Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$40,435

Single financed $196 , in total HK$40,435

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$3,575,601

Monthly Payment
$9,269

Down Payment

$208,000

Total Loan

$1,912,435

Total int. paid

$1,424,266

Stamp Duty

$100

Other

$30,800

Budget of property purchase

HK$238,900

Base on DTI ratio

$18,537

Budget of property purchase

HK$238,900

Down Payment

$208,000
Stamp Duty

$100
- AVD
  
  $100
Legal fee

$ 10,000
Agency Commission

$20,800
Mort. Insurance

$40,435

Min. Monthly Income Requirement

Base on DTI ratio

$18,537

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 HA WO CHE EST

thumb_up

HA WO CHE EST

GFA

350 ft²

@8,571

local_fire_department HIT local_offer Good Catch

Sale$3 M

GFA

350 ft²

@8,571

Sale$3 M

local_fire_department HIT local_offer Good Catch

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

Tai Po TAI TUNG TSUEN

thumb_up

TAI TUNG TSUEN

GFA

400 ft²

@7,000

local_offer Good Catch

Sale$2.8 M

GFA

400 ft²

@7,000

Sale$2.8 M

local_offer Good Catch

Shatin KA PO HSE

thumb_up

KA PO HSE

325 ft²

@9,231

local_fire_department HIT

Sale$3 M

325 ft²

@9,231

Sale$3 M

local_fire_department HIT

Sai Kung NAM WAI

thumb_up

NAM WAI GROUND FLOOR

GFA

350 ft²

@8,000

local_offer Good Catch

Sale$2.8 M

GFA

350 ft²

@8,000

Sale$2.8 M

local_offer Good Catch

Ma On Shan THE MET. BLOSSOM TWR 01

thumb_up

THE MET. BLOSSOM TWR 01

225 ft²

@13,689

local_fire_department HIT

Sale$3.08 M

225 ft²

@13,689

Sale$3.08 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$11,446	$8,795	$7,207	$6,151
1.500	$11,871	$9,228	$7,649	$6,600
2.000	$12,307	$9,675	$8,106	$7,069
2.500	$12,752	$10,134	$8,580	$7,556
3.000	$13,207	$10,606	$9,069	$8,063
3.500	$13,672	$11,091	$9,574	$8,588
4.000	$14,146	$11,589	$10,095	$9,130
4.125	$14,266	$11,715	$10,227	$9,269
4.500	$14,630	$12,099	$10,630	$9,690
5.000	$15,123	$12,621	$11,180	$10,266
5.500	$15,626	$13,155	$11,744	$10,859
6.000	$16,138	$13,701	$12,322	$11,466

Monthly Payment$9,269

Term

30Year

Loan amount

$1,912,435.2

Total int. paid

$1,424,266

Total Loan and Interest

$3,336,701.2

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$6,574	$2,695	$9,269	$1,909,741
2	$6,565	$2,704	$9,269	$1,907,037
3	$6,555	$2,713	$9,269	$1,904,324
4	$6,546	$2,722	$9,269	$1,901,601
5	$6,537	$2,732	$9,269	$1,898,869
6	$6,527	$2,741	$9,269	$1,896,128
7	$6,518	$2,751	$9,269	$1,893,377
8	$6,508	$2,760	$9,269	$1,890,617
9	$6,499	$2,770	$9,269	$1,887,848
10	$6,489	$2,779	$9,269	$1,885,068
11	$6,480	$2,789	$9,269	$1,882,280
12	$6,470	$2,798	$9,269	$1,879,481

第1年供款共

$111,223

第1年利息

$78,270

第1年共還本金

$32,954

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$6,461	$2,808	$9,269	$1,876,674
14	$6,451	$2,818	$9,269	$1,873,856
15	$6,441	$2,827	$9,269	$1,871,029
16	$6,432	$2,837	$9,269	$1,868,192
17	$6,422	$2,847	$9,269	$1,865,345
18	$6,412	$2,856	$9,269	$1,862,489
19	$6,402	$2,866	$9,269	$1,859,622
20	$6,392	$2,876	$9,269	$1,856,746
21	$6,383	$2,886	$9,269	$1,853,860
22	$6,373	$2,896	$9,269	$1,850,964
23	$6,363	$2,906	$9,269	$1,848,058
24	$6,353	$2,916	$9,269	$1,845,142

