Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$124,696

Single financed $604 , in total HK$124,696

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$23,726,627

Monthly Payment
$56,049

Down Payment

$2,860,000

Total Loan

$11,564,696

Total int. paid

$8,612,681

Stamp Duty

$536,250

Other

$153,000

Budget of property purchase

HK$3,549,250

Base on DTI ratio

$112,097

Budget of property purchase

HK$3,549,250

Down Payment

$2,860,000
Stamp Duty

$536,250
- AVD
  
  $536,250
Legal fee

$ 10,000
Agency Commission

$143,000
Mort. Insurance

$124,696

Min. Monthly Income Requirement

Base on DTI ratio

$112,097

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

Ma On Shan BAYCREST BLK 03

thumb_up

BAYCREST BLK 03

1,113 ft²

@13,477

GFA

1,480 ft²

@10,135

local_fire_department HIT

Sale$15 M

1,113 ft²

@13,477

GFA

1,480 ft²

@10,135

Sale$15 M

local_fire_department HIT

Clearwater Bay MAU PO

thumb_up

Lovely Duplex with Private Garden

GFA

1,340 ft²

@10,597

Sale$14.2 M

GFA

1,340 ft²

@10,597

Sale$14.2 M

Ma On Shan SAUSALITO TWR 01

thumb_up

SAUSALITO TWR 01

971 ft²

@15,242

GFA

1,303 ft²

@11,358

local_fire_department HIT hotel_class King

Sale$14.8 M

971 ft²

@15,242

GFA

1,303 ft²

@11,358

Sale$14.8 M

local_fire_department HIT hotel_class King

Shatin SHATIN 33

thumb_up

[Bargain of the Century] RARE opportunity to acquire a High Privacy & Roomy, 3 bedrooms(1 en-suite) in a Prestige Location !

1,296 ft²

@11,574

GFA

1,676 ft²

@8,950

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$15 M

1,296 ft²

@11,574

GFA

1,676 ft²

@8,950

Sale$15 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Tai Po SYMPHONY BAY VILLA CONCERTO

