Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$75,427

Single financed $366 , in total HK$75,427

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$6,719,230

Monthly Payment
$17,290

Down Payment

$388,000

Total Loan

$3,567,427

Total int. paid

$2,656,803

Stamp Duty

$58,200

Other

$48,800

Budget of property purchase

HK$495,000

Base on DTI ratio

$34,579

Budget of property purchase

HK$495,000

Down Payment

$388,000
Stamp Duty

$58,200
- AVD
  
  $58,200
Legal fee

$ 10,000
Agency Commission

$38,800
Mort. Insurance

$75,427

Min. Monthly Income Requirement

Base on DTI ratio

$34,579

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 CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

284 ft²

@16,197

GFA

395 ft²

@11,646

local_fire_department HIT

Sale$4.6 M

284 ft²

@16,197

GFA

395 ft²

@11,646

Sale$4.6 M

local_fire_department HIT

Shatin GARDEN RIVERA BLK F

thumb_up

GARDEN RIVERA BLK F

269 ft²

@14,870

GFA

385 ft²

@10,390

local_fire_department HIT price_change 蝕讓盤

Sale$4 M

269 ft²

@14,870

GFA

385 ft²

@10,390

Sale$4 M

local_fire_department HIT price_change 蝕讓盤

Ma On Shan THE MET. BLOSSOM TWR 01

thumb_up

THE MET. BLOSSOM TWR 01

293 ft²

@15,700

local_fire_department HIT

Sale$4.6 M

293 ft²

@15,700

Sale$4.6 M

local_fire_department HIT

Sai Kung 60 PO TUNG RD

thumb_up

Sai kung town tenement building

691 ft²

@6,657

GFA

700 ft²

@6,571

local_offer Good Catch

Sale$4.6 M

691 ft²

@6,657

GFA

700 ft²

@6,571

Sale$4.6 M

local_offer Good Catch

Shatin SHATINPARK PH 03

thumb_up

SHATINPARK PH 03

268 ft²

@16,045

GFA

413 ft²

@10,412

local_fire_department HIT

Sale$4.3 M

268 ft²

@16,045

GFA

413 ft²

@10,412

Sale$4.3 M

local_fire_department HIT

Ma On Shan THE MET. BLOSSOM

thumb_up

THE MET. BLOSSOM TWR 02

225 ft²

@15,111

local_offer Good Catch

Sale$3.4 M

225 ft²

@15,111

Sale$3.4 M

local_offer Good Catch

Shatin SHATINPARK

thumb_up

SHATINPARK

311 ft²

@14,148

GFA

486 ft²

@9,053

local_fire_department HIT

Sale$4.4 M

311 ft²

@14,148

GFA

486 ft²

@9,053

Sale$4.4 M

local_fire_department HIT

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

THE MET. BLOSSOM TWR 02

229 ft²

@16,594

Sale$3.8 M

229 ft²

@16,594

Sale$3.8 M

Tai Po SAI KENG

thumb_up

SAI KENG

GFA

700 ft²

@5,857

verified 首置必買

Sale$4.1 M

GFA

700 ft²

@5,857

Sale$4.1 M

verified 首置必買

Shatin GREEN LEAVES GDN BLK B

thumb_up

GREEN LEAVES GDN BLK B

421 ft²

@10,689

GFA

523 ft²

@8,604

local_offer Good Catch

Sale$4.5 M

421 ft²

@10,689

GFA

523 ft²

@8,604

Sale$4.5 M

local_offer Good Catch

Fanling FLORA PLAZA BLK 03

thumb_up

FLORA PLAZA BLK 03

413 ft²

@11,622

GFA

551 ft²

@8,711

local_fire_department HIT

Sale$4.8 M

413 ft²

@11,622

GFA

551 ft²

@8,711

Sale$4.8 M

local_fire_department HIT

Shatin SHATINPARK

thumb_up

SHATINPARK

423 ft²

