700 ft²

@7,647

Sale$13 M

local_offer Good Catch pets Pet Friendly

Video

Sai Kung GREEN PARK

thumb_up

Razor Hill Road

1,147 ft²

@12,903

GFA

1,371 ft²

@10,795

local_fire_department HIT

Sale$14.8 M

1,147 ft²

@12,903

GFA

1,371 ft²

@10,795

Sale$14.8 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG THE MEDITERRANEAN

881 ft²

@15,664

local_fire_department HIT

Sale$13.8 M

881 ft²

@15,664

Sale$13.8 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 01

thumb_up

VISTA PARADISO BLK 01

1,025 ft²

@14,341

GFA

1,271 ft²

@11,566

local_fire_department HIT real_estate_agent Rare

Sale$14.7 M

1,025 ft²

@14,341

GFA

1,271 ft²

@11,566

Sale$14.7 M

local_fire_department HIT real_estate_agent Rare

KOL VR

Pak Shek Kok PROVIDENCE PEAK

thumb_up

PROVIDENCE PEAK

1,160 ft²

@12,500

GFA

1,488 ft²

@9,745

local_fire_department HIT

Sale$14.5 M

1,160 ft²

@12,500

GFA

1,488 ft²

@9,745

Sale$14.5 M

local_fire_department HIT

Sai Kung MOUNT PAVILIA WITH BIG TERRACE

thumb_up

WITH BIG TERRACE

873 ft²

@16,953

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Sale$14.8 M

873 ft²

@16,953

Sale$14.8 M

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$67,704	$52,025	$42,633	$36,385
1.500	$70,221	$54,587	$45,242	$39,041
2.000	$72,796	$57,227	$47,948	$41,813
2.500	$75,430	$59,945	$50,749	$44,698
3.000	$78,121	$62,738	$53,645	$47,693
3.500	$80,870	$65,607	$56,632	$50,798
4.000	$83,676	$68,551	$59,711	$54,007
4.125	$84,387	$69,298	$60,494	$54,825
4.500	$86,539	$71,568	$62,878	$57,318
5.000	$89,458	$74,657	$66,131	$60,727
5.500	$92,432	$77,816	$69,468	$64,230
6.000	$95,460	$81,045	$72,886	$67,823

Monthly Payment$54,826

Term

30Year

Loan amount

$11,312,375.36

Total int. paid

$8,424,768

Total Loan and Interest

$19,737,143.36

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$38,886	$15,939	$54,825	$11,296,436
2	$38,831	$15,994	$54,825	$11,280,442
3	$38,777	$16,049	$54,825	$11,264,393
4	$38,721	$16,104	$54,825	$11,248,289
5	$38,666	$16,159	$54,825	$11,232,130
6	$38,610	$16,215	$54,825	$11,215,915
7	$38,555	$16,271	$54,825	$11,199,644
8	$38,499	$16,327	$54,825	$11,183,318
9	$38,443	$16,383	$54,825	$11,166,935
10	$38,386	$16,439	$54,825	$11,150,496
11	$38,330	$16,496	$54,825	$11,134,000
12	$38,273	$16,552	$54,825	$11,117,448

第1年供款共

$657,905

第1年利息

$462,978

第1年共還本金

$194,927

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$38,216	$16,609	$54,825	$11,100,839
14	$38,159	$16,666	$54,825	$11,084,173
15	$38,102	$16,724	$54,825	$11,067,449
16	$38,044	$16,781	$54,825	$11,050,668
17	$37,987	$16,839	$54,825	$11,033,829
18	$37,929	$16,897	$54,825	$11,016,933
19	$37,871	$16,955	$54,825	$10,999,978
20	$37,812	$17,013	$54,825	$10,982,965
21	$37,754	$17,071	$54,825	$10,965,894
22	$37,695	$17,130	$54,825	$10,948,764
23	$37,636	$17,189	$54,825	$10,931,575
24	$37,577	$17,248	$54,825	$10,914,326

第2年供款共

$657,905

第2年利息

$454,783

第2年共還本金

$203,122

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$37,518	$17,307	$54,825	$10,897,019
26	$37,459	$17,367	$54,825	$10,879,652
27	$37,399	$17,427	$54,825	$10,862,226
28	$37,339	$17,486	$54,825	$10,844,739
29	$37,279	$17,547	$54,825	$10,827,192
30	$37,218	$17,607	$54,825	$10,809,585
31	$37,158	$17,667	$54,825	$10,791,918
32	$37,097	$17,728	$54,825	$10,774,190
33	$37,036	$17,789	$54,825	$10,756,401
34	$36,975	$17,850	$54,825	$10,738,550
35	$36,914	$17,912	$54,825	$10,720,639
36	$36,852	$17,973	$54,825	$10,702,666

