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$27,260,357

Monthly Payment
$58,929

Down Payment

$5,211,000

Total Loan

$12,159,000

Total int. paid

$9,055,282

Stamp Duty

$651,375

Other

$183,700

Budget of property purchase

HK$6,046,075

Base on DTI ratio

$117,857

Budget of property purchase

HK$6,046,075

Down Payment

$5,211,000
Stamp Duty

$651,375
- AVD
  
  $651,375
Legal fee

$ 10,000
Agency Commission

$173,700
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$117,857

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 HILLVIEW COURT

thumb_up

club house and car park

1,341 ft²

@13,199

GFA

1,508 ft²

@11,737

local_fire_department HIT

Sale$17.7 M

1,341 ft²

@13,199

GFA

1,508 ft²

@11,737

Sale$17.7 M

local_fire_department HIT

Shatin PARC ROYALE

thumb_up

PARC ROYALE

1,241 ft²

@13,537

GFA

1,603 ft²

@10,480

local_offer Good Catch

Sale$16.8 M

1,241 ft²

@13,537

GFA

1,603 ft²

@10,480

Sale$16.8 M

local_offer Good Catch

Ma On Shan ST BARTHS

thumb_up

ST BARTHS

864 ft²

@20,833

local_fire_department HIT

Sale$18 M

864 ft²

@20,833

Sale$18 M

local_fire_department HIT

Sai Kung SAI KUNG

thumb_up

GREEN SURROUNDING WITH LARGE GARDEN

GFA

2,100 ft²

@8,000

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$16.8 M

GFA

2,100 ft²

@8,000

Sale$16.8 M

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Sai Kung MOUNT PAVILIA

thumb_up

MOUNT PAVILIA TWR 21

1,162 ft²

@15,060

local_fire_department HIT

Sale$17.5 M

1,162 ft²

@15,060

Sale$17.5 M

local_fire_department HIT

Sai Kung Sai Kung

thumb_up

Sai Kung Indeed Garden House

GFA

1,700 ft²

@10,294

real_estate_agent Rare

Sale$17.5 M

GFA

1,700 ft²

@10,294

Sale$17.5 M

real_estate_agent Rare

Cheung Sha Wan MONTE CARLTON

thumb_up

MONTE CARLTON

1,129 ft²

@14,880

GFA

1,408 ft²

@11,932

real_estate_agent Rare local_offer Good Catch

Sale$16.8 M

1,129 ft²

@14,880

GFA

1,408 ft²

@11,932

Sale$16.8 M

real_estate_agent Rare local_offer Good Catch

KOL VR

Shatin JULIMOUNT GDN

thumb_up

JULIMOUNT GDN

1,592 ft²

@11,495

GFA

1,945 ft²

@9,409

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$18.3 M

1,592 ft²

@11,495

GFA

1,945 ft²

@9,409

Sale$18.3 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sai Kung tai mong tsai

thumb_up

convenient 10mins to town

2,100 ft²

@8,000

GFA

2,100 ft²

@8,000

local_fire_department HIT

Sale$16.8 M

2,100 ft²

@8,000

GFA

2,100 ft²

@8,000

Sale$16.8 M

local_fire_department HIT

Sai Kung SAI KUNG VILLAGE HOUSE

thumb_up

SAI KUNG TOWN WHOLE BLOCK VILLAGE HOUSE

GFA

2,100 ft²

@8,571

local_offer Good Catch vpn_key Key

Sale$18 M

GFA

2,100 ft²

@8,571

Sale$18 M

local_offer Good Catch vpn_key Key

Sai Kung HILLVIEW COURT

thumb_up

QUALITY OF LIVING AREA FIRST CHOICE

1,393 ft²

@12,922

GFA

1,570 ft²

@11,465

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$18 M

1,393 ft²

@12,922

GFA

1,570 ft²

@11,465

Sale$18 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

KOL

Sai Kung Tsam Chuk Wan

thumb_up

Spacious House with Garden

GFA

1,950 ft²

@8,718

local_offer Good Catch

Sale$17 M

GFA

1,950 ft²

@8,718

Sale$17 M

local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$72,771	$55,919	$45,824	$39,108
1.500	$75,476	$58,673	$48,628	$41,963
2.000	$78,244	$61,510	$51,536	$44,942
2.500	$81,075	$64,431	$54,547	$48,043
3.000	$83,968	$67,434	$57,659	$51,263
3.500	$86,923	$70,517	$60,871	$54,599
4.000	$89,939	$73,681	$64,180	$58,049
4.125	$90,702	$74,484	$65,022	$58,929
4.500	$93,016	$76,924	$67,584	$61,608
5.000	$96,153	$80,244	$71,080	$65,272
5.500	$99,349	$83,640	$74,667	$69,037
6.000	$102,605	$87,111	$78,341	$72,899