@10,402

GFA

423 ft²

@10,402

local_fire_department HIT

Sale$4.4 M

423 ft²

@10,402

GFA

423 ft²

@10,402

Sale$4.4 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$21,351	$16,406	$13,445	$11,474
1.500	$22,145	$17,214	$14,267	$12,312
2.000	$22,957	$18,047	$15,121	$13,186
2.500	$23,787	$18,904	$16,004	$14,096
3.000	$24,636	$19,785	$16,917	$15,040
3.500	$25,503	$20,690	$17,859	$16,019
4.000	$26,388	$21,618	$18,830	$17,031
4.125	$26,612	$21,854	$19,077	$17,290
4.500	$27,291	$22,569	$19,829	$18,076
5.000	$28,211	$23,543	$20,855	$19,151
5.500	$29,149	$24,540	$21,907	$20,255
6.000	$30,104	$25,558	$22,985	$21,389

Monthly Payment$17,290

Term

30Year

Loan amount

$3,567,427.2

Total int. paid

$2,656,803

Total Loan and Interest

$6,224,230.2

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$12,263	$5,026	$17,290	$3,562,401
2	$12,246	$5,044	$17,290	$3,557,357
3	$12,228	$5,061	$17,290	$3,552,296
4	$12,211	$5,079	$17,290	$3,547,217
5	$12,194	$5,096	$17,290	$3,542,121
6	$12,176	$5,113	$17,290	$3,537,008
7	$12,158	$5,131	$17,290	$3,531,877
8	$12,141	$5,149	$17,290	$3,526,728
9	$12,123	$5,166	$17,290	$3,521,562
10	$12,105	$5,184	$17,290	$3,516,378
11	$12,088	$5,202	$17,290	$3,511,176
12	$12,070	$5,220	$17,290	$3,505,956

第1年供款共

$207,474

第1年利息

$146,003

第1年共還本金

$61,471

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$12,052	$5,238	$17,290	$3,500,718
14	$12,034	$5,256	$17,290	$3,495,462
15	$12,016	$5,274	$17,290	$3,490,188
16	$11,998	$5,292	$17,290	$3,484,896
17	$11,979	$5,310	$17,290	$3,479,586
18	$11,961	$5,328	$17,290	$3,474,258
19	$11,943	$5,347	$17,290	$3,468,911
20	$11,924	$5,365	$17,290	$3,463,546
21	$11,906	$5,384	$17,290	$3,458,162
22	$11,887	$5,402	$17,290	$3,452,760
23	$11,869	$5,421	$17,290	$3,447,339
24	$11,850	$5,439	$17,290	$3,441,900

第2年供款共

$207,474

第2年利息

$143,419

第2年共還本金

$64,056

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,832	$5,458	$17,290	$3,436,442
26	$11,813	$5,477	$17,290	$3,430,965
27	$11,794	$5,496	$17,290	$3,425,470
28	$11,775	$5,514	$17,290	$3,419,955
29	$11,756	$5,533	$17,290	$3,414,422
30	$11,737	$5,552	$17,290	$3,408,869
31	$11,718	$5,572	$17,290	$3,403,298
32	$11,699	$5,591	$17,290	$3,397,707
33	$11,680	$5,610	$17,290	$3,392,097
34	$11,660	$5,629	$17,290	$3,386,468
35	$11,641	$5,649	$17,290	$3,380,819
36	$11,622	$5,668	$17,290	$3,375,151

第3年供款共

$207,474

第3年利息

$140,726

第3年共還本金

$66,749

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$11,602	$5,687	$17,290	$3,369,464
38	$11,583	$5,707	$17,290	$3,363,757
39	$11,563	$5,727	$17,290	$3,358,030
40	$11,543	$5,746	$17,290	$3,352,284
41	$11,523	$5,766	$17,290	$3,346,518
42	$11,504	$5,786	$17,290	$3,340,732
43	$11,484	$5,806	$17,290	$3,334,926
44	$11,464	$5,826	$17,290	$3,329,101
45	$11,444	$5,846	$17,290	$3,323,255
46	$11,424	$5,866	$17,290	$3,317,389
47	$11,404	$5,886	$17,290	$3,311,503
48	$11,383	$5,906	$17,290	$3,305,597