第2年供款共

$111,223

第2年利息

$76,884

第2年共還本金

$34,339

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$6,343	$2,926	$9,269	$1,842,216
26	$6,333	$2,936	$9,269	$1,839,280
27	$6,323	$2,946	$9,269	$1,836,334
28	$6,312	$2,956	$9,269	$1,833,378
29	$6,302	$2,966	$9,269	$1,830,412
30	$6,292	$2,977	$9,269	$1,827,435
31	$6,282	$2,987	$9,269	$1,824,448
32	$6,272	$2,997	$9,269	$1,821,451
33	$6,261	$3,007	$9,269	$1,818,444
34	$6,251	$3,018	$9,269	$1,815,426
35	$6,241	$3,028	$9,269	$1,812,398
36	$6,230	$3,038	$9,269	$1,809,360

第3年供款共

$111,223

第3年利息

$75,441

第3年共還本金

$35,783

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$6,220	$3,049	$9,269	$1,806,311
38	$6,209	$3,059	$9,269	$1,803,251
39	$6,199	$3,070	$9,269	$1,800,181
40	$6,188	$3,080	$9,269	$1,797,101
41	$6,178	$3,091	$9,269	$1,794,010
42	$6,167	$3,102	$9,269	$1,790,908
43	$6,156	$3,112	$9,269	$1,787,796
44	$6,146	$3,123	$9,269	$1,784,673
45	$6,135	$3,134	$9,269	$1,781,539
46	$6,124	$3,145	$9,269	$1,778,394
47	$6,113	$3,155	$9,269	$1,775,239
48	$6,102	$3,166	$9,269	$1,772,073

第4年供款共

$111,223

第4年利息

$73,936

第4年共還本金

$37,287

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$6,091	$3,177	$9,269	$1,768,895
50	$6,081	$3,188	$9,269	$1,765,707
51	$6,070	$3,199	$9,269	$1,762,508
52	$6,059	$3,210	$9,269	$1,759,298
53	$6,048	$3,221	$9,269	$1,756,077
54	$6,037	$3,232	$9,269	$1,752,845
55	$6,025	$3,243	$9,269	$1,749,602
56	$6,014	$3,254	$9,269	$1,746,348
57	$6,003	$3,266	$9,269	$1,743,082
58	$5,992	$3,277	$9,269	$1,739,805
59	$5,981	$3,288	$9,269	$1,736,517
60	$5,969	$3,299	$9,269	$1,733,218

第5年供款共

$111,223

第5年利息

$72,369

第5年共還本金

$38,854

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$5,958	$3,311	$9,269	$1,729,907
62	$5,947	$3,322	$9,269	$1,726,585
63	$5,935	$3,333	$9,269	$1,723,252
64	$5,924	$3,345	$9,269	$1,719,907
65	$5,912	$3,356	$9,269	$1,716,551
66	$5,901	$3,368	$9,269	$1,713,183
67	$5,889	$3,380	$9,269	$1,709,803
68	$5,877	$3,391	$9,269	$1,706,412
69	$5,866	$3,403	$9,269	$1,703,009
70	$5,854	$3,415	$9,269	$1,699,595
71	$5,842	$3,426	$9,269	$1,696,168
72	$5,831	$3,438	$9,269	$1,692,730

第6年供款共

$111,223

第6年利息

$70,735

第6年共還本金

$40,488

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$5,819	$3,450	$9,269	$1,689,280
74	$5,807	$3,462	$9,269	$1,685,819
75	$5,795	$3,474	$9,269	$1,682,345
76	$5,783	$3,486	$9,269	$1,678,859
77	$5,771	$3,498	$9,269	$1,675,362
78	$5,759	$3,510	$9,269	$1,671,852
79	$5,747	$3,522	$9,269	$1,668,331
80	$5,735	$3,534	$9,269	$1,664,797
81	$5,723	$3,546	$9,269	$1,661,251
82	$5,711	$3,558	$9,269	$1,657,693
83	$5,698	$3,570	$9,269	$1,654,123
84	$5,686	$3,583	$9,269	$1,650,540

第7年供款共

$111,223

第7年利息

$69,033

第7年共還本金

$42,190

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$5,674	$3,595	$9,269	$1,646,945
86	$5,661	$3,607	$9,269	$1,643,338
87	$5,649	$3,620	$9,269	$1,639,719
88	$5,637	$3,632	$9,269	$1,636,086
89	$5,624	$3,645	$9,269	$1,632,442
90	$5,612	$3,657	$9,269	$1,628,785
91	$5,599	$3,670	$9,269	$1,625,115
92	$5,586	$3,682	$9,269	$1,621,433
93	$5,574	$3,695	$9,269	$1,617,738
94	$5,561	$3,708	$9,269	$1,614,030
95	$5,548	$3,720	$9,269	$1,610,310
96	$5,535	$3,733	$9,269	$1,606,577