第3年供款共

$657,905

第3年利息

$446,244

第3年共還本金

$211,661

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$36,790	$18,035	$54,825	$10,684,631
38	$36,728	$18,097	$54,825	$10,666,534
39	$36,666	$18,159	$54,825	$10,648,374
40	$36,604	$18,222	$54,825	$10,630,153
41	$36,541	$18,284	$54,825	$10,611,869
42	$36,478	$18,347	$54,825	$10,593,522
43	$36,415	$18,410	$54,825	$10,575,111
44	$36,352	$18,473	$54,825	$10,556,638
45	$36,288	$18,537	$54,825	$10,538,101
46	$36,225	$18,601	$54,825	$10,519,500
47	$36,161	$18,665	$54,825	$10,500,836
48	$36,097	$18,729	$54,825	$10,482,107

第4年供款共

$657,905

第4年利息

$437,346

第4年共還本金

$220,559

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$36,032	$18,793	$54,825	$10,463,314
50	$35,968	$18,858	$54,825	$10,444,456
51	$35,903	$18,923	$54,825	$10,425,533
52	$35,838	$18,988	$54,825	$10,406,546
53	$35,773	$19,053	$54,825	$10,387,493
54	$35,707	$19,118	$54,825	$10,368,374
55	$35,641	$19,184	$54,825	$10,349,190
56	$35,575	$19,250	$54,825	$10,329,940
57	$35,509	$19,316	$54,825	$10,310,624
58	$35,443	$19,383	$54,825	$10,291,241
59	$35,376	$19,449	$54,825	$10,271,792
60	$35,309	$19,516	$54,825	$10,252,276

第5年供款共

$657,905

第5年利息

$428,074

第5年共還本金

$229,831

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$35,242	$19,583	$54,825	$10,232,693
62	$35,175	$19,651	$54,825	$10,213,042
63	$35,107	$19,718	$54,825	$10,193,324
64	$35,040	$19,786	$54,825	$10,173,538
65	$34,972	$19,854	$54,825	$10,153,685
66	$34,903	$19,922	$54,825	$10,133,763
67	$34,835	$19,991	$54,825	$10,113,772
68	$34,766	$20,059	$54,825	$10,093,713
69	$34,697	$20,128	$54,825	$10,073,584
70	$34,628	$20,197	$54,825	$10,053,387
71	$34,559	$20,267	$54,825	$10,033,120
72	$34,489	$20,337	$54,825	$10,012,783

第6年供款共

$657,905

第6年利息

$418,412

第6年共還本金

$239,493

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$34,419	$20,406	$54,825	$9,992,377
74	$34,349	$20,477	$54,825	$9,971,900
75	$34,278	$20,547	$54,825	$9,951,353
76	$34,208	$20,618	$54,825	$9,930,736
77	$34,137	$20,688	$54,825	$9,910,047
78	$34,066	$20,760	$54,825	$9,889,288
79	$33,994	$20,831	$54,825	$9,868,457
80	$33,923	$20,903	$54,825	$9,847,554
81	$33,851	$20,974	$54,825	$9,826,580
82	$33,779	$21,047	$54,825	$9,805,533
83	$33,707	$21,119	$54,825	$9,784,414
84	$33,634	$21,191	$54,825	$9,763,223

第7年供款共

$657,905

第7年利息

$408,344

第7年共還本金

$249,561

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$33,561	$21,264	$54,825	$9,741,959
86	$33,488	$21,337	$54,825	$9,720,621
87	$33,415	$21,411	$54,825	$9,699,210
88	$33,341	$21,484	$54,825	$9,677,726
89	$33,267	$21,558	$54,825	$9,656,168
90	$33,193	$21,632	$54,825	$9,634,535
91	$33,119	$21,707	$54,825	$9,612,829
92	$33,044	$21,781	$54,825	$9,591,048
93	$32,969	$21,856	$54,825	$9,569,191
94	$32,894	$21,931	$54,825	$9,547,260
95	$32,819	$22,007	$54,825	$9,525,253
96	$32,743	$22,082	$54,825	$9,503,171