第4年供款共

$207,474

第4年利息

$137,920

第4年共還本金

$69,555

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$11,363	$5,927	$17,290	$3,299,670
50	$11,343	$5,947	$17,290	$3,293,723
51	$11,322	$5,967	$17,290	$3,287,756
52	$11,302	$5,988	$17,290	$3,281,768
53	$11,281	$6,008	$17,290	$3,275,760
54	$11,260	$6,029	$17,290	$3,269,731
55	$11,240	$6,050	$17,290	$3,263,681
56	$11,219	$6,071	$17,290	$3,257,610
57	$11,198	$6,091	$17,290	$3,251,519
58	$11,177	$6,112	$17,290	$3,245,406
59	$11,156	$6,133	$17,290	$3,239,273
60	$11,135	$6,155	$17,290	$3,233,118

第5年供款共

$207,474

第5年利息

$134,996

第5年共還本金

$72,479

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$11,114	$6,176	$17,290	$3,226,943
62	$11,093	$6,197	$17,290	$3,220,746
63	$11,071	$6,218	$17,290	$3,214,528
64	$11,050	$6,240	$17,290	$3,208,288
65	$11,028	$6,261	$17,290	$3,202,027
66	$11,007	$6,283	$17,290	$3,195,744
67	$10,985	$6,304	$17,290	$3,189,440
68	$10,964	$6,326	$17,290	$3,183,114
69	$10,942	$6,348	$17,290	$3,176,767
70	$10,920	$6,369	$17,290	$3,170,397
71	$10,898	$6,391	$17,290	$3,164,006
72	$10,876	$6,413	$17,290	$3,157,593

第6年供款共

$207,474

第6年利息

$131,949

第6年共還本金

$75,525

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,854	$6,435	$17,290	$3,151,158
74	$10,832	$6,457	$17,290	$3,144,700
75	$10,810	$6,480	$17,290	$3,138,221
76	$10,788	$6,502	$17,290	$3,131,719
77	$10,765	$6,524	$17,290	$3,125,194
78	$10,743	$6,547	$17,290	$3,118,648
79	$10,720	$6,569	$17,290	$3,112,079
80	$10,698	$6,592	$17,290	$3,105,487
81	$10,675	$6,614	$17,290	$3,098,872
82	$10,652	$6,637	$17,290	$3,092,235
83	$10,630	$6,660	$17,290	$3,085,575
84	$10,607	$6,683	$17,290	$3,078,892

第7年供款共

$207,474

第7年利息

$128,774

第7年共還本金

$78,700

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$10,584	$6,706	$17,290	$3,072,187
86	$10,561	$6,729	$17,290	$3,065,458
87	$10,538	$6,752	$17,290	$3,058,706
88	$10,514	$6,775	$17,290	$3,051,930
89	$10,491	$6,799	$17,290	$3,045,132
90	$10,468	$6,822	$17,290	$3,038,310
91	$10,444	$6,845	$17,290	$3,031,465
92	$10,421	$6,869	$17,290	$3,024,596
93	$10,397	$6,892	$17,290	$3,017,703
94	$10,373	$6,916	$17,290	$3,010,787
95	$10,350	$6,940	$17,290	$3,003,847
96	$10,326	$6,964	$17,290	$2,996,883

第8年供款共

$207,474

第8年利息

$125,465

第8年共還本金

$82,009

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$10,302	$6,988	$17,290	$2,989,896
98	$10,278	$7,012	$17,290	$2,982,884
99	$10,254	$7,036	$17,290	$2,975,848
100	$10,229	$7,060	$17,290	$2,968,788
101	$10,205	$7,084	$17,290	$2,961,704
102	$10,181	$7,109	$17,290	$2,954,595
103	$10,156	$7,133	$17,290	$2,947,462
104	$10,132	$7,158	$17,290	$2,940,304
105	$10,107	$7,182	$17,290	$2,933,122
106	$10,083	$7,207	$17,290	$2,925,915
107	$10,058	$7,232	$17,290	$2,918,683
108	$10,033	$7,257	$17,290	$2,911,427