Monthly Payment$58,929

Term

30Year

Loan amount

$12,159,000

Total int. paid

$9,055,282

Total Loan and Interest

$21,214,282

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$41,797	$17,132	$58,929	$12,141,868
2	$41,738	$17,191	$58,929	$12,124,677
3	$41,679	$17,250	$58,929	$12,107,427
4	$41,619	$17,309	$58,929	$12,090,118
5	$41,560	$17,369	$58,929	$12,072,749
6	$41,500	$17,428	$58,929	$12,055,321
7	$41,440	$17,488	$58,929	$12,037,832
8	$41,380	$17,549	$58,929	$12,020,284
9	$41,320	$17,609	$58,929	$12,002,675
10	$41,259	$17,669	$58,929	$11,985,005
11	$41,198	$17,730	$58,929	$11,967,275
12	$41,138	$17,791	$58,929	$11,949,484

第1年供款共

$707,143

第1年利息

$497,627

第1年共還本金

$209,516

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$41,076	$17,852	$58,929	$11,931,632
14	$41,015	$17,914	$58,929	$11,913,719
15	$40,953	$17,975	$58,929	$11,895,743
16	$40,892	$18,037	$58,929	$11,877,706
17	$40,830	$18,099	$58,929	$11,859,607
18	$40,767	$18,161	$58,929	$11,841,446
19	$40,705	$18,224	$58,929	$11,823,223
20	$40,642	$18,286	$58,929	$11,804,937
21	$40,579	$18,349	$58,929	$11,786,587
22	$40,516	$18,412	$58,929	$11,768,175
23	$40,453	$18,475	$58,929	$11,749,700
24	$40,390	$18,539	$58,929	$11,731,161

第2年供款共

$707,143

第2年利息

$488,819

第2年共還本金

$218,323

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$40,326	$18,603	$58,929	$11,712,558
26	$40,262	$18,667	$58,929	$11,693,891
27	$40,198	$18,731	$58,929	$11,675,161
28	$40,133	$18,795	$58,929	$11,656,365
29	$40,069	$18,860	$58,929	$11,637,506
30	$40,004	$18,925	$58,929	$11,618,581
31	$39,939	$18,990	$58,929	$11,599,591
32	$39,874	$19,055	$58,929	$11,580,536
33	$39,808	$19,120	$58,929	$11,561,416
34	$39,742	$19,186	$58,929	$11,542,230
35	$39,676	$19,252	$58,929	$11,522,978
36	$39,610	$19,318	$58,929	$11,503,659

第3年供款共

$707,143

第3年利息

$479,641

第3年共還本金

$227,502

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$39,544	$19,385	$58,929	$11,484,275
38	$39,477	$19,451	$58,929	$11,464,823
39	$39,410	$19,518	$58,929	$11,445,305
40	$39,343	$19,585	$58,929	$11,425,720
41	$39,276	$19,653	$58,929	$11,406,067
42	$39,208	$19,720	$58,929	$11,386,347
43	$39,141	$19,788	$58,929	$11,366,559
44	$39,073	$19,856	$58,929	$11,346,703
45	$39,004	$19,924	$58,929	$11,326,778
46	$38,936	$19,993	$58,929	$11,306,786
47	$38,867	$20,061	$58,929	$11,286,724
48	$38,798	$20,130	$58,929	$11,266,594