第8年供款共

$657,905

第8年利息

$397,853

第8年共還本金

$260,052

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$32,667	$22,158	$54,825	$9,481,013
98	$32,591	$22,234	$54,825	$9,458,778
99	$32,515	$22,311	$54,825	$9,436,467
100	$32,438	$22,388	$54,825	$9,414,080
101	$32,361	$22,464	$54,825	$9,391,615
102	$32,284	$22,542	$54,825	$9,369,074
103	$32,206	$22,619	$54,825	$9,346,455
104	$32,128	$22,697	$54,825	$9,323,758
105	$32,050	$22,775	$54,825	$9,300,983
106	$31,972	$22,853	$54,825	$9,278,129
107	$31,894	$22,932	$54,825	$9,255,197
108	$31,815	$23,011	$54,825	$9,232,187

第9年供款共

$657,905

第9年利息

$386,921

第9年共還本金

$270,984

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$31,736	$23,090	$54,825	$9,209,097
110	$31,656	$23,169	$54,825	$9,185,928
111	$31,577	$23,249	$54,825	$9,162,679
112	$31,497	$23,329	$54,825	$9,139,351
113	$31,417	$23,409	$54,825	$9,115,942
114	$31,336	$23,489	$54,825	$9,092,452
115	$31,255	$23,570	$54,825	$9,068,882
116	$31,174	$23,651	$54,825	$9,045,231
117	$31,093	$23,732	$54,825	$9,021,499
118	$31,011	$23,814	$54,825	$8,997,685
119	$30,930	$23,896	$54,825	$8,973,789
120	$30,847	$23,978	$54,825	$8,949,811

第10年供款共

$657,905

第10年利息

$375,529

第10年共還本金

$282,376

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$30,765	$24,060	$54,825	$8,925,750
122	$30,682	$24,143	$54,825	$8,901,607
123	$30,599	$24,226	$54,825	$8,877,381
124	$30,516	$24,309	$54,825	$8,853,072
125	$30,432	$24,393	$54,825	$8,828,679
126	$30,349	$24,477	$54,825	$8,804,202
127	$30,264	$24,561	$54,825	$8,779,641
128	$30,180	$24,645	$54,825	$8,754,996
129	$30,095	$24,730	$54,825	$8,730,266
130	$30,010	$24,815	$54,825	$8,705,450
131	$29,925	$24,900	$54,825	$8,680,550
132	$29,839	$24,986	$54,825	$8,655,564

第11年供款共

$657,905

第11年利息

$363,658

第11年共還本金

$294,247

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$29,754	$25,072	$54,825	$8,630,492
134	$29,667	$25,158	$54,825	$8,605,334
135	$29,581	$25,245	$54,825	$8,580,089
136	$29,494	$25,331	$54,825	$8,554,758
137	$29,407	$25,418	$54,825	$8,529,340
138	$29,320	$25,506	$54,825	$8,503,834
139	$29,232	$25,593	$54,825	$8,478,240
140	$29,144	$25,681	$54,825	$8,452,559
141	$29,056	$25,770	$54,825	$8,426,789
142	$28,967	$25,858	$54,825	$8,400,931
143	$28,878	$25,947	$54,825	$8,374,984
144	$28,789	$26,036	$54,825	$8,348,947

第12年供款共

$657,905

第12年利息

$351,288

第12年共還本金

$306,617

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$28,700	$26,126	$54,825	$8,322,821
146	$28,610	$26,216	$54,825	$8,296,606
147	$28,520	$26,306	$54,825	$8,270,300
148	$28,429	$26,396	$54,825	$8,243,904
149	$28,338	$26,487	$54,825	$8,217,417
150	$28,247	$26,578	$54,825	$8,190,839
151	$28,156	$26,669	$54,825	$8,164,169
152	$28,064	$26,761	$54,825	$8,137,408
153	$27,972	$26,853	$54,825	$8,110,555
154	$27,880	$26,945	$54,825	$8,083,610
155	$27,787	$27,038	$54,825	$8,056,572
156	$27,694	$27,131	$54,825	$8,029,441

第13年供款共

$657,905

第13年利息

$338,398

第13年共還本金

$319,506

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$27,601	$27,224	$54,825	$8,002,217
158	$27,508	$27,318	$54,825	$7,974,899
159	$27,414	$27,412	$54,825	$7,947,487
160	$27,319	$27,506	$54,825	$7,919,981
161	$27,225	$27,600	$54,825	$7,892,381
162	$27,130	$27,695	$54,825	$7,864,686
163	$27,035	$27,791	$54,825	$7,836,895
164	$26,939	$27,886	$54,825	$7,809,009
165	$26,843	$27,982	$54,825	$7,781,027
166	$26,747	$28,078	$54,825	$7,752,949
167	$26,651	$28,175	$54,825	$7,724,774
168	$26,554	$28,271	$54,825	$7,696,503