第8年供款共

$111,223

第8年利息

$67,260

第8年共還本金

$43,964

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$5,523	$3,746	$9,269	$1,602,831
98	$5,510	$3,759	$9,269	$1,599,072
99	$5,497	$3,772	$9,269	$1,595,300
100	$5,484	$3,785	$9,269	$1,591,515
101	$5,471	$3,798	$9,269	$1,587,717
102	$5,458	$3,811	$9,269	$1,583,907
103	$5,445	$3,824	$9,269	$1,580,083
104	$5,432	$3,837	$9,269	$1,576,246
105	$5,418	$3,850	$9,269	$1,572,395
106	$5,405	$3,864	$9,269	$1,568,532
107	$5,392	$3,877	$9,269	$1,564,655
108	$5,379	$3,890	$9,269	$1,560,765

第9年供款共

$111,223

第9年利息

$65,412

第9年共還本金

$45,812

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$5,365	$3,903	$9,269	$1,556,861
110	$5,352	$3,917	$9,269	$1,552,945
111	$5,338	$3,930	$9,269	$1,549,014
112	$5,325	$3,944	$9,269	$1,545,070
113	$5,311	$3,957	$9,269	$1,541,113
114	$5,298	$3,971	$9,269	$1,537,142
115	$5,284	$3,985	$9,269	$1,533,157
116	$5,270	$3,998	$9,269	$1,529,159
117	$5,256	$4,012	$9,269	$1,525,147
118	$5,243	$4,026	$9,269	$1,521,121
119	$5,229	$4,040	$9,269	$1,517,081
120	$5,215	$4,054	$9,269	$1,513,027

第10年供款共

$111,223

第10年利息

$63,486

第10年共還本金

$47,738

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$5,201	$4,068	$9,269	$1,508,960
122	$5,187	$4,082	$9,269	$1,504,878
123	$5,173	$4,096	$9,269	$1,500,783
124	$5,159	$4,110	$9,269	$1,496,673
125	$5,145	$4,124	$9,269	$1,492,549
126	$5,131	$4,138	$9,269	$1,488,411
127	$5,116	$4,152	$9,269	$1,484,259
128	$5,102	$4,166	$9,269	$1,480,092
129	$5,088	$4,181	$9,269	$1,475,912
130	$5,073	$4,195	$9,269	$1,471,717
131	$5,059	$4,210	$9,269	$1,467,507
132	$5,045	$4,224	$9,269	$1,463,283

第11年供款共

$111,223

第11年利息

$61,479

第11年共還本金

$49,744

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$5,030	$4,239	$9,269	$1,459,044
134	$5,015	$4,253	$9,269	$1,454,791
135	$5,001	$4,268	$9,269	$1,450,523
136	$4,986	$4,282	$9,269	$1,446,241
137	$4,971	$4,297	$9,269	$1,441,944
138	$4,957	$4,312	$9,269	$1,437,632
139	$4,942	$4,327	$9,269	$1,433,305
140	$4,927	$4,342	$9,269	$1,428,963
141	$4,912	$4,357	$9,269	$1,424,607
142	$4,897	$4,372	$9,269	$1,420,235
143	$4,882	$4,387	$9,269	$1,415,849
144	$4,867	$4,402	$9,269	$1,411,447

第12年供款共

$111,223

第12年利息

$59,388

第12年共還本金

$51,836

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$4,852	$4,417	$9,269	$1,407,030
146	$4,837	$4,432	$9,269	$1,402,599
147	$4,821	$4,447	$9,269	$1,398,151
148	$4,806	$4,462	$9,269	$1,393,689
149	$4,791	$4,478	$9,269	$1,389,211
150	$4,775	$4,493	$9,269	$1,384,718
151	$4,760	$4,509	$9,269	$1,380,209
152	$4,744	$4,524	$9,269	$1,375,685
153	$4,729	$4,540	$9,269	$1,371,145
154	$4,713	$4,555	$9,269	$1,366,590
155	$4,698	$4,571	$9,269	$1,362,019
156	$4,682	$4,587	$9,269	$1,357,432