第9年供款共

$207,474

第9年利息

$122,018

第9年共還本金

$85,457

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$10,008	$7,281	$17,290	$2,904,145
110	$9,983	$7,307	$17,290	$2,896,839
111	$9,958	$7,332	$17,290	$2,889,507
112	$9,933	$7,357	$17,290	$2,882,150
113	$9,907	$7,382	$17,290	$2,874,768
114	$9,882	$7,408	$17,290	$2,867,361
115	$9,857	$7,433	$17,290	$2,859,928
116	$9,831	$7,459	$17,290	$2,852,469
117	$9,805	$7,484	$17,290	$2,844,985
118	$9,780	$7,510	$17,290	$2,837,475
119	$9,754	$7,536	$17,290	$2,829,940
120	$9,728	$7,562	$17,290	$2,822,378

第10年供款共

$207,474

第10年利息

$118,425

第10年共還本金

$89,049

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$9,702	$7,588	$17,290	$2,814,790
122	$9,676	$7,614	$17,290	$2,807,177
123	$9,650	$7,640	$17,290	$2,799,537
124	$9,623	$7,666	$17,290	$2,791,871
125	$9,597	$7,692	$17,290	$2,784,178
126	$9,571	$7,719	$17,290	$2,776,459
127	$9,544	$7,745	$17,290	$2,768,714
128	$9,517	$7,772	$17,290	$2,760,942
129	$9,491	$7,799	$17,290	$2,753,143
130	$9,464	$7,826	$17,290	$2,745,317
131	$9,437	$7,852	$17,290	$2,737,465
132	$9,410	$7,879	$17,290	$2,729,585

第11年供款共

$207,474

第11年利息

$114,682

第11年共還本金

$92,793

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$9,383	$7,907	$17,290	$2,721,679
134	$9,356	$7,934	$17,290	$2,713,745
135	$9,328	$7,961	$17,290	$2,705,784
136	$9,301	$7,988	$17,290	$2,697,796
137	$9,274	$8,016	$17,290	$2,689,780
138	$9,246	$8,043	$17,290	$2,681,736
139	$9,218	$8,071	$17,290	$2,673,665
140	$9,191	$8,099	$17,290	$2,665,567
141	$9,163	$8,127	$17,290	$2,657,440
142	$9,135	$8,155	$17,290	$2,649,285
143	$9,107	$8,183	$17,290	$2,641,103
144	$9,079	$8,211	$17,290	$2,632,892

第12年供款共

$207,474

第12年利息

$110,781

第12年共還本金

$96,693

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$9,051	$8,239	$17,290	$2,624,653
146	$9,022	$8,267	$17,290	$2,616,386
147	$8,994	$8,296	$17,290	$2,608,090
148	$8,965	$8,324	$17,290	$2,599,766
149	$8,937	$8,353	$17,290	$2,591,413
150	$8,908	$8,382	$17,290	$2,583,031
151	$8,879	$8,410	$17,290	$2,574,621
152	$8,850	$8,439	$17,290	$2,566,182
153	$8,821	$8,468	$17,290	$2,557,714
154	$8,792	$8,497	$17,290	$2,549,216
155	$8,763	$8,527	$17,290	$2,540,690
156	$8,734	$8,556	$17,290	$2,532,134

第13年供款共

$207,474

第13年利息

$106,716

第13年共還本金

$100,758

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$8,704	$8,585	$17,290	$2,523,548
158	$8,675	$8,615	$17,290	$2,514,933
159	$8,645	$8,644	$17,290	$2,506,289
160	$8,615	$8,674	$17,290	$2,497,615
161	$8,586	$8,704	$17,290	$2,488,911
162	$8,556	$8,734	$17,290	$2,480,177
163	$8,526	$8,764	$17,290	$2,471,413
164	$8,495	$8,794	$17,290	$2,462,619
165	$8,465	$8,824	$17,290	$2,453,795
166	$8,435	$8,855	$17,290	$2,444,940
167	$8,404	$8,885	$17,290	$2,436,055
168	$8,374	$8,916	$17,290	$2,427,140