第14年供款共

$657,905

第14年利息

$324,967

第14年共還本金

$332,938

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$26,457	$28,369	$54,825	$7,668,134
170	$26,359	$28,466	$54,825	$7,639,668
171	$26,261	$28,564	$54,825	$7,611,104
172	$26,163	$28,662	$54,825	$7,582,442
173	$26,065	$28,761	$54,825	$7,553,681
174	$25,966	$28,860	$54,825	$7,524,821
175	$25,867	$28,959	$54,825	$7,495,862
176	$25,767	$29,058	$54,825	$7,466,804
177	$25,667	$29,158	$54,825	$7,437,646
178	$25,567	$29,258	$54,825	$7,408,387
179	$25,466	$29,359	$54,825	$7,379,028
180	$25,365	$29,460	$54,825	$7,349,568

第15年供款共

$657,905

第15年利息

$310,970

第15年共還本金

$346,934

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$25,264	$29,561	$54,825	$7,320,007
182	$25,163	$29,663	$54,825	$7,290,344
183	$25,061	$29,765	$54,825	$7,260,579
184	$24,958	$29,867	$54,825	$7,230,712
185	$24,856	$29,970	$54,825	$7,200,742
186	$24,753	$30,073	$54,825	$7,170,670
187	$24,649	$30,176	$54,825	$7,140,493
188	$24,545	$30,280	$54,825	$7,110,213
189	$24,441	$30,384	$54,825	$7,079,829
190	$24,337	$30,488	$54,825	$7,049,341
191	$24,232	$30,593	$54,825	$7,018,748
192	$24,127	$30,698	$54,825	$6,988,049

第16年供款共

$657,905

第16年利息

$296,386

第16年共還本金

$361,519

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$24,021	$30,804	$54,825	$6,957,245
194	$23,916	$30,910	$54,825	$6,926,335
195	$23,809	$31,016	$54,825	$6,895,319
196	$23,703	$31,123	$54,825	$6,864,196
197	$23,596	$31,230	$54,825	$6,832,967
198	$23,488	$31,337	$54,825	$6,801,630
199	$23,381	$31,445	$54,825	$6,770,185
200	$23,273	$31,553	$54,825	$6,738,632
201	$23,164	$31,661	$54,825	$6,706,971
202	$23,055	$31,770	$54,825	$6,675,200
203	$22,946	$31,879	$54,825	$6,643,321
204	$22,836	$31,989	$54,825	$6,611,332

第17年供款共

$657,905

第17年利息

$281,188

第17年共還本金

$376,717

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$22,726	$32,099	$54,825	$6,579,233
206	$22,616	$32,209	$54,825	$6,547,024
207	$22,505	$32,320	$54,825	$6,514,704
208	$22,394	$32,431	$54,825	$6,482,273
209	$22,283	$32,543	$54,825	$6,449,730
210	$22,171	$32,654	$54,825	$6,417,076
211	$22,059	$32,767	$54,825	$6,384,309
212	$21,946	$32,879	$54,825	$6,351,430
213	$21,833	$32,992	$54,825	$6,318,437
214	$21,720	$33,106	$54,825	$6,285,331
215	$21,606	$33,220	$54,825	$6,252,112
216	$21,492	$33,334	$54,825	$6,218,778

第18年供款共

$657,905

第18年利息

$265,351

第18年共還本金

$392,554

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$21,377	$33,448	$54,825	$6,185,330
218	$21,262	$33,563	$54,825	$6,151,766
219	$21,147	$33,679	$54,825	$6,118,088
220	$21,031	$33,794	$54,825	$6,084,293
221	$20,915	$33,911	$54,825	$6,050,383
222	$20,798	$34,027	$54,825	$6,016,355
223	$20,681	$34,144	$54,825	$5,982,211
224	$20,564	$34,262	$54,825	$5,947,950
225	$20,446	$34,379	$54,825	$5,913,570
226	$20,328	$34,497	$54,825	$5,879,073
227	$20,209	$34,616	$54,825	$5,844,457
228	$20,090	$34,735	$54,825	$5,809,722