第13年供款共

$111,223

第13年利息

$57,209

第13年共還本金

$54,015

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$4,666	$4,602	$9,269	$1,352,830
158	$4,650	$4,618	$9,269	$1,348,212
159	$4,634	$4,634	$9,269	$1,343,578
160	$4,619	$4,650	$9,269	$1,338,928
161	$4,603	$4,666	$9,269	$1,334,262
162	$4,587	$4,682	$9,269	$1,329,579
163	$4,570	$4,698	$9,269	$1,324,881
164	$4,554	$4,714	$9,269	$1,320,167
165	$4,538	$4,731	$9,269	$1,315,436
166	$4,522	$4,747	$9,269	$1,310,690
167	$4,505	$4,763	$9,269	$1,305,926
168	$4,489	$4,779	$9,269	$1,301,147

第14年供款共

$111,223

第14年利息

$54,938

第14年共還本金

$56,285

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$4,473	$4,796	$9,269	$1,296,351
170	$4,456	$4,812	$9,269	$1,291,539
171	$4,440	$4,829	$9,269	$1,286,710
172	$4,423	$4,846	$9,269	$1,281,864
173	$4,406	$4,862	$9,269	$1,277,002
174	$4,390	$4,879	$9,269	$1,272,123
175	$4,373	$4,896	$9,269	$1,267,227
176	$4,356	$4,913	$9,269	$1,262,315
177	$4,339	$4,929	$9,269	$1,257,385
178	$4,322	$4,946	$9,269	$1,252,439
179	$4,305	$4,963	$9,269	$1,247,476
180	$4,288	$4,980	$9,269	$1,242,495

第15年供款共

$111,223

第15年利息

$52,572

第15年共還本金

$58,652

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$4,271	$4,998	$9,269	$1,237,498
182	$4,254	$5,015	$9,269	$1,232,483
183	$4,237	$5,032	$9,269	$1,227,451
184	$4,219	$5,049	$9,269	$1,222,402
185	$4,202	$5,067	$9,269	$1,217,335
186	$4,185	$5,084	$9,269	$1,212,251
187	$4,167	$5,101	$9,269	$1,207,150
188	$4,150	$5,119	$9,269	$1,202,031
189	$4,132	$5,137	$9,269	$1,196,894
190	$4,114	$5,154	$9,269	$1,191,740
191	$4,097	$5,172	$9,269	$1,186,568
192	$4,079	$5,190	$9,269	$1,181,378

第16年供款共

$111,223

第16年利息

$50,106

第16年共還本金

$61,117

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$4,061	$5,208	$9,269	$1,176,170
194	$4,043	$5,226	$9,269	$1,170,945
195	$4,025	$5,243	$9,269	$1,165,701
196	$4,007	$5,262	$9,269	$1,160,440
197	$3,989	$5,280	$9,269	$1,155,160
198	$3,971	$5,298	$9,269	$1,149,862
199	$3,953	$5,316	$9,269	$1,144,547
200	$3,934	$5,334	$9,269	$1,139,212
201	$3,916	$5,353	$9,269	$1,133,860
202	$3,898	$5,371	$9,269	$1,128,489
203	$3,879	$5,389	$9,269	$1,123,099
204	$3,861	$5,408	$9,269	$1,117,691

第17年供款共

$111,223

第17年利息

$47,537

第17年共還本金

$63,687

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,842	$5,427	$9,269	$1,112,265
206	$3,823	$5,445	$9,269	$1,106,820
207	$3,805	$5,464	$9,269	$1,101,356
208	$3,786	$5,483	$9,269	$1,095,873
209	$3,767	$5,502	$9,269	$1,090,371
210	$3,748	$5,520	$9,269	$1,084,851
211	$3,729	$5,539	$9,269	$1,079,312
212	$3,710	$5,558	$9,269	$1,073,753
213	$3,691	$5,578	$9,269	$1,068,175
214	$3,672	$5,597	$9,269	$1,062,579
215	$3,653	$5,616	$9,269	$1,056,963
216	$3,633	$5,635	$9,269	$1,051,327

第18年供款共

$111,223

第18年利息

$44,859

第18年共還本金

$66,364

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,614	$5,655	$9,269	$1,045,673
218	$3,595	$5,674	$9,269	$1,039,999
219	$3,575	$5,694	$9,269	$1,034,305
220	$3,555	$5,713	$9,269	$1,028,592
221	$3,536	$5,733	$9,269	$1,022,859
222	$3,516	$5,753	$9,269	$1,017,106
223	$3,496	$5,772	$9,269	$1,011,334
224	$3,476	$5,792	$9,269	$1,005,542
225	$3,457	$5,812	$9,269	$999,730
226	$3,437	$5,832	$9,269	$993,898
227	$3,417	$5,852	$9,269	$988,046
228	$3,396	$5,872	$9,269	$982,174