thumb_up

SYMPHONY BAY VILLA CONCERTO

1,123 ft²

@12,289

GFA

1,286 ft²

@10,731

local_fire_department HIT directions_run Sale

Sale$13.8 M

1,123 ft²

@12,289

GFA

1,286 ft²

@10,731

Sale$13.8 M

local_fire_department HIT directions_run Sale

Shatin GRANDVILLE

thumb_up

GRANDVILLE

753 ft²

@17,928

GFA

970 ft²

@13,918

real_estate_agent Rare pets Pet Friendly

Sale$13.5 M

753 ft²

@17,928

GFA

970 ft²

@13,918

Sale$13.5 M

real_estate_agent Rare pets Pet Friendly

Sai Kung GREEN PARK

thumb_up

CLEAR WATER BAY GREEN PARK

1,165 ft²

@12,876

GFA

1,371 ft²

@10,941

real_estate_agent Rare

Sale$15 M

1,165 ft²

@12,876

GFA

1,371 ft²

@10,941

Sale$15 M

real_estate_agent Rare

KOL

Ma On Shan SAUSALITO TWR 02

thumb_up

SAUSALITO

971 ft²

@14,212

GFA

1,303 ft²

@10,591

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$13.8 M

971 ft²

@14,212

GFA

1,303 ft²

@10,591

Sale$13.8 M

local_fire_department HIT hotel_class King local_offer Good Catch

Tai Po SYMPHONY BAY VILLA RHAPSODY BLK 03

thumb_up

SYMPHONY BAY VILLA RHAPSODY BLK 03

1,327 ft²

@10,550

GFA

1,670 ft²

@8,383

directions_run Sale local_offer Good Catch flight_takeoff 移民急讓

Sale$14 M

1,327 ft²

@10,550

GFA

1,670 ft²

@8,383

Sale$14 M

directions_run Sale local_offer Good Catch flight_takeoff 移民急讓

Kowloon Bay VICTORIA SKYE OCEAN WAVES TWR 01

thumb_up

VICTORIA SKYE OCEAN WAVES TWR 01

661 ft²

@20,121

local_fire_department HIT

Sale$13.3 M

661 ft²

@20,121

Sale$13.3 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 01A

thumb_up

OCEANAIRE TWR 01A

962 ft²

@15,593

GFA

1,267 ft²

@11,839

local_fire_department HIT real_estate_agent Rare

Sale$15 M

962 ft²

@15,593

GFA

1,267 ft²

@11,839

Sale$15 M

local_fire_department HIT real_estate_agent Rare

KOL VR

Sai Kung DETACHED VILLAGE HOUSE

thumb_up

.2,000' INDEED GARDEN

2,100 ft²

@7,048

GFA

2,100 ft²

@7,048

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Sale$14.8 M

2,100 ft²

@7,048

GFA

2,100 ft²

@7,048

Sale$14.8 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$69,214	$53,185	$43,584	$37,197
1.500	$71,787	$55,805	$46,251	$39,912
2.000	$74,420	$58,504	$49,017	$42,745
2.500	$77,112	$61,282	$51,881	$45,695
3.000	$79,864	$64,138	$54,841	$48,757
3.500	$82,674	$67,071	$57,896	$51,931
4.000	$85,543	$70,080	$61,043	$55,212
4.125	$86,269	$70,844	$61,844	$56,048
4.500	$88,469	$73,164	$64,280	$58,597
5.000	$91,453	$76,322	$67,606	$62,082
5.500	$94,493	$79,552	$71,017	$65,663
6.000	$97,589	$82,853	$74,511	$69,336

Monthly Payment$56,049

Term

30Year

Loan amount

$11,564,696

Total int. paid

$8,612,681

Total Loan and Interest

$20,177,377

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$39,754	$16,295	$56,048	$11,548,401
2	$39,698	$16,351	$56,048	$11,532,051
3	$39,641	$16,407	$56,048	$11,515,644
4	$39,585	$16,463	$56,048	$11,499,181
5	$39,528	$16,520	$56,048	$11,482,661
6	$39,472	$16,577	$56,048	$11,466,084
7	$39,415	$16,634	$56,048	$11,449,451
8	$39,357	$16,691	$56,048	$11,432,760
9	$39,300	$16,748	$56,048	$11,416,012
10	$39,243	$16,806	$56,048	$11,399,206
11	$39,185	$16,863	$56,048	$11,382,342
12	$39,127	$16,921	$56,048	$11,365,421

第1年供款共

$672,579

第1年利息

$473,304

第1年共還本金

$199,275

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$39,069	$16,980	$56,048	$11,348,441
14	$39,010	$17,038	$56,048	$11,331,403
15	$38,952	$17,097	$56,048	$11,314,307
16	$38,893	$17,155	$56,048	$11,297,151
17	$38,834	$17,214	$56,048	$11,279,937
18	$38,775	$17,273	$56,048	$11,262,664
19	$38,715	$17,333	$56,048	$11,245,331
20	$38,656	$17,392	$56,048	$11,227,938
21	$38,596	$17,452	$56,048	$11,210,486
22	$38,536	$17,512	$56,048	$11,192,974
23	$38,476	$17,572	$56,048	$11,175,401
24	$38,415	$17,633	$56,048	$11,157,769

第2年供款共

$672,579

第2年利息

$464,927

第2年共還本金

$207,652

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$38,355	$17,693	$56,048	$11,140,075
26	$38,294	$17,754	$56,048	$11,122,321
27	$38,233	$17,815	$56,048	$11,104,506
28	$38,172	$17,877	$56,048	$11,086,629
29	$38,110	$17,938	$56,048	$11,068,691
30	$38,049	$18,000	$56,048	$11,050,691
31	$37,987	$18,062	$56,048	$11,032,630
32	$37,925	$18,124	$56,048	$11,014,506
33	$37,862	$18,186	$56,048	$10,996,320
34	$37,800	$18,248	$56,048	$10,978,072
35	$37,737	$18,311	$56,048	$10,959,761
36	$37,674	$18,374	$56,048	$10,941,387

第3年供款共

$672,579

第3年利息

$456,197

第3年共還本金

$216,382

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$37,611	$18,437	$56,048	$10,922,950
38	$37,548	$18,501	$56,048	$10,904,449
39	$37,484	$18,564	$56,048	$10,885,885
40	$37,420	$18,628	$56,048	$10,867,257
41	$37,356	$18,692	$56,048	$10,848,565
42	$37,292	$18,756	$56,048	$10,829,808
43	$37,227	$18,821	$56,048	$10,810,987
44	$37,163	$18,885	$56,048	$10,792,102
45	$37,098	$18,950	$56,048	$10,773,152
46	$37,033	$19,016	$56,048	$10,754,136
47	$36,967	$19,081	$56,048	$10,735,055
48	$36,902	$19,147	$56,048	$10,715,909