第4年供款共

$707,143

第4年利息

$470,077

第4年共還本金

$237,065

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$38,729	$20,200	$58,929	$11,246,394
50	$38,659	$20,269	$58,929	$11,226,125
51	$38,590	$20,339	$58,929	$11,205,786
52	$38,520	$20,409	$58,929	$11,185,378
53	$38,450	$20,479	$58,929	$11,164,899
54	$38,379	$20,549	$58,929	$11,144,350
55	$38,309	$20,620	$58,929	$11,123,730
56	$38,238	$20,691	$58,929	$11,103,039
57	$38,167	$20,762	$58,929	$11,082,277
58	$38,095	$20,833	$58,929	$11,061,444
59	$38,024	$20,905	$58,929	$11,040,539
60	$37,952	$20,977	$58,929	$11,019,562

第5年供款共

$707,143

第5年利息

$460,111

第5年共還本金

$247,031

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$37,880	$21,049	$58,929	$10,998,513
62	$37,807	$21,121	$58,929	$10,977,392
63	$37,735	$21,194	$58,929	$10,956,199
64	$37,662	$21,267	$58,929	$10,934,932
65	$37,589	$21,340	$58,929	$10,913,592
66	$37,515	$21,413	$58,929	$10,892,179
67	$37,442	$21,487	$58,929	$10,870,692
68	$37,368	$21,561	$58,929	$10,849,132
69	$37,294	$21,635	$58,929	$10,827,497
70	$37,220	$21,709	$58,929	$10,805,788
71	$37,145	$21,784	$58,929	$10,784,004
72	$37,070	$21,859	$58,929	$10,762,146

第6年供款共

$707,143

第6年利息

$449,726

第6年共還本金

$257,416

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$36,995	$21,934	$58,929	$10,740,212
74	$36,919	$22,009	$58,929	$10,718,203
75	$36,844	$22,085	$58,929	$10,696,118
76	$36,768	$22,161	$58,929	$10,673,958
77	$36,692	$22,237	$58,929	$10,651,721
78	$36,615	$22,313	$58,929	$10,629,408
79	$36,539	$22,390	$58,929	$10,607,018
80	$36,462	$22,467	$58,929	$10,584,551
81	$36,384	$22,544	$58,929	$10,562,007
82	$36,307	$22,622	$58,929	$10,539,385
83	$36,229	$22,699	$58,929	$10,516,686
84	$36,151	$22,777	$58,929	$10,493,908

第7年供款共

$707,143

第7年利息

$438,905

第7年共還本金

$268,238

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$36,073	$22,856	$58,929	$10,471,052
86	$35,994	$22,934	$58,929	$10,448,118
87	$35,915	$23,013	$58,929	$10,425,105
88	$35,836	$23,092	$58,929	$10,402,013
89	$35,757	$23,172	$58,929	$10,378,841
90	$35,677	$23,251	$58,929	$10,355,590
91	$35,597	$23,331	$58,929	$10,332,258
92	$35,517	$23,411	$58,929	$10,308,847
93	$35,437	$23,492	$58,929	$10,285,355
94	$35,356	$23,573	$58,929	$10,261,782
95	$35,275	$23,654	$58,929	$10,238,129
96	$35,194	$23,735	$58,929	$10,214,394

第8年供款共

$707,143

第8年利息

$427,628

第8年共還本金

$279,514

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$35,112	$23,817	$58,929	$10,190,577
98	$35,030	$23,898	$58,929	$10,166,679
99	$34,948	$23,981	$58,929	$10,142,698
100	$34,866	$24,063	$58,929	$10,118,635
101	$34,783	$24,146	$58,929	$10,094,489
102	$34,700	$24,229	$58,929	$10,070,261
103	$34,617	$24,312	$58,929	$10,045,949
104	$34,533	$24,396	$58,929	$10,021,553
105	$34,449	$24,479	$58,929	$9,997,073
106	$34,365	$24,564	$58,929	$9,972,510
107	$34,281	$24,648	$58,929	$9,947,862
108	$34,196	$24,733	$58,929	$9,923,129

