Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$86,119

Single financed $417 , in total HK$86,119

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$7,670,281

Monthly Payment
$19,741

Down Payment

$443,000

Total Loan

$4,073,119

Total int. paid

$3,033,411

Stamp Duty

$66,450

Other

$54,300

Budget of property purchase

HK$563,750

Base on DTI ratio

$39,481

Budget of property purchase

HK$563,750

Down Payment

$443,000
Stamp Duty

$66,450
- AVD
  
  $66,450
Legal fee

$ 10,000
Agency Commission

$44,300
Mort. Insurance

$86,119

Min. Monthly Income Requirement

Base on DTI ratio

$39,481

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

Fanling FANLING CTR PH 01 BLK E

thumb_up

FANLING CTR PH 01 BLK E

368 ft²

@12,908

GFA

470 ft²

@10,106

local_fire_department HIT

Sale$4.75 M

368 ft²

@12,908

GFA

470 ft²

@10,106

Sale$4.75 M

local_fire_department HIT

Shatin GRANDEUR GDN

thumb_up

GRANDEUR GDN

314 ft²

@16,497

GFA

416 ft²

@12,452

local_fire_department HIT

Sale$5.18 M

314 ft²

@16,497

GFA

416 ft²

@12,452

Sale$5.18 M

local_fire_department HIT

Shatin SCENERY GDN

thumb_up

SCENERY GDN

537 ft²

@9,870

GFA

687 ft²

@7,715

local_offer Good Catch pets Pet Friendly

Sale$5.3 M

537 ft²

@9,870

GFA

687 ft²

@7,715

Sale$5.3 M

local_offer Good Catch pets Pet Friendly

Tai Po SAI KENG VILLA

thumb_up

SAI KENG VILLA

GFA

466 ft²

@9,206

verified 首置必買

Sale$4.29 M

GFA

466 ft²

@9,206

Sale$4.29 M

verified 首置必買

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

451 ft²

@11,752

GFA

562 ft²

@9,431

local_fire_department HIT local_offer Good Catch

Sale$5.3 M

451 ft²

@11,752

GFA

562 ft²

@9,431

Sale$5.3 M

local_fire_department HIT local_offer Good Catch

Shatin GARDEN RIVERA

thumb_up

GARDEN RIVERA

242 ft²

@18,595

GFA

368 ft²

@12,228

local_fire_department HIT

Sale$4.5 M

242 ft²

@18,595

GFA

368 ft²

@12,228

Sale$4.5 M

local_fire_department HIT

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

THE MET. BLOSSOM TWR 02

266 ft²

@16,917

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$4.5 M

266 ft²

@16,917

Sale$4.5 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Ma On Shan THE MET. BLISS TWR 01

thumb_up

THE MET. BLISS TWR 01

237 ft²

@15,190

local_fire_department HIT

Sale$3.6 M

237 ft²

@15,190

Sale$3.6 M

local_fire_department HIT

Tuen Mun LE POINT TWR 02A

thumb_up

LE POINT TWR 02A

357 ft²

@13,165

Sale$4.7 M

357 ft²

@13,165

Sale$4.7 M

Fanling AVON PARK BLK 05

thumb_up

AVON PARK BLK 05

400 ft²

@12,500

GFA

518 ft²

@9,653

verified 首置必買 price_change 蝕讓盤

Sale$5 M

400 ft²

@12,500

GFA

518 ft²

@9,653

Sale$5 M

verified 首置必買 price_change 蝕讓盤

Sheung Shui VENICE GDN BLK 01

thumb_up

VENICE GDN BLK 01

436 ft²

@10,321

GFA

587 ft²

@7,666

local_offer Good Catch verified 首置必買

Sale$4.5 M

436 ft²

@10,321

GFA

587 ft²

@7,666

Sale$4.5 M

local_offer Good Catch verified 首置必買

Ma On Shan MA ON SHAN

thumb_up

SAI KENG

GFA

700 ft²

@6,857

local_fire_department HIT

Sale$4.8 M

GFA

700 ft²

@6,857

Sale$4.8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$24,377	$18,732	$15,350	$13,101
1.500	$25,284	$19,655	$16,290	$14,057
2.000	$26,211	$20,605	$17,264	$15,055
2.500	$27,159	$21,584	$18,273	$16,094
3.000	$28,128	$22,589	$19,315	$17,172
3.500	$29,118	$23,622	$20,391	$18,290
4.000	$30,128	$24,682	$21,499	$19,446
4.125	$30,384	$24,951	$21,782	$19,740
4.500	$31,159	$25,769	$22,640	$20,638
5.000	$32,210	$26,881	$23,811	$21,865
5.500	$33,281	$28,018	$25,013	$23,127
6.000	$34,371	$29,181	$26,243	$24,420