第4年供款共

$672,579

第4年利息

$447,101

第4年共還本金

$225,478

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$36,836	$19,212	$56,048	$10,696,696
50	$36,770	$19,278	$56,048	$10,677,418
51	$36,704	$19,345	$56,048	$10,658,073
52	$36,637	$19,411	$56,048	$10,638,662
53	$36,570	$19,478	$56,048	$10,619,184
54	$36,503	$19,545	$56,048	$10,599,639
55	$36,436	$19,612	$56,048	$10,580,027
56	$36,369	$19,679	$56,048	$10,560,348
57	$36,301	$19,747	$56,048	$10,540,601
58	$36,233	$19,815	$56,048	$10,520,786
59	$36,165	$19,883	$56,048	$10,500,903
60	$36,097	$19,951	$56,048	$10,480,951

第5年供款共

$672,579

第5年利息

$437,622

第5年共還本金

$234,957

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$36,028	$20,020	$56,048	$10,460,931
62	$35,959	$20,089	$56,048	$10,440,843
63	$35,890	$20,158	$56,048	$10,420,685
64	$35,821	$20,227	$56,048	$10,400,458
65	$35,752	$20,297	$56,048	$10,380,161
66	$35,682	$20,366	$56,048	$10,359,794
67	$35,612	$20,436	$56,048	$10,339,358
68	$35,542	$20,507	$56,048	$10,318,851
69	$35,471	$20,577	$56,048	$10,298,274
70	$35,400	$20,648	$56,048	$10,277,626
71	$35,329	$20,719	$56,048	$10,256,907
72	$35,258	$20,790	$56,048	$10,236,117

第6年供款共

$672,579

第6年利息

$427,745

第6年共還本金

$244,834

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$35,187	$20,862	$56,048	$10,215,255
74	$35,115	$20,933	$56,048	$10,194,322
75	$35,043	$21,005	$56,048	$10,173,317
76	$34,971	$21,077	$56,048	$10,152,239
77	$34,898	$21,150	$56,048	$10,131,089
78	$34,826	$21,223	$56,048	$10,109,867
79	$34,753	$21,296	$56,048	$10,088,571
80	$34,679	$21,369	$56,048	$10,067,202
81	$34,606	$21,442	$56,048	$10,045,760
82	$34,532	$21,516	$56,048	$10,024,244
83	$34,458	$21,590	$56,048	$10,002,654
84	$34,384	$21,664	$56,048	$9,980,990

第7年供款共

$672,579

第7年利息

$417,452

第7年共還本金

$255,127

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$34,310	$21,739	$56,048	$9,959,251
86	$34,235	$21,813	$56,048	$9,937,438
87	$34,160	$21,888	$56,048	$9,915,550
88	$34,085	$21,964	$56,048	$9,893,586
89	$34,009	$22,039	$56,048	$9,871,547
90	$33,933	$22,115	$56,048	$9,849,432
91	$33,857	$22,191	$56,048	$9,827,241
92	$33,781	$22,267	$56,048	$9,804,974
93	$33,705	$22,344	$56,048	$9,782,631
94	$33,628	$22,420	$56,048	$9,760,210
95	$33,551	$22,498	$56,048	$9,737,713
96	$33,473	$22,575	$56,048	$9,715,138

第8年供款共

$672,579

第8年利息

$406,727

第8年共還本金

$265,852

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$33,396	$22,652	$56,048	$9,692,485
98	$33,318	$22,730	$56,048	$9,669,755
99	$33,240	$22,808	$56,048	$9,646,946
100	$33,161	$22,887	$56,048	$9,624,059
101	$33,083	$22,966	$56,048	$9,601,094
102	$33,004	$23,045	$56,048	$9,578,049
103	$32,925	$23,124	$56,048	$9,554,926
104	$32,845	$23,203	$56,048	$9,531,722
105	$32,765	$23,283	$56,048	$9,508,439
106	$32,685	$23,363	$56,048	$9,485,076
107	$32,605	$23,443	$56,048	$9,461,633
108	$32,524	$23,524	$56,048	$9,438,109