第9年供款共

$707,143

第9年利息

$415,878

第9年共還本金

$291,265

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$34,111	$24,818	$58,929	$9,898,311
110	$34,025	$24,903	$58,929	$9,873,408
111	$33,940	$24,989	$58,929	$9,848,419
112	$33,854	$25,075	$58,929	$9,823,345
113	$33,768	$25,161	$58,929	$9,798,184
114	$33,681	$25,247	$58,929	$9,772,937
115	$33,594	$25,334	$58,929	$9,747,603
116	$33,507	$25,421	$58,929	$9,722,181
117	$33,420	$25,509	$58,929	$9,696,673
118	$33,332	$25,596	$58,929	$9,671,077
119	$33,244	$25,684	$58,929	$9,645,392
120	$33,156	$25,773	$58,929	$9,619,620

第10年供款共

$707,143

第10年利息

$403,634

第10年共還本金

$303,509

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$33,067	$25,861	$58,929	$9,593,759
122	$32,979	$25,950	$58,929	$9,567,809
123	$32,889	$26,039	$58,929	$9,541,769
124	$32,800	$26,129	$58,929	$9,515,641
125	$32,710	$26,219	$58,929	$9,489,422
126	$32,620	$26,309	$58,929	$9,463,113
127	$32,529	$26,399	$58,929	$9,436,714
128	$32,439	$26,490	$58,929	$9,410,224
129	$32,348	$26,581	$58,929	$9,383,644
130	$32,256	$26,672	$58,929	$9,356,971
131	$32,165	$26,764	$58,929	$9,330,207
132	$32,073	$26,856	$58,929	$9,303,351

第11年供款共

$707,143

第11年利息

$390,874

第11年共還本金

$316,268

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$31,980	$26,948	$58,929	$9,276,403
134	$31,888	$27,041	$58,929	$9,249,362
135	$31,795	$27,134	$58,929	$9,222,228
136	$31,701	$27,227	$58,929	$9,195,001
137	$31,608	$27,321	$58,929	$9,167,680
138	$31,514	$27,415	$58,929	$9,140,266
139	$31,420	$27,509	$58,929	$9,112,757
140	$31,325	$27,603	$58,929	$9,085,153
141	$31,230	$27,698	$58,929	$9,057,455
142	$31,135	$27,794	$58,929	$9,029,661
143	$31,039	$27,889	$58,929	$9,001,772
144	$30,944	$27,985	$58,929	$8,973,787

第12年供款共

$707,143

第12年利息

$377,579

第12年共還本金

$329,564

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$30,847	$28,081	$58,929	$8,945,706
146	$30,751	$28,178	$58,929	$8,917,529
147	$30,654	$28,275	$58,929	$8,889,254
148	$30,557	$28,372	$58,929	$8,860,882
149	$30,459	$28,469	$58,929	$8,832,413
150	$30,361	$28,567	$58,929	$8,803,846
151	$30,263	$28,665	$58,929	$8,775,180
152	$30,165	$28,764	$58,929	$8,746,417
153	$30,066	$28,863	$58,929	$8,717,554
154	$29,967	$28,962	$58,929	$8,688,592
155	$29,867	$29,062	$58,929	$8,659,530
156	$29,767	$29,161	$58,929	$8,630,369

第13年供款共

$707,143

第13年利息

$363,724

第13年共還本金

$343,418

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$29,667	$29,262	$58,929	$8,601,107
158	$29,566	$29,362	$58,929	$8,571,745
159	$29,465	$29,463	$58,929	$8,542,282
160	$29,364	$29,564	$58,929	$8,512,717
161	$29,262	$29,666	$58,929	$8,483,051
162	$29,160	$29,768	$58,929	$8,453,283
163	$29,058	$29,870	$58,929	$8,423,413
164	$28,955	$29,973	$58,929	$8,393,440
165	$28,852	$30,076	$58,929	$8,363,364
166	$28,749	$30,179	$58,929	$8,333,184
167	$28,645	$30,283	$58,929	$8,302,901
168	$28,541	$30,387	$58,929	$8,272,513

第14年供款共

$707,143

第14年利息

$349,287

第14年共還本金

$357,855

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$28,437	$30,492	$58,929	$8,242,022
170	$28,332	$30,597	$58,929	$8,211,425
171	$28,227	$30,702	$58,929	$8,180,723
172	$28,121	$30,807	$58,929	$8,149,916
173	$28,015	$30,913	$58,929	$8,119,003
174	$27,909	$31,019	$58,929	$8,087,983
175	$27,802	$31,126	$58,929	$8,056,857
176	$27,695	$31,233	$58,929	$8,025,624
177	$27,588	$31,340	$58,929	$7,994,284
178	$27,480	$31,448	$58,929	$7,962,835
179	$27,372	$31,556	$58,929	$7,931,279
180	$27,264	$31,665	$58,929	$7,899,614