第14年供款共

$207,474

第14年利息

$102,480

第14年共還本金

$104,994

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$8,343	$8,946	$17,290	$2,418,193
170	$8,313	$8,977	$17,290	$2,409,216
171	$8,282	$9,008	$17,290	$2,400,208
172	$8,251	$9,039	$17,290	$2,391,170
173	$8,220	$9,070	$17,290	$2,382,100
174	$8,188	$9,101	$17,290	$2,372,999
175	$8,157	$9,132	$17,290	$2,363,866
176	$8,126	$9,164	$17,290	$2,354,703
177	$8,094	$9,195	$17,290	$2,345,507
178	$8,063	$9,227	$17,290	$2,336,281
179	$8,031	$9,259	$17,290	$2,327,022
180	$7,999	$9,290	$17,290	$2,317,732

第15年供款共

$207,474

第15年利息

$98,066

第15年共還本金

$109,408

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,967	$9,322	$17,290	$2,308,409
182	$7,935	$9,354	$17,290	$2,299,055
183	$7,903	$9,387	$17,290	$2,289,668
184	$7,871	$9,419	$17,290	$2,280,250
185	$7,838	$9,451	$17,290	$2,270,798
186	$7,806	$9,484	$17,290	$2,261,315
187	$7,773	$9,516	$17,290	$2,251,799
188	$7,741	$9,549	$17,290	$2,242,250
189	$7,708	$9,582	$17,290	$2,232,668
190	$7,675	$9,615	$17,290	$2,223,053
191	$7,642	$9,648	$17,290	$2,213,405
192	$7,609	$9,681	$17,290	$2,203,724

第16年供款共

$207,474

第16年利息

$93,467

第16年共還本金

$114,007

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,575	$9,714	$17,290	$2,194,010
194	$7,542	$9,748	$17,290	$2,184,262
195	$7,508	$9,781	$17,290	$2,174,481
196	$7,475	$9,815	$17,290	$2,164,667
197	$7,441	$9,848	$17,290	$2,154,818
198	$7,407	$9,882	$17,290	$2,144,936
199	$7,373	$9,916	$17,290	$2,135,019
200	$7,339	$9,950	$17,290	$2,125,069
201	$7,305	$9,985	$17,290	$2,115,084
202	$7,271	$10,019	$17,290	$2,105,066
203	$7,236	$10,053	$17,290	$2,095,012
204	$7,202	$10,088	$17,290	$2,084,924

第17年供款共

$207,474

第17年利息

$88,674

第17年共還本金

$118,800

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,167	$10,123	$17,290	$2,074,802
206	$7,132	$10,157	$17,290	$2,064,644
207	$7,097	$10,192	$17,290	$2,054,452
208	$7,062	$10,227	$17,290	$2,044,225
209	$7,027	$10,263	$17,290	$2,033,962
210	$6,992	$10,298	$17,290	$2,023,664
211	$6,956	$10,333	$17,290	$2,013,331
212	$6,921	$10,369	$17,290	$2,002,962
213	$6,885	$10,404	$17,290	$1,992,558
214	$6,849	$10,440	$17,290	$1,982,118
215	$6,814	$10,476	$17,290	$1,971,642
216	$6,778	$10,512	$17,290	$1,961,130

第18年供款共

$207,474

第18年利息

$83,680

第18年共還本金

$123,794

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,741	$10,548	$17,290	$1,950,582
218	$6,705	$10,584	$17,290	$1,939,997
219	$6,669	$10,621	$17,290	$1,929,377
220	$6,632	$10,657	$17,290	$1,918,719
221	$6,596	$10,694	$17,290	$1,908,025
222	$6,559	$10,731	$17,290	$1,897,295
223	$6,522	$10,768	$17,290	$1,886,527
224	$6,485	$10,805	$17,290	$1,875,723
225	$6,448	$10,842	$17,290	$1,864,881
226	$6,411	$10,879	$17,290	$1,854,002
227	$6,373	$10,916	$17,290	$1,843,085
228	$6,336	$10,954	$17,290	$1,832,132