第9年供款共

$672,579

第9年利息

$395,551

第9年共還本金

$277,028

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$32,444	$23,605	$56,048	$9,414,504
110	$32,362	$23,686	$56,048	$9,390,819
111	$32,281	$23,767	$56,048	$9,367,051
112	$32,199	$23,849	$56,048	$9,343,202
113	$32,117	$23,931	$56,048	$9,319,271
114	$32,035	$24,013	$56,048	$9,295,258
115	$31,952	$24,096	$56,048	$9,271,162
116	$31,870	$24,179	$56,048	$9,246,983
117	$31,787	$24,262	$56,048	$9,222,722
118	$31,703	$24,345	$56,048	$9,198,377
119	$31,619	$24,429	$56,048	$9,173,948
120	$31,535	$24,513	$56,048	$9,149,435

第10年供款共

$672,579

第10年利息

$383,905

第10年共還本金

$288,674

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$31,451	$24,597	$56,048	$9,124,838
122	$31,367	$24,682	$56,048	$9,100,156
123	$31,282	$24,766	$56,048	$9,075,390
124	$31,197	$24,852	$56,048	$9,050,538
125	$31,111	$24,937	$56,048	$9,025,601
126	$31,026	$25,023	$56,048	$9,000,578
127	$30,939	$25,109	$56,048	$8,975,469
128	$30,853	$25,195	$56,048	$8,950,274
129	$30,767	$25,282	$56,048	$8,924,993
130	$30,680	$25,369	$56,048	$8,899,624
131	$30,592	$25,456	$56,048	$8,874,168
132	$30,505	$25,543	$56,048	$8,848,625

第11年供款共

$672,579

第11年利息

$371,769

第11年共還本金

$300,810

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$30,417	$25,631	$56,048	$8,822,994
134	$30,329	$25,719	$56,048	$8,797,275
135	$30,241	$25,808	$56,048	$8,771,467
136	$30,152	$25,896	$56,048	$8,745,571
137	$30,063	$25,985	$56,048	$8,719,585
138	$29,974	$26,075	$56,048	$8,693,511
139	$29,884	$26,164	$56,048	$8,667,346
140	$29,794	$26,254	$56,048	$8,641,092
141	$29,704	$26,345	$56,048	$8,614,747
142	$29,613	$26,435	$56,048	$8,588,312
143	$29,522	$26,526	$56,048	$8,561,786
144	$29,431	$26,617	$56,048	$8,535,169

第12年供款共

$672,579

第12年利息

$359,124

第12年共還本金

$313,456

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$29,340	$26,709	$56,048	$8,508,461
146	$29,248	$26,800	$56,048	$8,481,660
147	$29,156	$26,893	$56,048	$8,454,768
148	$29,063	$26,985	$56,048	$8,427,783
149	$28,971	$27,078	$56,048	$8,400,705
150	$28,877	$27,171	$56,048	$8,373,534
151	$28,784	$27,264	$56,048	$8,346,270
152	$28,690	$27,358	$56,048	$8,318,912
153	$28,596	$27,452	$56,048	$8,291,460
154	$28,502	$27,546	$56,048	$8,263,913
155	$28,407	$27,641	$56,048	$8,236,272
156	$28,312	$27,736	$56,048	$8,208,536

第13年供款共

$672,579

第13年利息

$345,946

第13年共還本金

$326,633

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$28,217	$27,831	$56,048	$8,180,705
158	$28,121	$27,927	$56,048	$8,152,778
159	$28,025	$28,023	$56,048	$8,124,755
160	$27,929	$28,119	$56,048	$8,096,635
161	$27,832	$28,216	$56,048	$8,068,419
162	$27,735	$28,313	$56,048	$8,040,106
163	$27,638	$28,410	$56,048	$8,011,696
164	$27,540	$28,508	$56,048	$7,983,188
165	$27,442	$28,606	$56,048	$7,954,582
166	$27,344	$28,704	$56,048	$7,925,877
167	$27,245	$28,803	$56,048	$7,897,074
168	$27,146	$28,902	$56,048	$7,868,172