Monthly Payment$19,741

Term

30Year

Loan amount

$4,073,119.2

Total int. paid

$3,033,411

Total Loan and Interest

$7,106,530.2

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$14,001	$5,739	$19,740	$4,067,380
2	$13,982	$5,759	$19,740	$4,061,621
3	$13,962	$5,779	$19,740	$4,055,843
4	$13,942	$5,798	$19,740	$4,050,045
5	$13,922	$5,818	$19,740	$4,044,226
6	$13,902	$5,838	$19,740	$4,038,388
7	$13,882	$5,858	$19,740	$4,032,529
8	$13,862	$5,879	$19,740	$4,026,651
9	$13,842	$5,899	$19,740	$4,020,752
10	$13,821	$5,919	$19,740	$4,014,833
11	$13,801	$5,939	$19,740	$4,008,894
12	$13,781	$5,960	$19,740	$4,002,934

第1年供款共

$236,884

第1年利息

$166,699

第1年共還本金

$70,185

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$13,760	$5,980	$19,740	$3,996,954
14	$13,740	$6,001	$19,740	$3,990,953
15	$13,719	$6,021	$19,740	$3,984,931
16	$13,698	$6,042	$19,740	$3,978,889
17	$13,677	$6,063	$19,740	$3,972,826
18	$13,657	$6,084	$19,740	$3,966,743
19	$13,636	$6,105	$19,740	$3,960,638
20	$13,615	$6,126	$19,740	$3,954,512
21	$13,594	$6,147	$19,740	$3,948,365
22	$13,573	$6,168	$19,740	$3,942,198
23	$13,551	$6,189	$19,740	$3,936,009
24	$13,530	$6,210	$19,740	$3,929,798

第2年供款共

$236,884

第2年利息

$163,749

第2年共還本金

$73,136

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$13,509	$6,232	$19,740	$3,923,567
26	$13,487	$6,253	$19,740	$3,917,313
27	$13,466	$6,275	$19,740	$3,911,039
28	$13,444	$6,296	$19,740	$3,904,743
29	$13,423	$6,318	$19,740	$3,898,425
30	$13,401	$6,340	$19,740	$3,892,085
31	$13,379	$6,361	$19,740	$3,885,724
32	$13,357	$6,383	$19,740	$3,879,341
33	$13,335	$6,405	$19,740	$3,872,936
34	$13,313	$6,427	$19,740	$3,866,509
35	$13,291	$6,449	$19,740	$3,860,059
36	$13,269	$6,471	$19,740	$3,853,588

第3年供款共

$236,884

第3年利息

$160,674

第3年共還本金

$76,210

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$13,247	$6,494	$19,740	$3,847,094
38	$13,224	$6,516	$19,740	$3,840,578
39	$13,202	$6,538	$19,740	$3,834,040
40	$13,180	$6,561	$19,740	$3,827,479
41	$13,157	$6,583	$19,740	$3,820,896
42	$13,134	$6,606	$19,740	$3,814,290
43	$13,112	$6,629	$19,740	$3,807,661
44	$13,089	$6,652	$19,740	$3,801,009
45	$13,066	$6,674	$19,740	$3,794,335
46	$13,043	$6,697	$19,740	$3,787,638
47	$13,020	$6,720	$19,740	$3,780,917
48	$12,997	$6,743	$19,740	$3,774,174