第19年供款共

$207,474

第19年利息

$78,476

第19年共還本金

$128,998

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,298	$10,992	$17,290	$1,821,140
230	$6,260	$11,029	$17,290	$1,810,111
231	$6,222	$11,067	$17,290	$1,799,043
232	$6,184	$11,105	$17,290	$1,787,938
233	$6,146	$11,143	$17,290	$1,776,795
234	$6,108	$11,182	$17,290	$1,765,613
235	$6,069	$11,220	$17,290	$1,754,392
236	$6,031	$11,259	$17,290	$1,743,134
237	$5,992	$11,298	$17,290	$1,731,836
238	$5,953	$11,336	$17,290	$1,720,500
239	$5,914	$11,375	$17,290	$1,709,125
240	$5,875	$11,414	$17,290	$1,697,710

第20年供款共

$207,474

第20年利息

$73,053

第20年共還本金

$134,421

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,836	$11,454	$17,290	$1,686,256
242	$5,797	$11,493	$17,290	$1,674,763
243	$5,757	$11,533	$17,290	$1,663,231
244	$5,717	$11,572	$17,290	$1,651,659
245	$5,678	$11,612	$17,290	$1,640,047
246	$5,638	$11,652	$17,290	$1,628,395
247	$5,598	$11,692	$17,290	$1,616,703
248	$5,557	$11,732	$17,290	$1,604,971
249	$5,517	$11,772	$17,290	$1,593,198
250	$5,477	$11,813	$17,290	$1,581,386
251	$5,436	$11,854	$17,290	$1,569,532
252	$5,395	$11,894	$17,290	$1,557,638

第21年供款共

$207,474

第21年利息

$67,402

第21年共還本金

$140,072

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,354	$11,935	$17,290	$1,545,703
254	$5,313	$11,976	$17,290	$1,533,726
255	$5,272	$12,017	$17,290	$1,521,709
256	$5,231	$12,059	$17,290	$1,509,650
257	$5,189	$12,100	$17,290	$1,497,550
258	$5,148	$12,142	$17,290	$1,485,409
259	$5,106	$12,183	$17,290	$1,473,225
260	$5,064	$12,225	$17,290	$1,461,000
261	$5,022	$12,267	$17,290	$1,448,733
262	$4,980	$12,310	$17,290	$1,436,423
263	$4,938	$12,352	$17,290	$1,424,071
264	$4,895	$12,394	$17,290	$1,411,677

第22年供款共

$207,474

第22年利息

$61,514

第22年共還本金

$145,961

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,853	$12,437	$17,290	$1,399,240
266	$4,810	$12,480	$17,290	$1,386,760
267	$4,767	$12,523	$17,290	$1,374,238
268	$4,724	$12,566	$17,290	$1,361,672
269	$4,681	$12,609	$17,290	$1,349,064
270	$4,637	$12,652	$17,290	$1,336,411
271	$4,594	$12,696	$17,290	$1,323,716
272	$4,550	$12,739	$17,290	$1,310,977
273	$4,506	$12,783	$17,290	$1,298,194
274	$4,463	$12,827	$17,290	$1,285,367
275	$4,418	$12,871	$17,290	$1,272,495
276	$4,374	$12,915	$17,290	$1,259,580

第23年供款共

$207,474

第23年利息

$55,377

第23年共還本金

$152,097

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,330	$12,960	$17,290	$1,246,620
278	$4,285	$13,004	$17,290	$1,233,616
279	$4,241	$13,049	$17,290	$1,220,567
280	$4,196	$13,094	$17,290	$1,207,473
281	$4,151	$13,139	$17,290	$1,194,335
282	$4,106	$13,184	$17,290	$1,181,151
283	$4,060	$13,229	$17,290	$1,167,921
284	$4,015	$13,275	$17,290	$1,154,646
285	$3,969	$13,320	$17,290	$1,141,326
286	$3,923	$13,366	$17,290	$1,127,960
287	$3,877	$13,412	$17,290	$1,114,548
288	$3,831	$13,458	$17,290	$1,101,089

第24年供款共

$207,474

第24年利息

$48,983

第24年共還本金

$158,491

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,785	$13,505	$17,290	$1,087,585
290	$3,739	$13,551	$17,290	$1,074,034
291	$3,692	$13,598	$17,290	$1,060,436
292	$3,645	$13,644	$17,290	$1,046,792
293	$3,598	$13,691	$17,290	$1,033,101
294	$3,551	$13,738	$17,290	$1,019,363
295	$3,504	$13,785	$17,290	$1,005,577
296	$3,457	$13,833	$17,290	$991,744
297	$3,409	$13,880	$17,290	$977,864
298	$3,361	$13,928	$17,290	$963,936
299	$3,314	$13,976	$17,290	$949,960
300	$3,265	$14,024	$17,290	$935,936