第15年供款共

$707,143

第15年利息

$334,243

第15年共還本金

$372,899

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$27,155	$31,774	$58,929	$7,867,841
182	$27,046	$31,883	$58,929	$7,835,958
183	$26,936	$31,992	$58,929	$7,803,965
184	$26,826	$32,102	$58,929	$7,771,863
185	$26,716	$32,213	$58,929	$7,739,650
186	$26,605	$32,324	$58,929	$7,707,327
187	$26,494	$32,435	$58,929	$7,674,892
188	$26,382	$32,546	$58,929	$7,642,346
189	$26,271	$32,658	$58,929	$7,609,688
190	$26,158	$32,770	$58,929	$7,576,918
191	$26,046	$32,883	$58,929	$7,544,035
192	$25,933	$32,996	$58,929	$7,511,039

第16年供款共

$707,143

第16年利息

$318,567

第16年共還本金

$388,576

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$25,819	$33,109	$58,929	$7,477,929
194	$25,705	$33,223	$58,929	$7,444,706
195	$25,591	$33,337	$58,929	$7,411,369
196	$25,477	$33,452	$58,929	$7,377,917
197	$25,362	$33,567	$58,929	$7,344,350
198	$25,246	$33,682	$58,929	$7,310,667
199	$25,130	$33,798	$58,929	$7,276,869
200	$25,014	$33,914	$58,929	$7,242,955
201	$24,898	$34,031	$58,929	$7,208,924
202	$24,781	$34,148	$58,929	$7,174,776
203	$24,663	$34,265	$58,929	$7,140,511
204	$24,546	$34,383	$58,929	$7,106,128

第17年供款共

$707,143

第17年利息

$302,232

第17年共還本金

$404,911

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$24,427	$34,501	$58,929	$7,071,627
206	$24,309	$34,620	$58,929	$7,037,007
207	$24,190	$34,739	$58,929	$7,002,268
208	$24,070	$34,858	$58,929	$6,967,410
209	$23,950	$34,978	$58,929	$6,932,432
210	$23,830	$35,098	$58,929	$6,897,333
211	$23,710	$35,219	$58,929	$6,862,114
212	$23,589	$35,340	$58,929	$6,826,774
213	$23,467	$35,462	$58,929	$6,791,313
214	$23,345	$35,583	$58,929	$6,755,729
215	$23,223	$35,706	$58,929	$6,720,024
216	$23,100	$35,828	$58,929	$6,684,195

第18年供款共

$707,143

第18年利息

$285,210

第18年共還本金

$421,933

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$22,977	$35,952	$58,929	$6,648,243
218	$22,853	$36,075	$58,929	$6,612,168
219	$22,729	$36,199	$58,929	$6,575,969
220	$22,605	$36,324	$58,929	$6,539,645
221	$22,480	$36,449	$58,929	$6,503,197
222	$22,355	$36,574	$58,929	$6,466,623
223	$22,229	$36,700	$58,929	$6,429,923
224	$22,103	$36,826	$58,929	$6,393,098
225	$21,976	$36,952	$58,929	$6,356,145
226	$21,849	$37,079	$58,929	$6,319,066
227	$21,722	$37,207	$58,929	$6,281,859
228	$21,594	$37,335	$58,929	$6,244,525

第19年供款共

$707,143

第19年利息

$267,472

第19年共還本金

$439,670

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$21,466	$37,463	$58,929	$6,207,062
230	$21,337	$37,592	$58,929	$6,169,470
231	$21,208	$37,721	$58,929	$6,131,749
232	$21,078	$37,851	$58,929	$6,093,898
233	$20,948	$37,981	$58,929	$6,055,917
234	$20,817	$38,111	$58,929	$6,017,806
235	$20,686	$38,242	$58,929	$5,979,564
236	$20,555	$38,374	$58,929	$5,941,190
237	$20,423	$38,506	$58,929	$5,902,684
238	$20,290	$38,638	$58,929	$5,864,046
239	$20,158	$38,771	$58,929	$5,825,275
240	$20,024	$38,904	$58,929	$5,786,371