第4年供款共

$236,884

第4年利息

$157,470

第4年共還本金

$79,414

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$12,974	$6,767	$19,740	$3,767,407
50	$12,950	$6,790	$19,740	$3,760,617
51	$12,927	$6,813	$19,740	$3,753,804
52	$12,904	$6,837	$19,740	$3,746,967
53	$12,880	$6,860	$19,740	$3,740,107
54	$12,857	$6,884	$19,740	$3,733,223
55	$12,833	$6,907	$19,740	$3,726,316
56	$12,809	$6,931	$19,740	$3,719,385
57	$12,785	$6,955	$19,740	$3,712,430
58	$12,761	$6,979	$19,740	$3,705,451
59	$12,737	$7,003	$19,740	$3,698,448
60	$12,713	$7,027	$19,740	$3,691,421

第5年供款共

$236,884

第5年利息

$154,132

第5年共還本金

$82,753

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$12,689	$7,051	$19,740	$3,684,370
62	$12,665	$7,075	$19,740	$3,677,295
63	$12,641	$7,100	$19,740	$3,670,195
64	$12,616	$7,124	$19,740	$3,663,071
65	$12,592	$7,149	$19,740	$3,655,923
66	$12,567	$7,173	$19,740	$3,648,749
67	$12,543	$7,198	$19,740	$3,641,552
68	$12,518	$7,223	$19,740	$3,634,329
69	$12,493	$7,247	$19,740	$3,627,082
70	$12,468	$7,272	$19,740	$3,619,809
71	$12,443	$7,297	$19,740	$3,612,512
72	$12,418	$7,322	$19,740	$3,605,190

第6年供款共

$236,884

第6年利息

$150,653

第6年共還本金

$86,231

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$12,393	$7,348	$19,740	$3,597,842
74	$12,368	$7,373	$19,740	$3,590,470
75	$12,342	$7,398	$19,740	$3,583,071
76	$12,317	$7,424	$19,740	$3,575,648
77	$12,291	$7,449	$19,740	$3,568,199
78	$12,266	$7,475	$19,740	$3,560,724
79	$12,240	$7,500	$19,740	$3,553,224
80	$12,214	$7,526	$19,740	$3,545,698
81	$12,188	$7,552	$19,740	$3,538,146
82	$12,162	$7,578	$19,740	$3,530,568
83	$12,136	$7,604	$19,740	$3,522,964
84	$12,110	$7,630	$19,740	$3,515,333

第7年供款共

$236,884

第7年利息

$147,028

第7年共還本金

$89,856

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$12,084	$7,656	$19,740	$3,507,677
86	$12,058	$7,683	$19,740	$3,499,994
87	$12,031	$7,709	$19,740	$3,492,285
88	$12,005	$7,736	$19,740	$3,484,549
89	$11,978	$7,762	$19,740	$3,476,787
90	$11,951	$7,789	$19,740	$3,468,998
91	$11,925	$7,816	$19,740	$3,461,183
92	$11,898	$7,843	$19,740	$3,453,340
93	$11,871	$7,870	$19,740	$3,445,471
94	$11,844	$7,897	$19,740	$3,437,574
95	$11,817	$7,924	$19,740	$3,429,650
96	$11,789	$7,951	$19,740	$3,421,699

第8年供款共

$236,884

第8年利息

$143,250

第8年共還本金

$93,634

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$11,762	$7,978	$19,740	$3,413,721
98	$11,735	$8,006	$19,740	$3,405,715
99	$11,707	$8,033	$19,740	$3,397,682
100	$11,680	$8,061	$19,740	$3,389,621
101	$11,652	$8,089	$19,740	$3,381,533
102	$11,624	$8,116	$19,740	$3,373,417
103	$11,596	$8,144	$19,740	$3,365,272
104	$11,568	$8,172	$19,740	$3,357,100
105	$11,540	$8,200	$19,740	$3,348,900
106	$11,512	$8,229	$19,740	$3,340,671
107	$11,484	$8,257	$19,740	$3,332,414
108	$11,455	$8,285	$19,740	$3,324,129