第14年供款共

$672,579

第14年利息

$332,215

第14年共還本金

$340,364

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$27,047	$29,001	$56,048	$7,839,171
170	$26,947	$29,101	$56,048	$7,810,069
171	$26,847	$29,201	$56,048	$7,780,868
172	$26,747	$29,302	$56,048	$7,751,567
173	$26,646	$29,402	$56,048	$7,722,165
174	$26,545	$29,503	$56,048	$7,692,661
175	$26,444	$29,605	$56,048	$7,663,056
176	$26,342	$29,707	$56,048	$7,633,350
177	$26,240	$29,809	$56,048	$7,603,541
178	$26,137	$29,911	$56,048	$7,573,630
179	$26,034	$30,014	$56,048	$7,543,616
180	$25,931	$30,117	$56,048	$7,513,499

第15年供款共

$672,579

第15年利息

$317,906

第15年共還本金

$354,673

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$25,828	$30,221	$56,048	$7,483,279
182	$25,724	$30,324	$56,048	$7,452,954
183	$25,620	$30,429	$56,048	$7,422,525
184	$25,515	$30,533	$56,048	$7,391,992
185	$25,410	$30,638	$56,048	$7,361,354
186	$25,305	$30,744	$56,048	$7,330,610
187	$25,199	$30,849	$56,048	$7,299,761
188	$25,093	$30,955	$56,048	$7,268,805
189	$24,987	$31,062	$56,048	$7,237,744
190	$24,880	$31,169	$56,048	$7,206,575
191	$24,773	$31,276	$56,048	$7,175,300
192	$24,665	$31,383	$56,048	$7,143,916

第16年供款共

$672,579

第16年利息

$302,996

第16年共還本金

$369,583

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$24,557	$31,491	$56,048	$7,112,425
194	$24,449	$31,599	$56,048	$7,080,826
195	$24,340	$31,708	$56,048	$7,049,118
196	$24,231	$31,817	$56,048	$7,017,301
197	$24,122	$31,926	$56,048	$6,985,375
198	$24,012	$32,036	$56,048	$6,953,339
199	$23,902	$32,146	$56,048	$6,921,193
200	$23,792	$32,257	$56,048	$6,888,936
201	$23,681	$32,368	$56,048	$6,856,568
202	$23,569	$32,479	$56,048	$6,824,090
203	$23,458	$32,590	$56,048	$6,791,499
204	$23,346	$32,702	$56,048	$6,758,797

第17年供款共

$672,579

第17年利息

$287,460

第17年共還本金

$385,120

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$23,233	$32,815	$56,048	$6,725,982
206	$23,121	$32,928	$56,048	$6,693,054
207	$23,007	$33,041	$56,048	$6,660,013
208	$22,894	$33,154	$56,048	$6,626,859
209	$22,780	$33,268	$56,048	$6,593,590
210	$22,665	$33,383	$56,048	$6,560,207
211	$22,551	$33,498	$56,048	$6,526,710
212	$22,436	$33,613	$56,048	$6,493,097
213	$22,320	$33,728	$56,048	$6,459,369
214	$22,204	$33,844	$56,048	$6,425,525
215	$22,088	$33,961	$56,048	$6,391,564
216	$21,971	$34,077	$56,048	$6,357,487

第18年供款共

$672,579

第18年利息

$271,270

第18年共還本金

$401,310

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$21,854	$34,194	$56,048	$6,323,293
218	$21,736	$34,312	$56,048	$6,288,981
219	$21,618	$34,430	$56,048	$6,254,551
220	$21,500	$34,548	$56,048	$6,220,002
221	$21,381	$34,667	$56,048	$6,185,335
222	$21,262	$34,786	$56,048	$6,150,549
223	$21,143	$34,906	$56,048	$6,115,643
224	$21,023	$35,026	$56,048	$6,080,618
225	$20,902	$35,146	$56,048	$6,045,472
226	$20,781	$35,267	$56,048	$6,010,205
227	$20,660	$35,388	$56,048	$5,974,816
228	$20,538	$35,510	$56,048	$5,939,307