第19年供款共

$657,905

第19年利息

$248,848

第19年共還本金

$409,056

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$19,971	$34,854	$54,825	$5,774,867
230	$19,851	$34,974	$54,825	$5,739,893
231	$19,731	$35,095	$54,825	$5,704,798
232	$19,610	$35,215	$54,825	$5,669,583
233	$19,489	$35,336	$54,825	$5,634,247
234	$19,368	$35,458	$54,825	$5,598,789
235	$19,246	$35,580	$54,825	$5,563,210
236	$19,124	$35,702	$54,825	$5,527,508
237	$19,001	$35,825	$54,825	$5,491,683
238	$18,878	$35,948	$54,825	$5,455,736
239	$18,754	$36,071	$54,825	$5,419,664
240	$18,630	$36,195	$54,825	$5,383,469

第20年供款共

$657,905

第20年利息

$231,652

第20年共還本金

$426,253

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$18,506	$36,320	$54,825	$5,347,149
242	$18,381	$36,445	$54,825	$5,310,705
243	$18,256	$36,570	$54,825	$5,274,135
244	$18,130	$36,696	$54,825	$5,237,439
245	$18,004	$36,822	$54,825	$5,200,618
246	$17,877	$36,948	$54,825	$5,163,669
247	$17,750	$37,075	$54,825	$5,126,594
248	$17,623	$37,203	$54,825	$5,089,391
249	$17,495	$37,331	$54,825	$5,052,061
250	$17,366	$37,459	$54,825	$5,014,602
251	$17,238	$37,588	$54,825	$4,977,014
252	$17,108	$37,717	$54,825	$4,939,297

第21年供款共

$657,905

第21年利息

$213,733

第21年共還本金

$444,172

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$16,979	$37,847	$54,825	$4,901,451
254	$16,849	$37,977	$54,825	$4,863,474
255	$16,718	$38,107	$54,825	$4,825,367
256	$16,587	$38,238	$54,825	$4,787,129
257	$16,456	$38,370	$54,825	$4,748,759
258	$16,324	$38,502	$54,825	$4,710,257
259	$16,192	$38,634	$54,825	$4,671,624
260	$16,059	$38,767	$54,825	$4,632,857
261	$15,925	$38,900	$54,825	$4,593,957
262	$15,792	$39,034	$54,825	$4,554,923
263	$15,658	$39,168	$54,825	$4,515,755
264	$15,523	$39,302	$54,825	$4,476,453

第22年供款共

$657,905

第22年利息

$195,060

第22年共還本金

$462,844

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$15,388	$39,438	$54,825	$4,437,015
266	$15,252	$39,573	$54,825	$4,397,442
267	$15,116	$39,709	$54,825	$4,357,733
268	$14,980	$39,846	$54,825	$4,317,887
269	$14,843	$39,983	$54,825	$4,277,905
270	$14,705	$40,120	$54,825	$4,237,785
271	$14,567	$40,258	$54,825	$4,197,526
272	$14,429	$40,396	$54,825	$4,157,130
273	$14,290	$40,535	$54,825	$4,116,595
274	$14,151	$40,675	$54,825	$4,075,920
275	$14,011	$40,814	$54,825	$4,035,106
276	$13,871	$40,955	$54,825	$3,994,151

第23年供款共

$657,905

第23年利息

$175,603

第23年共還本金

$482,302

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$13,730	$41,096	$54,825	$3,953,056
278	$13,589	$41,237	$54,825	$3,911,819
279	$13,447	$41,379	$54,825	$3,870,440
280	$13,305	$41,521	$54,825	$3,828,920
281	$13,162	$41,663	$54,825	$3,787,256
282	$13,019	$41,807	$54,825	$3,745,449
283	$12,875	$41,950	$54,825	$3,703,499
284	$12,731	$42,095	$54,825	$3,661,404
285	$12,586	$42,239	$54,825	$3,619,165
286	$12,441	$42,385	$54,825	$3,576,780
287	$12,295	$42,530	$54,825	$3,534,250
288	$12,149	$42,676	$54,825	$3,491,574

第24年供款共

$657,905

第24年利息

$155,328

第24年共還本金

$502,577

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$12,002	$42,823	$54,825	$3,448,751
290	$11,855	$42,970	$54,825	$3,405,780
291	$11,707	$43,118	$54,825	$3,362,662
292	$11,559	$43,266	$54,825	$3,319,396
293	$11,410	$43,415	$54,825	$3,275,981
294	$11,261	$43,564	$54,825	$3,232,417
295	$11,111	$43,714	$54,825	$3,188,703
296	$10,961	$43,864	$54,825	$3,144,839
297	$10,810	$44,015	$54,825	$3,100,824
298	$10,659	$44,166	$54,825	$3,056,657
299	$10,507	$44,318	$54,825	$3,012,339
300	$10,355	$44,470	$54,825	$2,967,869