第9年供款共

$236,884

第9年利息

$139,314

第9年共還本金

$97,570

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$11,427	$8,314	$19,740	$3,315,816
110	$11,398	$8,342	$19,740	$3,307,473
111	$11,369	$8,371	$19,740	$3,299,102
112	$11,341	$8,400	$19,740	$3,290,703
113	$11,312	$8,429	$19,740	$3,282,274
114	$11,283	$8,458	$19,740	$3,273,817
115	$11,254	$8,487	$19,740	$3,265,330
116	$11,225	$8,516	$19,740	$3,256,814
117	$11,195	$8,545	$19,740	$3,248,269
118	$11,166	$8,574	$19,740	$3,239,695
119	$11,136	$8,604	$19,740	$3,231,091
120	$11,107	$8,633	$19,740	$3,222,457

第10年供款共

$236,884

第10年利息

$135,212

第10年共還本金

$101,672

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$11,077	$8,663	$19,740	$3,213,794
122	$11,047	$8,693	$19,740	$3,205,101
123	$11,018	$8,723	$19,740	$3,196,378
124	$10,988	$8,753	$19,740	$3,187,626
125	$10,957	$8,783	$19,740	$3,178,843
126	$10,927	$8,813	$19,740	$3,170,030
127	$10,897	$8,843	$19,740	$3,161,186
128	$10,867	$8,874	$19,740	$3,152,312
129	$10,836	$8,904	$19,740	$3,143,408
130	$10,805	$8,935	$19,740	$3,134,473
131	$10,775	$8,966	$19,740	$3,125,508
132	$10,744	$8,996	$19,740	$3,116,511

第11年供款共

$236,884

第11年利息

$130,938

第11年共還本金

$105,946

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$10,713	$9,027	$19,740	$3,107,484
134	$10,682	$9,058	$19,740	$3,098,425
135	$10,651	$9,090	$19,740	$3,089,336
136	$10,620	$9,121	$19,740	$3,080,215
137	$10,588	$9,152	$19,740	$3,071,063
138	$10,557	$9,184	$19,740	$3,061,879
139	$10,525	$9,215	$19,740	$3,052,664
140	$10,494	$9,247	$19,740	$3,043,417
141	$10,462	$9,279	$19,740	$3,034,139
142	$10,430	$9,311	$19,740	$3,024,828
143	$10,398	$9,343	$19,740	$3,015,486
144	$10,366	$9,375	$19,740	$3,006,111

第12年供款共

$236,884

第12年利息

$126,484

第12年共還本金

$110,400

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$10,334	$9,407	$19,740	$2,996,704
146	$10,301	$9,439	$19,740	$2,987,265
147	$10,269	$9,472	$19,740	$2,977,793
148	$10,236	$9,504	$19,740	$2,968,289
149	$10,203	$9,537	$19,740	$2,958,752
150	$10,171	$9,570	$19,740	$2,949,183
151	$10,138	$9,603	$19,740	$2,939,580
152	$10,105	$9,636	$19,740	$2,929,945
153	$10,072	$9,669	$19,740	$2,920,276
154	$10,038	$9,702	$19,740	$2,910,574
155	$10,005	$9,735	$19,740	$2,900,839
156	$9,972	$9,769	$19,740	$2,891,070

第13年供款共

$236,884

第13年利息

$121,843

第13年共還本金

$115,041

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$9,938	$9,802	$19,740	$2,881,268
158	$9,904	$9,836	$19,740	$2,871,432
159	$9,871	$9,870	$19,740	$2,861,562
160	$9,837	$9,904	$19,740	$2,851,658
161	$9,803	$9,938	$19,740	$2,841,720
162	$9,768	$9,972	$19,740	$2,831,748
163	$9,734	$10,006	$19,740	$2,821,742
164	$9,700	$10,041	$19,740	$2,811,702
165	$9,665	$10,075	$19,740	$2,801,627
166	$9,631	$10,110	$19,740	$2,791,517
167	$9,596	$10,145	$19,740	$2,781,372
168	$9,561	$10,179	$19,740	$2,771,193