第19年供款共

$672,579

第19年利息

$254,399

第19年共還本金

$418,180

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$20,416	$35,632	$56,048	$5,903,675
230	$20,294	$35,754	$56,048	$5,867,920
231	$20,171	$35,877	$56,048	$5,832,043
232	$20,048	$36,001	$56,048	$5,796,042
233	$19,924	$36,124	$56,048	$5,759,918
234	$19,800	$36,249	$56,048	$5,723,669
235	$19,675	$36,373	$56,048	$5,687,296
236	$19,550	$36,498	$56,048	$5,650,798
237	$19,425	$36,624	$56,048	$5,614,175
238	$19,299	$36,750	$56,048	$5,577,425
239	$19,172	$36,876	$56,048	$5,540,549
240	$19,046	$37,003	$56,048	$5,503,546

第20年供款共

$672,579

第20年利息

$236,819

第20年共還本金

$435,760

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$18,918	$37,130	$56,048	$5,466,417
242	$18,791	$37,257	$56,048	$5,429,159
243	$18,663	$37,386	$56,048	$5,391,774
244	$18,534	$37,514	$56,048	$5,354,260
245	$18,405	$37,643	$56,048	$5,316,617
246	$18,276	$37,772	$56,048	$5,278,844
247	$18,146	$37,902	$56,048	$5,240,942
248	$18,016	$38,033	$56,048	$5,202,909
249	$17,885	$38,163	$56,048	$5,164,746
250	$17,754	$38,294	$56,048	$5,126,452
251	$17,622	$38,426	$56,048	$5,088,026
252	$17,490	$38,558	$56,048	$5,049,467

第21年供款共

$672,579

第21年利息

$218,500

第21年共還本金

$454,079

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$17,358	$38,691	$56,048	$5,010,777
254	$17,225	$38,824	$56,048	$4,971,953
255	$17,091	$38,957	$56,048	$4,932,996
256	$16,957	$39,091	$56,048	$4,893,905
257	$16,823	$39,225	$56,048	$4,854,679
258	$16,688	$39,360	$56,048	$4,815,319
259	$16,553	$39,496	$56,048	$4,775,823
260	$16,417	$39,631	$56,048	$4,736,192
261	$16,281	$39,768	$56,048	$4,696,424
262	$16,144	$39,904	$56,048	$4,656,520
263	$16,007	$40,041	$56,048	$4,616,479
264	$15,869	$40,179	$56,048	$4,576,299

第22年供款共

$672,579

第22年利息

$199,411

第22年共還本金

$473,168

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$15,731	$40,317	$56,048	$4,535,982
266	$15,592	$40,456	$56,048	$4,495,526
267	$15,453	$40,595	$56,048	$4,454,931
268	$15,314	$40,734	$56,048	$4,414,197
269	$15,174	$40,874	$56,048	$4,373,323
270	$15,033	$41,015	$56,048	$4,332,308
271	$14,892	$41,156	$56,048	$4,291,152
272	$14,751	$41,297	$56,048	$4,249,854
273	$14,609	$41,439	$56,048	$4,208,415
274	$14,466	$41,582	$56,048	$4,166,833
275	$14,323	$41,725	$56,048	$4,125,108
276	$14,180	$41,868	$56,048	$4,083,240

第23年供款共

$672,579

第23年利息

$179,520

第23年共還本金

$493,059

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$14,036	$42,012	$56,048	$4,041,228
278	$13,892	$42,157	$56,048	$3,999,071
279	$13,747	$42,301	$56,048	$3,956,770
280	$13,601	$42,447	$56,048	$3,914,323
281	$13,455	$42,593	$56,048	$3,871,730
282	$13,309	$42,739	$56,048	$3,828,991
283	$13,162	$42,886	$56,048	$3,786,105
284	$13,015	$43,034	$56,048	$3,743,071
285	$12,867	$43,181	$56,048	$3,699,890
286	$12,718	$43,330	$56,048	$3,656,560
287	$12,569	$43,479	$56,048	$3,613,081
288	$12,420	$43,628	$56,048	$3,569,453

第24年供款共

$672,579

第24年利息

$158,792

第24年共還本金

$513,787

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$12,270	$43,778	$56,048	$3,525,675
290	$12,120	$43,929	$56,048	$3,481,746
291	$11,969	$44,080	$56,048	$3,437,666
292	$11,817	$44,231	$56,048	$3,393,435
293	$11,665	$44,383	$56,048	$3,349,051
294	$11,512	$44,536	$56,048	$3,304,515
295	$11,359	$44,689	$56,048	$3,259,826
296	$11,206	$44,843	$56,048	$3,214,984
297	$11,052	$44,997	$56,048	$3,169,987
298	$10,897	$45,151	$56,048	$3,124,836
299	$10,742	$45,307	$56,048	$3,079,529
300	$10,586	$45,462	$56,048	$3,034,067

