Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$89,618

Single financed $434 , in total HK$89,618

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$7,990,883

Monthly Payment
$20,543

Down Payment

$461,000

Total Loan

$4,238,618

Total int. paid

$3,156,665

Stamp Duty

$78,500

Other

$56,100

Budget of property purchase

HK$595,600

Base on DTI ratio

$41,085

Budget of property purchase

HK$595,600

Down Payment

$461,000
Stamp Duty

$78,500
- AVD
  
  $78,500
Legal fee

$ 10,000
Agency Commission

$46,100
Mort. Insurance

$89,618

Min. Monthly Income Requirement

Base on DTI ratio

$41,085

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 AVON PARK BLK 06

thumb_up

AVON PARK BLK 06

400 ft²

@11,750

GFA

518 ft²

@9,073

hotel_class King

Sale$4.7 M

400 ft²

@11,750

GFA

518 ft²

@9,073

Sale$4.7 M

hotel_class King

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

327 ft²

@14,679

GFA

395 ft²

@12,152

local_fire_department HIT

Sale$4.8 M

327 ft²

@14,679

GFA

395 ft²

@12,152

Sale$4.8 M

local_fire_department HIT

Ma On Shan THE MET. BLISS TWR 02

thumb_up

THE MET. BLISS TWR 02

328 ft²

@15,488

local_fire_department HIT

Sale$5.08 M

328 ft²

@15,488

Sale$5.08 M

local_fire_department HIT

Ma On Shan ALTISSIMO BLK H17-H18

thumb_up

ALTISSIMO BLK H17-H18

271 ft²

@17,528

vpn_key Key

Sale$4.75 M

271 ft²

@17,528

Sale$4.75 M

vpn_key Key

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

Shatin GRANDEUR GDN BLK 04

thumb_up

GRANDEUR GDN BLK 04

340 ft²

@15,882

GFA

463 ft²

@11,663

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$5.4 M

340 ft²

@15,882

GFA

463 ft²

@11,663

Sale$5.4 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Shatin CHUEN FAI CTR BLK B

thumb_up

CHUEN FAI CTR BLK B

295 ft²

@13,492

GFA

397 ft²

@10,025

local_fire_department HIT

Sale$3.98 M

295 ft²

@13,492

GFA

397 ft²

@10,025

Sale$3.98 M

local_fire_department HIT

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

465 ft²

@11,398

GFA

680 ft²

@7,794

local_fire_department HIT

Sale$5.3 M

465 ft²

@11,398

GFA

680 ft²

@7,794

Sale$5.3 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

363 ft²

@15,152

GFA

491 ft²

@11,202

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$5.5 M

363 ft²

@15,152

GFA

491 ft²

@11,202

Sale$5.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Fanling DAWNING VIEWS BLK 06

thumb_up

DAWNING VIEWS BLK 06

384 ft²

@13,281

GFA

522 ft²

@9,770

local_offer Good Catch verified 首置必買

Sale$5.1 M

384 ft²

@13,281

GFA

522 ft²

@9,770

Sale$5.1 M

local_offer Good Catch verified 首置必買

Ma On Shan BAYSHORE TWR

thumb_up

BAYSHORE TWR

389 ft²

@14,396

GFA

530 ft²

@10,566

verified 首置必買 pets Pet Friendly

Sale$5.6 M

389 ft²

@14,396

GFA

530 ft²

@10,566

Sale$5.6 M

verified 首置必買 pets Pet Friendly

Fanling FLORA PLAZA BLK 01

thumb_up

可短租，短租每月 $12500 , 6月10日起租

392 ft²

@11,735

GFA

538 ft²

@8,550

local_fire_department HIT

Sale$4.6 M

392 ft²

@11,735

GFA

538 ft²

@8,550

Sale$4.6 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$25,368	$19,493	$15,974	$13,633
1.500	$26,311	$20,453	$16,952	$14,628
2.000	$27,276	$21,442	$17,966	$15,667
2.500	$28,263	$22,461	$19,015	$16,748
3.000	$29,271	$23,507	$20,100	$17,870
3.500	$30,301	$24,582	$21,220	$19,033
4.000	$31,353	$25,685	$22,373	$20,236
4.125	$31,619	$25,965	$22,667	$20,542
4.500	$32,425	$26,816	$23,560	$21,476
5.000	$33,519	$27,973	$24,779	$22,754
5.500	$34,633	$29,157	$26,029	$24,066
6.000	$35,768	$30,367	$27,309	$25,413