第14年供款共

$236,884

第14年利息

$117,007

第14年共還本金

$119,877

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$9,526	$10,214	$19,740	$2,760,978
170	$9,491	$10,249	$19,740	$2,750,729
171	$9,456	$10,285	$19,740	$2,740,444
172	$9,420	$10,320	$19,740	$2,730,124
173	$9,385	$10,356	$19,740	$2,719,769
174	$9,349	$10,391	$19,740	$2,709,377
175	$9,313	$10,427	$19,740	$2,698,951
176	$9,278	$10,463	$19,740	$2,688,488
177	$9,242	$10,499	$19,740	$2,677,989
178	$9,206	$10,535	$19,740	$2,667,454
179	$9,169	$10,571	$19,740	$2,656,883
180	$9,133	$10,607	$19,740	$2,646,276

第15年供款共

$236,884

第15年利息

$111,968

第15年共還本金

$124,917

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$9,097	$10,644	$19,740	$2,635,632
182	$9,060	$10,680	$19,740	$2,624,952
183	$9,023	$10,717	$19,740	$2,614,235
184	$8,986	$10,754	$19,740	$2,603,481
185	$8,949	$10,791	$19,740	$2,592,690
186	$8,912	$10,828	$19,740	$2,581,862
187	$8,875	$10,865	$19,740	$2,570,997
188	$8,838	$10,903	$19,740	$2,560,094
189	$8,800	$10,940	$19,740	$2,549,154
190	$8,763	$10,978	$19,740	$2,538,177
191	$8,725	$11,015	$19,740	$2,527,161
192	$8,687	$11,053	$19,740	$2,516,108

第16年供款共

$236,884

第16年利息

$106,716

第16年共還本金

$130,168

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$8,649	$11,091	$19,740	$2,505,017
194	$8,611	$11,129	$19,740	$2,493,887
195	$8,573	$11,168	$19,740	$2,482,720
196	$8,534	$11,206	$19,740	$2,471,514
197	$8,496	$11,245	$19,740	$2,460,269
198	$8,457	$11,283	$19,740	$2,448,986
199	$8,418	$11,322	$19,740	$2,437,664
200	$8,379	$11,361	$19,740	$2,426,303
201	$8,340	$11,400	$19,740	$2,414,903
202	$8,301	$11,439	$19,740	$2,403,464
203	$8,262	$11,478	$19,740	$2,391,986
204	$8,222	$11,518	$19,740	$2,380,468

第17年供款共

$236,884

第17年利息

$101,244

第17年共還本金

$135,640

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$8,183	$11,558	$19,740	$2,368,910
206	$8,143	$11,597	$19,740	$2,357,313
207	$8,103	$11,637	$19,740	$2,345,676
208	$8,063	$11,677	$19,740	$2,333,999
209	$8,023	$11,717	$19,740	$2,322,281
210	$7,983	$11,758	$19,740	$2,310,524
211	$7,942	$11,798	$19,740	$2,298,726
212	$7,902	$11,838	$19,740	$2,286,888
213	$7,861	$11,879	$19,740	$2,275,008
214	$7,820	$11,920	$19,740	$2,263,088
215	$7,779	$11,961	$19,740	$2,251,127
216	$7,738	$12,002	$19,740	$2,239,125

第18年供款共

$236,884

第18年利息

$95,542

第18年共還本金

$141,342

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$7,697	$12,043	$19,740	$2,227,082
218	$7,656	$12,085	$19,740	$2,214,997
219	$7,614	$12,126	$19,740	$2,202,871
220	$7,572	$12,168	$19,740	$2,190,703
221	$7,531	$12,210	$19,740	$2,178,493
222	$7,489	$12,252	$19,740	$2,166,241
223	$7,446	$12,294	$19,740	$2,153,947
224	$7,404	$12,336	$19,740	$2,141,611
225	$7,362	$12,379	$19,740	$2,129,232
226	$7,319	$12,421	$19,740	$2,116,811
227	$7,277	$12,464	$19,740	$2,104,348
228	$7,234	$12,507	$19,740	$2,091,841

第19年供款共

$236,884

第19年利息

$89,600

第19年共還本金

$147,284

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$7,191	$12,550	$19,740	$2,079,291
230	$7,148	$12,593	$19,740	$2,066,698
231	$7,104	$12,636	$19,740	$2,054,062
232	$7,061	$12,680	$19,740	$2,041,383
233	$7,017	$12,723	$19,740	$2,028,660
234	$6,974	$12,767	$19,740	$2,015,893
235	$6,930	$12,811	$19,740	$2,003,082
236	$6,886	$12,855	$19,740	$1,990,227
237	$6,841	$12,899	$19,740	$1,977,328
238	$6,797	$12,943	$19,740	$1,964,385
239	$6,753	$12,988	$19,740	$1,951,397
240	$6,708	$13,032	$19,740	$1,938,365