第19年供款共

$111,223

第19年利息

$42,070

第19年共還本金

$69,154

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,376	$5,892	$9,269	$976,281
230	$3,356	$5,913	$9,269	$970,369
231	$3,336	$5,933	$9,269	$964,436
232	$3,315	$5,953	$9,269	$958,482
233	$3,295	$5,974	$9,269	$952,508
234	$3,274	$5,994	$9,269	$946,514
235	$3,254	$6,015	$9,269	$940,499
236	$3,233	$6,036	$9,269	$934,463
237	$3,212	$6,056	$9,269	$928,407
238	$3,191	$6,077	$9,269	$922,330
239	$3,171	$6,098	$9,269	$916,232
240	$3,150	$6,119	$9,269	$910,113

第20年供款共

$111,223

第20年利息

$39,162

第20年共還本金

$72,061

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,129	$6,140	$9,269	$903,973
242	$3,107	$6,161	$9,269	$897,811
243	$3,086	$6,182	$9,269	$891,629
244	$3,065	$6,204	$9,269	$885,425
245	$3,044	$6,225	$9,269	$879,200
246	$3,022	$6,246	$9,269	$872,954
247	$3,001	$6,268	$9,269	$866,686
248	$2,979	$6,289	$9,269	$860,397
249	$2,958	$6,311	$9,269	$854,086
250	$2,936	$6,333	$9,269	$847,753
251	$2,914	$6,354	$9,269	$841,399
252	$2,892	$6,376	$9,269	$835,022

第21年供款共

$111,223

第21年利息

$36,133

第21年共還本金

$75,090

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,870	$6,398	$9,269	$828,624
254	$2,848	$6,420	$9,269	$822,204
255	$2,826	$6,442	$9,269	$815,762
256	$2,804	$6,464	$9,269	$809,297
257	$2,782	$6,487	$9,269	$802,811
258	$2,760	$6,509	$9,269	$796,302
259	$2,737	$6,531	$9,269	$789,770
260	$2,715	$6,554	$9,269	$783,216
261	$2,692	$6,576	$9,269	$776,640
262	$2,670	$6,599	$9,269	$770,041
263	$2,647	$6,622	$9,269	$763,420
264	$2,624	$6,644	$9,269	$756,775

第22年供款共

$111,223

第22年利息

$32,976

第22年共還本金

$78,247

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,601	$6,667	$9,269	$750,108
266	$2,578	$6,690	$9,269	$743,418
267	$2,555	$6,713	$9,269	$736,705
268	$2,532	$6,736	$9,269	$729,969
269	$2,509	$6,759	$9,269	$723,209
270	$2,486	$6,783	$9,269	$716,427
271	$2,463	$6,806	$9,269	$709,621
272	$2,439	$6,829	$9,269	$702,792
273	$2,416	$6,853	$9,269	$695,939
274	$2,392	$6,876	$9,269	$689,062
275	$2,369	$6,900	$9,269	$682,163
276	$2,345	$6,924	$9,269	$675,239

第23年供款共

$111,223

第23年利息

$29,687

第23年共還本金

$81,536

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,321	$6,947	$9,269	$668,291
278	$2,297	$6,971	$9,269	$661,320
279	$2,273	$6,995	$9,269	$654,325
280	$2,249	$7,019	$9,269	$647,305
281	$2,225	$7,044	$9,269	$640,262
282	$2,201	$7,068	$9,269	$633,194
283	$2,177	$7,092	$9,269	$626,102
284	$2,152	$7,116	$9,269	$618,986
285	$2,128	$7,141	$9,269	$611,845
286	$2,103	$7,165	$9,269	$604,679
287	$2,079	$7,190	$9,269	$597,489
288	$2,054	$7,215	$9,269	$590,275