Monthly Payment$20,543

Term

30Year

Loan amount

$4,238,618.4

Total int. paid

$3,156,665

Total Loan and Interest

$7,395,283.4

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$14,570	$5,972	$20,542	$4,232,646
2	$14,550	$5,993	$20,542	$4,226,653
3	$14,529	$6,013	$20,542	$4,220,640
4	$14,508	$6,034	$20,542	$4,214,606
5	$14,488	$6,055	$20,542	$4,208,551
6	$14,467	$6,076	$20,542	$4,202,476
7	$14,446	$6,096	$20,542	$4,196,379
8	$14,425	$6,117	$20,542	$4,190,262
9	$14,404	$6,138	$20,542	$4,184,124
10	$14,383	$6,160	$20,542	$4,177,964
11	$14,362	$6,181	$20,542	$4,171,783
12	$14,341	$6,202	$20,542	$4,165,581

第1年供款共

$246,509

第1年利息

$173,472

第1年共還本金

$73,037

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$14,319	$6,223	$20,542	$4,159,358
14	$14,298	$6,245	$20,542	$4,153,113
15	$14,276	$6,266	$20,542	$4,146,847
16	$14,255	$6,288	$20,542	$4,140,560
17	$14,233	$6,309	$20,542	$4,134,250
18	$14,211	$6,331	$20,542	$4,127,919
19	$14,190	$6,353	$20,542	$4,121,567
20	$14,168	$6,375	$20,542	$4,115,192
21	$14,146	$6,396	$20,542	$4,108,796
22	$14,124	$6,418	$20,542	$4,102,377
23	$14,102	$6,441	$20,542	$4,095,937
24	$14,080	$6,463	$20,542	$4,089,474

第2年供款共

$246,509

第2年利息

$170,402

第2年共還本金

$76,107

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$14,058	$6,485	$20,542	$4,082,989
26	$14,035	$6,507	$20,542	$4,076,482
27	$14,013	$6,530	$20,542	$4,069,952
28	$13,990	$6,552	$20,542	$4,063,400
29	$13,968	$6,575	$20,542	$4,056,826
30	$13,945	$6,597	$20,542	$4,050,229
31	$13,923	$6,620	$20,542	$4,043,609
32	$13,900	$6,643	$20,542	$4,036,966
33	$13,877	$6,665	$20,542	$4,030,301
34	$13,854	$6,688	$20,542	$4,023,613
35	$13,831	$6,711	$20,542	$4,016,901
36	$13,808	$6,734	$20,542	$4,010,167

第3年供款共

$246,509

第3年利息

$167,203

第3年共還本金

$79,307

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$13,785	$6,758	$20,542	$4,003,410
38	$13,762	$6,781	$20,542	$3,996,629
39	$13,738	$6,804	$20,542	$3,989,825
40	$13,715	$6,827	$20,542	$3,982,997
41	$13,692	$6,851	$20,542	$3,976,146
42	$13,668	$6,874	$20,542	$3,969,272
43	$13,644	$6,898	$20,542	$3,962,374
44	$13,621	$6,922	$20,542	$3,955,452
45	$13,597	$6,946	$20,542	$3,948,507
46	$13,573	$6,969	$20,542	$3,941,537
47	$13,549	$6,993	$20,542	$3,934,544
48	$13,525	$7,017	$20,542	$3,927,526

第4年供款共

$246,509

第4年利息

$163,869

第4年共還本金

$82,641

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$13,501	$7,042	$20,542	$3,920,485
50	$13,477	$7,066	$20,542	$3,913,419
51	$13,452	$7,090	$20,542	$3,906,329
52	$13,428	$7,114	$20,542	$3,899,214
53	$13,404	$7,139	$20,542	$3,892,075
54	$13,379	$7,163	$20,542	$3,884,912
55	$13,354	$7,188	$20,542	$3,877,724
56	$13,330	$7,213	$20,542	$3,870,511
57	$13,305	$7,238	$20,542	$3,863,274
58	$13,280	$7,262	$20,542	$3,856,011
59	$13,255	$7,287	$20,542	$3,848,724
60	$13,230	$7,312	$20,542	$3,841,411