第25年供款共

$657,905

第25年利息

$134,200

第25年共還本金

$523,705

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,202	$44,623	$54,825	$2,923,245
302	$10,049	$44,777	$54,825	$2,878,469
303	$9,895	$44,931	$54,825	$2,833,538
304	$9,740	$45,085	$54,825	$2,788,453
305	$9,585	$45,240	$54,825	$2,743,213
306	$9,430	$45,396	$54,825	$2,697,817
307	$9,274	$45,552	$54,825	$2,652,266
308	$9,117	$45,708	$54,825	$2,606,557
309	$8,960	$45,865	$54,825	$2,560,692
310	$8,802	$46,023	$54,825	$2,514,669
311	$8,644	$46,181	$54,825	$2,468,488
312	$8,485	$46,340	$54,825	$2,422,148

第26年供款共

$657,905

第26年利息

$112,184

第26年共還本金

$545,721

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,326	$46,499	$54,825	$2,375,649
314	$8,166	$46,659	$54,825	$2,328,989
315	$8,006	$46,819	$54,825	$2,282,170
316	$7,845	$46,980	$54,825	$2,235,190
317	$7,683	$47,142	$54,825	$2,188,048
318	$7,521	$47,304	$54,825	$2,140,744
319	$7,359	$47,467	$54,825	$2,093,277
320	$7,196	$47,630	$54,825	$2,045,647
321	$7,032	$47,793	$54,825	$1,997,854
322	$6,868	$47,958	$54,825	$1,949,896
323	$6,703	$48,123	$54,825	$1,901,773
324	$6,537	$48,288	$54,825	$1,853,485

第27年供款共

$657,905

第27年利息

$89,242

第27年共還本金

$568,663

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,371	$48,454	$54,825	$1,805,031
326	$6,205	$48,621	$54,825	$1,756,411
327	$6,038	$48,788	$54,825	$1,707,623
328	$5,870	$48,955	$54,825	$1,658,667
329	$5,702	$49,124	$54,825	$1,609,544
330	$5,533	$49,293	$54,825	$1,560,251
331	$5,363	$49,462	$54,825	$1,510,789
332	$5,193	$49,632	$54,825	$1,461,157
333	$5,023	$49,803	$54,825	$1,411,354
334	$4,852	$49,974	$54,825	$1,361,381
335	$4,680	$50,146	$54,825	$1,311,235
336	$4,507	$50,318	$54,825	$1,260,917

第28年供款共

$657,905

第28年利息

$65,336

第28年共還本金

$592,568

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,334	$50,491	$54,825	$1,210,426
338	$4,161	$50,665	$54,825	$1,159,761
339	$3,987	$50,839	$54,825	$1,108,923
340	$3,812	$51,013	$54,825	$1,057,909
341	$3,637	$51,189	$54,825	$1,006,720
342	$3,461	$51,365	$54,825	$955,355
343	$3,284	$51,541	$54,825	$903,814
344	$3,107	$51,719	$54,825	$852,096
345	$2,929	$51,896	$54,825	$800,199
346	$2,751	$52,075	$54,825	$748,125
347	$2,572	$52,254	$54,825	$695,871
348	$2,392	$52,433	$54,825	$643,438

第29年供款共

$657,905

第29年利息

$40,425

第29年共還本金

$617,479

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,212	$52,614	$54,825	$590,824
350	$2,031	$52,794	$54,825	$538,029
351	$1,849	$52,976	$54,825	$485,054
352	$1,667	$53,158	$54,825	$431,896
353	$1,485	$53,341	$54,825	$378,555
354	$1,301	$53,524	$54,825	$325,031
355	$1,117	$53,708	$54,825	$271,323
356	$933	$53,893	$54,825	$217,430
357	$747	$54,078	$54,825	$163,352
358	$562	$54,264	$54,825	$109,088
359	$375	$54,450	$54,825	$54,638
360	$188	$54,638	$54,825	$0

第30年供款共

$657,905

第30年利息

$14,467

第30年共還本金

$643,438

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$23,209,173

Disclaimer

Recommended properties

Mort. Insurance
info