第20年供款共

$707,143

第20年利息

$248,989

第20年共還本金

$458,154

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$19,891	$39,038	$58,929	$5,747,333
242	$19,756	$39,172	$58,929	$5,708,161
243	$19,622	$39,307	$58,929	$5,668,854
244	$19,487	$39,442	$58,929	$5,629,412
245	$19,351	$39,577	$58,929	$5,589,835
246	$19,215	$39,714	$58,929	$5,550,121
247	$19,079	$39,850	$58,929	$5,510,271
248	$18,942	$39,987	$58,929	$5,470,284
249	$18,804	$40,124	$58,929	$5,430,160
250	$18,666	$40,262	$58,929	$5,389,898
251	$18,528	$40,401	$58,929	$5,349,497
252	$18,389	$40,540	$58,929	$5,308,957

第21年供款共

$707,143

第21年利息

$229,729

第21年共還本金

$477,414

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$18,250	$40,679	$58,929	$5,268,278
254	$18,110	$40,819	$58,929	$5,227,459
255	$17,969	$40,959	$58,929	$5,186,500
256	$17,829	$41,100	$58,929	$5,145,400
257	$17,687	$41,241	$58,929	$5,104,159
258	$17,546	$41,383	$58,929	$5,062,776
259	$17,403	$41,525	$58,929	$5,021,251
260	$17,261	$41,668	$58,929	$4,979,583
261	$17,117	$41,811	$58,929	$4,937,771
262	$16,974	$41,955	$58,929	$4,895,816
263	$16,829	$42,099	$58,929	$4,853,717
264	$16,685	$42,244	$58,929	$4,811,473

第22年供款共

$707,143

第22年利息

$209,659

第22年共還本金

$497,484

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$16,539	$42,389	$58,929	$4,769,084
266	$16,394	$42,535	$58,929	$4,726,549
267	$16,248	$42,681	$58,929	$4,683,868
268	$16,101	$42,828	$58,929	$4,641,040
269	$15,954	$42,975	$58,929	$4,598,065
270	$15,806	$43,123	$58,929	$4,554,943
271	$15,658	$43,271	$58,929	$4,511,672
272	$15,509	$43,420	$58,929	$4,468,252
273	$15,360	$43,569	$58,929	$4,424,683
274	$15,210	$43,719	$58,929	$4,380,964
275	$15,060	$43,869	$58,929	$4,337,095
276	$14,909	$44,020	$58,929	$4,293,076

第23年供款共

$707,143

第23年利息

$188,745

第23年共還本金

$518,398

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$14,757	$44,171	$58,929	$4,248,905
278	$14,606	$44,323	$58,929	$4,204,582
279	$14,453	$44,475	$58,929	$4,160,106
280	$14,300	$44,628	$58,929	$4,115,478
281	$14,147	$44,782	$58,929	$4,070,696
282	$13,993	$44,936	$58,929	$4,025,761
283	$13,839	$45,090	$58,929	$3,980,671
284	$13,684	$45,245	$58,929	$3,935,426
285	$13,528	$45,401	$58,929	$3,890,025
286	$13,372	$45,557	$58,929	$3,844,469
287	$13,215	$45,713	$58,929	$3,798,756
288	$13,058	$45,870	$58,929	$3,752,885

第24年供款共

$707,143

第24年利息

$166,952

第24年共還本金

$540,190

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$12,901	$46,028	$58,929	$3,706,857
290	$12,742	$46,186	$58,929	$3,660,671
291	$12,584	$46,345	$58,929	$3,614,326
292	$12,424	$46,504	$58,929	$3,567,822
293	$12,264	$46,664	$58,929	$3,521,157
294	$12,104	$46,825	$58,929	$3,474,333
295	$11,943	$46,986	$58,929	$3,427,347
296	$11,782	$47,147	$58,929	$3,380,200
297	$11,619	$47,309	$58,929	$3,332,891
298	$11,457	$47,472	$58,929	$3,285,419
299	$11,294	$47,635	$58,929	$3,237,785
300	$11,130	$47,799	$58,929	$3,189,986