第20年供款共

$236,884

第20年利息

$83,408

第20年共還本金

$153,476

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,663	$13,077	$19,740	$1,925,288
242	$6,618	$13,122	$19,740	$1,912,165
243	$6,573	$13,167	$19,740	$1,898,998
244	$6,528	$13,213	$19,740	$1,885,786
245	$6,482	$13,258	$19,740	$1,872,528
246	$6,437	$13,304	$19,740	$1,859,224
247	$6,391	$13,349	$19,740	$1,845,875
248	$6,345	$13,395	$19,740	$1,832,480
249	$6,299	$13,441	$19,740	$1,819,038
250	$6,253	$13,487	$19,740	$1,805,551
251	$6,207	$13,534	$19,740	$1,792,017
252	$6,160	$13,580	$19,740	$1,778,437

第21年供款共

$236,884

第21年利息

$76,956

第21年共還本金

$159,928

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,113	$13,627	$19,740	$1,764,810
254	$6,067	$13,674	$19,740	$1,751,136
255	$6,020	$13,721	$19,740	$1,737,415
256	$5,972	$13,768	$19,740	$1,723,647
257	$5,925	$13,815	$19,740	$1,709,832
258	$5,878	$13,863	$19,740	$1,695,969
259	$5,830	$13,910	$19,740	$1,682,059
260	$5,782	$13,958	$19,740	$1,668,100
261	$5,734	$14,006	$19,740	$1,654,094
262	$5,686	$14,054	$19,740	$1,640,040
263	$5,638	$14,103	$19,740	$1,625,937
264	$5,589	$14,151	$19,740	$1,611,786

第22年供款共

$236,884

第22年利息

$70,233

第22年共還本金

$166,651

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,541	$14,200	$19,740	$1,597,586
266	$5,492	$14,249	$19,740	$1,583,337
267	$5,443	$14,298	$19,740	$1,569,040
268	$5,394	$14,347	$19,740	$1,554,693
269	$5,344	$14,396	$19,740	$1,540,297
270	$5,295	$14,446	$19,740	$1,525,851
271	$5,245	$14,495	$19,740	$1,511,356
272	$5,195	$14,545	$19,740	$1,496,811
273	$5,145	$14,595	$19,740	$1,482,216
274	$5,095	$14,645	$19,740	$1,467,571
275	$5,045	$14,696	$19,740	$1,452,875
276	$4,994	$14,746	$19,740	$1,438,129

第23年供款共

$236,884

第23年利息

$63,227

第23年共還本金

$173,657

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,944	$14,797	$19,740	$1,423,332
278	$4,893	$14,848	$19,740	$1,408,484
279	$4,842	$14,899	$19,740	$1,393,586
280	$4,790	$14,950	$19,740	$1,378,636
281	$4,739	$15,001	$19,740	$1,363,635
282	$4,687	$15,053	$19,740	$1,348,582
283	$4,636	$15,105	$19,740	$1,333,477
284	$4,584	$15,157	$19,740	$1,318,320
285	$4,532	$15,209	$19,740	$1,303,112
286	$4,479	$15,261	$19,740	$1,287,851
287	$4,427	$15,313	$19,740	$1,272,538
288	$4,374	$15,366	$19,740	$1,257,172

第24年供款共

$236,884

第24年利息

$55,927

第24年共還本金

$180,957

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,322	$15,419	$19,740	$1,241,753
290	$4,269	$15,472	$19,740	$1,226,281
291	$4,215	$15,525	$19,740	$1,210,756
292	$4,162	$15,578	$19,740	$1,195,177
293	$4,108	$15,632	$19,740	$1,179,546
294	$4,055	$15,686	$19,740	$1,163,860
295	$4,001	$15,740	$19,740	$1,148,120
296	$3,947	$15,794	$19,740	$1,132,327
297	$3,892	$15,848	$19,740	$1,116,479
298	$3,838	$15,902	$19,740	$1,100,576
299	$3,783	$15,957	$19,740	$1,084,619
300	$3,728	$16,012	$19,740	$1,068,607