第25年供款共

$672,579

第25年利息

$137,193

第25年共還本金

$535,386

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,430	$45,619	$56,048	$2,988,448
302	$10,273	$45,775	$56,048	$2,942,673
303	$10,115	$45,933	$56,048	$2,896,740
304	$9,958	$46,091	$56,048	$2,850,649
305	$9,799	$46,249	$56,048	$2,804,400
306	$9,640	$46,408	$56,048	$2,757,992
307	$9,481	$46,568	$56,048	$2,711,424
308	$9,321	$46,728	$56,048	$2,664,696
309	$9,160	$46,888	$56,048	$2,617,808
310	$8,999	$47,050	$56,048	$2,570,758
311	$8,837	$47,211	$56,048	$2,523,547
312	$8,675	$47,374	$56,048	$2,476,173

第26年供款共

$672,579

第26年利息

$114,686

第26年共還本金

$557,893

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,512	$47,536	$56,048	$2,428,637
314	$8,348	$47,700	$56,048	$2,380,937
315	$8,184	$47,864	$56,048	$2,333,073
316	$8,020	$48,028	$56,048	$2,285,045
317	$7,855	$48,193	$56,048	$2,236,852
318	$7,689	$48,359	$56,048	$2,188,493
319	$7,523	$48,525	$56,048	$2,139,967
320	$7,356	$48,692	$56,048	$2,091,275
321	$7,189	$48,860	$56,048	$2,042,416
322	$7,021	$49,027	$56,048	$1,993,388
323	$6,852	$49,196	$56,048	$1,944,192
324	$6,683	$49,365	$56,048	$1,894,827

第27年供款共

$672,579

第27年利息

$91,233

第27年共還本金

$581,346

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,513	$49,535	$56,048	$1,845,292
326	$6,343	$49,705	$56,048	$1,795,587
327	$6,172	$49,876	$56,048	$1,745,711
328	$6,001	$50,047	$56,048	$1,695,664
329	$5,829	$50,219	$56,048	$1,645,444
330	$5,656	$50,392	$56,048	$1,595,052
331	$5,483	$50,565	$56,048	$1,544,487
332	$5,309	$50,739	$56,048	$1,493,748
333	$5,135	$50,914	$56,048	$1,442,834
334	$4,960	$51,089	$56,048	$1,391,746
335	$4,784	$51,264	$56,048	$1,340,482
336	$4,608	$51,440	$56,048	$1,289,041

第28年供款共

$672,579

第28年利息

$66,794

第28年共還本金

$605,786

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,431	$51,617	$56,048	$1,237,424
338	$4,254	$51,795	$56,048	$1,185,630
339	$4,076	$51,973	$56,048	$1,133,657
340	$3,897	$52,151	$56,048	$1,081,506
341	$3,718	$52,331	$56,048	$1,029,175
342	$3,538	$52,510	$56,048	$976,665
343	$3,357	$52,691	$56,048	$923,974
344	$3,176	$52,872	$56,048	$871,101
345	$2,994	$53,054	$56,048	$818,048
346	$2,812	$53,236	$56,048	$764,811
347	$2,629	$53,419	$56,048	$711,392
348	$2,445	$53,603	$56,048	$657,789

第29年供款共

$672,579

第29年利息

$41,327

第29年共還本金

$631,252

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,261	$53,787	$56,048	$604,002
350	$2,076	$53,972	$56,048	$550,030
351	$1,891	$54,158	$56,048	$495,873
352	$1,705	$54,344	$56,048	$441,529
353	$1,518	$54,531	$56,048	$386,998
354	$1,330	$54,718	$56,048	$332,280
355	$1,142	$54,906	$56,048	$277,374
356	$953	$55,095	$56,048	$222,280
357	$764	$55,284	$56,048	$166,995
358	$574	$55,474	$56,048	$111,521
359	$383	$55,665	$56,048	$55,856
360	$192	$55,856	$56,048	$0

第30年供款共

$672,579

第30年利息

$14,790

第30年共還本金

$657,789

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$23,726,627

Disclaimer

Recommended properties

Mort. Insurance
info