第25年供款共

$707,143

第25年利息

$144,243

第25年共還本金

$562,899

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,966	$47,963	$58,929	$3,142,023
302	$10,801	$48,128	$58,929	$3,093,895
303	$10,635	$48,293	$58,929	$3,045,602
304	$10,469	$48,459	$58,929	$2,997,142
305	$10,303	$48,626	$58,929	$2,948,516
306	$10,136	$48,793	$58,929	$2,899,723
307	$9,968	$48,961	$58,929	$2,850,763
308	$9,799	$49,129	$58,929	$2,801,634
309	$9,631	$49,298	$58,929	$2,752,336
310	$9,461	$49,467	$58,929	$2,702,868
311	$9,291	$49,637	$58,929	$2,653,231
312	$9,120	$49,808	$58,929	$2,603,423

第26年供款共

$707,143

第26年利息

$120,580

第26年共還本金

$586,563

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,949	$49,979	$58,929	$2,553,443
314	$8,777	$50,151	$58,929	$2,503,292
315	$8,605	$50,323	$58,929	$2,452,969
316	$8,432	$50,496	$58,929	$2,402,472
317	$8,258	$50,670	$58,929	$2,351,802
318	$8,084	$50,844	$58,929	$2,300,958
319	$7,910	$51,019	$58,929	$2,249,939
320	$7,734	$51,194	$58,929	$2,198,745
321	$7,558	$51,370	$58,929	$2,147,374
322	$7,382	$51,547	$58,929	$2,095,827
323	$7,204	$51,724	$58,929	$2,044,103
324	$7,027	$51,902	$58,929	$1,992,201

第27年供款共

$707,143

第27年利息

$95,921

第27年共還本金

$611,222

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,848	$52,080	$58,929	$1,940,121
326	$6,669	$52,259	$58,929	$1,887,861
327	$6,490	$52,439	$58,929	$1,835,422
328	$6,309	$52,619	$58,929	$1,782,803
329	$6,128	$52,800	$58,929	$1,730,003
330	$5,947	$52,982	$58,929	$1,677,021
331	$5,765	$53,164	$58,929	$1,623,857
332	$5,582	$53,347	$58,929	$1,570,511
333	$5,399	$53,530	$58,929	$1,516,981
334	$5,215	$53,714	$58,929	$1,463,267
335	$5,030	$53,899	$58,929	$1,409,368
336	$4,845	$54,084	$58,929	$1,355,285

第28年供款共

$707,143

第28年利息

$70,226

第28年共還本金

$636,917

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,659	$54,270	$58,929	$1,301,015
338	$4,472	$54,456	$58,929	$1,246,559
339	$4,285	$54,644	$58,929	$1,191,915
340	$4,097	$54,831	$58,929	$1,137,084
341	$3,909	$55,020	$58,929	$1,082,064
342	$3,720	$55,209	$58,929	$1,026,855
343	$3,530	$55,399	$58,929	$971,456
344	$3,339	$55,589	$58,929	$915,867
345	$3,148	$55,780	$58,929	$860,087
346	$2,957	$55,972	$58,929	$804,115
347	$2,764	$56,164	$58,929	$747,950
348	$2,571	$56,357	$58,929	$691,593

第29年供款共

$707,143

第29年利息

$43,451

第29年共還本金

$663,692

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,377	$56,551	$58,929	$635,042
350	$2,183	$56,746	$58,929	$578,296
351	$1,988	$56,941	$58,929	$521,355
352	$1,792	$57,136	$58,929	$464,219
353	$1,596	$57,333	$58,929	$406,886
354	$1,399	$57,530	$58,929	$349,356
355	$1,201	$57,728	$58,929	$291,629
356	$1,002	$57,926	$58,929	$233,702
357	$803	$58,125	$58,929	$175,577
358	$604	$58,325	$58,929	$117,252
359	$403	$58,526	$58,929	$58,727
360	$202	$58,727	$58,929	$0

第30年供款共

$707,143

第30年利息

$15,550

第30年共還本金

$691,593

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$27,260,357

Disclaimer

Recommended properties

Mort. Insurance
info