第25年供款共

$207,474

第25年利息

$42,321

第25年共還本金

$165,154

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,217	$14,072	$17,290	$921,863
302	$3,169	$14,121	$17,290	$907,743
303	$3,120	$14,169	$17,290	$893,574
304	$3,072	$14,218	$17,290	$879,356
305	$3,023	$14,267	$17,290	$865,089
306	$2,974	$14,316	$17,290	$850,773
307	$2,925	$14,365	$17,290	$836,408
308	$2,875	$14,414	$17,290	$821,994
309	$2,826	$14,464	$17,290	$807,530
310	$2,776	$14,514	$17,290	$793,016
311	$2,726	$14,564	$17,290	$778,453
312	$2,676	$14,614	$17,290	$763,839

第26年供款共

$207,474

第26年利息

$35,378

第26年共還本金

$172,096

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,626	$14,664	$17,290	$749,175
314	$2,575	$14,714	$17,290	$734,461
315	$2,525	$14,765	$17,290	$719,696
316	$2,474	$14,816	$17,290	$704,881
317	$2,423	$14,866	$17,290	$690,014
318	$2,372	$14,918	$17,290	$675,097
319	$2,321	$14,969	$17,290	$660,128
320	$2,269	$15,020	$17,290	$645,107
321	$2,218	$15,072	$17,290	$630,035
322	$2,166	$15,124	$17,290	$614,912
323	$2,114	$15,176	$17,290	$599,736
324	$2,062	$15,228	$17,290	$584,508

第27年供款共

$207,474

第27年利息

$28,143

第27年共還本金

$179,331

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,009	$15,280	$17,290	$569,228
326	$1,957	$15,333	$17,290	$553,895
327	$1,904	$15,386	$17,290	$538,509
328	$1,851	$15,438	$17,290	$523,071
329	$1,798	$15,491	$17,290	$507,580
330	$1,745	$15,545	$17,290	$492,035
331	$1,691	$15,598	$17,290	$476,437
332	$1,638	$15,652	$17,290	$460,785
333	$1,584	$15,706	$17,290	$445,079
334	$1,530	$15,760	$17,290	$429,320
335	$1,476	$15,814	$17,290	$413,506
336	$1,421	$15,868	$17,290	$397,638

第28年供款共

$207,474

第28年利息

$20,604

第28年共還本金

$186,870

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,367	$15,923	$17,290	$381,715
338	$1,312	$15,977	$17,290	$365,738
339	$1,257	$16,032	$17,290	$349,706
340	$1,202	$16,087	$17,290	$333,618
341	$1,147	$16,143	$17,290	$317,475
342	$1,091	$16,198	$17,290	$301,277
343	$1,036	$16,254	$17,290	$285,023
344	$980	$16,310	$17,290	$268,714
345	$924	$16,366	$17,290	$252,348
346	$867	$16,422	$17,290	$235,926
347	$811	$16,479	$17,290	$219,447
348	$754	$16,535	$17,290	$202,912

第29年供款共

$207,474

第29年利息

$12,748

第29年共還本金

$194,726

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$698	$16,592	$17,290	$186,320
350	$640	$16,649	$17,290	$169,671
351	$583	$16,706	$17,290	$152,965
352	$526	$16,764	$17,290	$136,201
353	$468	$16,821	$17,290	$119,380
354	$410	$16,879	$17,290	$102,500
355	$352	$16,937	$17,290	$85,563
356	$294	$16,995	$17,290	$68,568
357	$236	$17,054	$17,290	$51,514
358	$177	$17,112	$17,290	$34,402
359	$118	$17,171	$17,290	$17,230
360	$59	$17,230	$17,290	$0

第30年供款共

$207,474

第30年利息

$4,562

第30年共還本金

$202,912

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$6,719,230

Disclaimer

Recommended properties

Mort. Insurance
info