第24年供款共

$111,223

第24年利息

$26,259

第24年共還本金

$84,964

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$2,029	$7,240	$9,269	$583,035
290	$2,004	$7,264	$9,269	$575,771
291	$1,979	$7,289	$9,269	$568,481
292	$1,954	$7,314	$9,269	$561,167
293	$1,929	$7,340	$9,269	$553,827
294	$1,904	$7,365	$9,269	$546,462
295	$1,878	$7,390	$9,269	$539,072
296	$1,853	$7,416	$9,269	$531,657
297	$1,828	$7,441	$9,269	$524,216
298	$1,802	$7,467	$9,269	$516,749
299	$1,776	$7,492	$9,269	$509,257
300	$1,751	$7,518	$9,269	$501,739

第25年供款共

$111,223

第25年利息

$22,687

第25年共還本金

$88,536

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,725	$7,544	$9,269	$494,195
302	$1,699	$7,570	$9,269	$486,625
303	$1,673	$7,596	$9,269	$479,029
304	$1,647	$7,622	$9,269	$471,407
305	$1,620	$7,648	$9,269	$463,759
306	$1,594	$7,674	$9,269	$456,085
307	$1,568	$7,701	$9,269	$448,384
308	$1,541	$7,727	$9,269	$440,657
309	$1,515	$7,754	$9,269	$432,903
310	$1,488	$7,781	$9,269	$425,122
311	$1,461	$7,807	$9,269	$417,315
312	$1,435	$7,834	$9,269	$409,481

第26年供款共

$111,223

第26年利息

$18,965

第26年共還本金

$92,258

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,408	$7,861	$9,269	$401,620
314	$1,381	$7,888	$9,269	$393,732
315	$1,353	$7,915	$9,269	$385,817
316	$1,326	$7,942	$9,269	$377,874
317	$1,299	$7,970	$9,269	$369,905
318	$1,272	$7,997	$9,269	$361,907
319	$1,244	$8,025	$9,269	$353,883
320	$1,216	$8,052	$9,269	$345,831
321	$1,189	$8,080	$9,269	$337,751
322	$1,161	$8,108	$9,269	$329,643
323	$1,133	$8,135	$9,269	$321,508
324	$1,105	$8,163	$9,269	$313,344

第27年供款共

$111,223

第27年利息

$15,087

第27年共還本金

$96,136

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,077	$8,191	$9,269	$305,153
326	$1,049	$8,220	$9,269	$296,933
327	$1,021	$8,248	$9,269	$288,685
328	$992	$8,276	$9,269	$280,409
329	$964	$8,305	$9,269	$272,104
330	$935	$8,333	$9,269	$263,771
331	$907	$8,362	$9,269	$255,409
332	$878	$8,391	$9,269	$247,019
333	$849	$8,419	$9,269	$238,599
334	$820	$8,448	$9,269	$230,151
335	$791	$8,477	$9,269	$221,673
336	$762	$8,507	$9,269	$213,167

第28年供款共

$111,223

第28年利息

$11,046

第28年共還本金

$100,178

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$733	$8,536	$9,269	$204,631
338	$703	$8,565	$9,269	$196,066
339	$674	$8,595	$9,269	$187,471
340	$644	$8,624	$9,269	$178,847
341	$615	$8,654	$9,269	$170,193
342	$585	$8,684	$9,269	$161,509
343	$555	$8,713	$9,269	$152,796
344	$525	$8,743	$9,269	$144,053
345	$495	$8,773	$9,269	$135,279
346	$465	$8,804	$9,269	$126,476
347	$435	$8,834	$9,269	$117,642
348	$404	$8,864	$9,269	$108,778

第29年供款共

$111,223

第29年利息

$6,834

第29年共還本金

$104,389

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$374	$8,895	$9,269	$99,883
350	$343	$8,925	$9,269	$90,958
351	$313	$8,956	$9,269	$82,002
352	$282	$8,987	$9,269	$73,015
353	$251	$9,018	$9,269	$63,997
354	$220	$9,049	$9,269	$54,949
355	$189	$9,080	$9,269	$45,869
356	$158	$9,111	$9,269	$36,758
357	$126	$9,142	$9,269	$27,616
358	$95	$9,174	$9,269	$18,442
359	$63	$9,205	$9,269	$9,237
360	$32	$9,237	$9,269	$0

第30年供款共

$111,223

第30年利息

$2,446

第30年共還本金

$108,778

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$3,575,601

Disclaimer

Recommended properties

Shatin HA WO CHE EST

Sai Kung HO CHUNG

Tai Po TAI TUNG TSUEN

Shatin KA PO HSE

Sai Kung NAM WAI

Ma On Shan THE MET. BLOSSOM TWR 01

Mort. Insurance
info