第25年供款共

$236,884

第25年利息

$48,320

第25年共還本金

$188,565

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,673	$16,067	$19,740	$1,052,540
302	$3,618	$16,122	$19,740	$1,036,418
303	$3,563	$16,178	$19,740	$1,020,240
304	$3,507	$16,233	$19,740	$1,004,007
305	$3,451	$16,289	$19,740	$987,718
306	$3,395	$16,345	$19,740	$971,373
307	$3,339	$16,401	$19,740	$954,971
308	$3,283	$16,458	$19,740	$938,514
309	$3,226	$16,514	$19,740	$921,999
310	$3,169	$16,571	$19,740	$905,428
311	$3,112	$16,628	$19,740	$888,801
312	$3,055	$16,685	$19,740	$872,115

第26年供款共

$236,884

第26年利息

$40,393

第26年共還本金

$196,492

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,998	$16,742	$19,740	$855,373
314	$2,940	$16,800	$19,740	$838,573
315	$2,883	$16,858	$19,740	$821,715
316	$2,825	$16,916	$19,740	$804,799
317	$2,766	$16,974	$19,740	$787,826
318	$2,708	$17,032	$19,740	$770,793
319	$2,650	$17,091	$19,740	$753,703
320	$2,591	$17,150	$19,740	$736,553
321	$2,532	$17,208	$19,740	$719,345
322	$2,473	$17,268	$19,740	$702,077
323	$2,413	$17,327	$19,740	$684,750
324	$2,354	$17,387	$19,740	$667,364

第27年供款共

$236,884

第27年利息

$32,132

第27年共還本金

$204,752

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,294	$17,446	$19,740	$649,917
326	$2,234	$17,506	$19,740	$632,411
327	$2,174	$17,566	$19,740	$614,845
328	$2,114	$17,627	$19,740	$597,218
329	$2,053	$17,687	$19,740	$579,530
330	$1,992	$17,748	$19,740	$561,782
331	$1,931	$17,809	$19,740	$543,973
332	$1,870	$17,870	$19,740	$526,102
333	$1,808	$17,932	$19,740	$508,170
334	$1,747	$17,994	$19,740	$490,177
335	$1,685	$18,055	$19,740	$472,122
336	$1,623	$18,117	$19,740	$454,004

第28年供款共

$236,884

第28年利息

$23,525

第28年共還本金

$213,359

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,561	$18,180	$19,740	$435,824
338	$1,498	$18,242	$19,740	$417,582
339	$1,435	$18,305	$19,740	$399,277
340	$1,373	$18,368	$19,740	$380,909
341	$1,309	$18,431	$19,740	$362,478
342	$1,246	$18,494	$19,740	$343,984
343	$1,182	$18,558	$19,740	$325,426
344	$1,119	$18,622	$19,740	$306,804
345	$1,055	$18,686	$19,740	$288,119
346	$990	$18,750	$19,740	$269,369
347	$926	$18,814	$19,740	$250,554
348	$861	$18,879	$19,740	$231,675

第29年供款共

$236,884

第29年利息

$14,556

第29年共還本金

$222,329

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$796	$18,944	$19,740	$212,731
350	$731	$19,009	$19,740	$193,722
351	$666	$19,074	$19,740	$174,648
352	$600	$19,140	$19,740	$155,508
353	$535	$19,206	$19,740	$136,302
354	$469	$19,272	$19,740	$117,030
355	$402	$19,338	$19,740	$97,692
356	$336	$19,405	$19,740	$78,288
357	$269	$19,471	$19,740	$58,816
358	$202	$19,538	$19,740	$39,278
359	$135	$19,605	$19,740	$19,673
360	$68	$19,673	$19,740	$0

第30年供款共

$236,884

第30年利息

$5,209

第30年共還本金

$231,675

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$7,670,281

Disclaimer

Recommended properties

Mort. Insurance
info