第5年供款共

$246,509

第5年利息

$160,394

第5年共還本金

$86,115

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$13,205	$7,338	$20,542	$3,834,074
62	$13,180	$7,363	$20,542	$3,826,711
63	$13,154	$7,388	$20,542	$3,819,323
64	$13,129	$7,414	$20,542	$3,811,909
65	$13,103	$7,439	$20,542	$3,804,470
66	$13,078	$7,465	$20,542	$3,797,006
67	$13,052	$7,490	$20,542	$3,789,515
68	$13,026	$7,516	$20,542	$3,781,999
69	$13,001	$7,542	$20,542	$3,774,458
70	$12,975	$7,568	$20,542	$3,766,890
71	$12,949	$7,594	$20,542	$3,759,296
72	$12,923	$7,620	$20,542	$3,751,676

第6年供款共

$246,509

第6年利息

$156,774

第6年共還本金

$89,735

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$12,896	$7,646	$20,542	$3,744,030
74	$12,870	$7,672	$20,542	$3,736,358
75	$12,844	$7,699	$20,542	$3,728,659
76	$12,817	$7,725	$20,542	$3,720,934
77	$12,791	$7,752	$20,542	$3,713,182
78	$12,764	$7,778	$20,542	$3,705,404
79	$12,737	$7,805	$20,542	$3,697,599
80	$12,710	$7,832	$20,542	$3,689,767
81	$12,684	$7,859	$20,542	$3,681,908
82	$12,657	$7,886	$20,542	$3,674,022
83	$12,629	$7,913	$20,542	$3,666,109
84	$12,602	$7,940	$20,542	$3,658,169

第7年供款共

$246,509

第7年利息

$153,002

第7年共還本金

$93,508

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$12,575	$7,967	$20,542	$3,650,201
86	$12,548	$7,995	$20,542	$3,642,206
87	$12,520	$8,022	$20,542	$3,634,184
88	$12,493	$8,050	$20,542	$3,626,134
89	$12,465	$8,078	$20,542	$3,618,056
90	$12,437	$8,105	$20,542	$3,609,951
91	$12,409	$8,133	$20,542	$3,601,818
92	$12,381	$8,161	$20,542	$3,593,656
93	$12,353	$8,189	$20,542	$3,585,467
94	$12,325	$8,217	$20,542	$3,577,250
95	$12,297	$8,246	$20,542	$3,569,004
96	$12,268	$8,274	$20,542	$3,560,730

第8年供款共

$246,509

第8年利息

$149,071

第8年共還本金

$97,438

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$12,240	$8,302	$20,542	$3,552,428
98	$12,211	$8,331	$20,542	$3,544,097
99	$12,183	$8,360	$20,542	$3,535,737
100	$12,154	$8,388	$20,542	$3,527,349
101	$12,125	$8,417	$20,542	$3,518,932
102	$12,096	$8,446	$20,542	$3,510,485
103	$12,067	$8,475	$20,542	$3,502,010
104	$12,038	$8,504	$20,542	$3,493,506
105	$12,009	$8,534	$20,542	$3,484,972
106	$11,980	$8,563	$20,542	$3,476,410
107	$11,950	$8,592	$20,542	$3,467,817
108	$11,921	$8,622	$20,542	$3,459,195

第9年供款共

$246,509

第9年利息

$144,975

第9年共還本金

$101,535

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$11,891	$8,651	$20,542	$3,450,544
110	$11,861	$8,681	$20,542	$3,441,863
111	$11,831	$8,711	$20,542	$3,433,152
112	$11,801	$8,741	$20,542	$3,424,411
113	$11,771	$8,771	$20,542	$3,415,640
114	$11,741	$8,801	$20,542	$3,406,838
115	$11,711	$8,831	$20,542	$3,398,007
116	$11,681	$8,862	$20,542	$3,389,145
117	$11,650	$8,892	$20,542	$3,380,253
118	$11,620	$8,923	$20,542	$3,371,330
119	$11,589	$8,954	$20,542	$3,362,377
120	$11,558	$8,984	$20,542	$3,353,392

第10年供款共

$246,509

第10年利息

$140,706

第10年共還本金

$105,803

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$11,527	$9,015	$20,542	$3,344,377
122	$11,496	$9,046	$20,542	$3,335,331
123	$11,465	$9,077	$20,542	$3,326,254
124	$11,434	$9,108	$20,542	$3,317,145
125	$11,403	$9,140	$20,542	$3,308,006
126	$11,371	$9,171	$20,542	$3,298,834
127	$11,340	$9,203	$20,542	$3,289,632
128	$11,308	$9,234	$20,542	$3,280,397
129	$11,276	$9,266	$20,542	$3,271,131
130	$11,245	$9,298	$20,542	$3,261,833
131	$11,213	$9,330	$20,542	$3,252,503
132	$11,180	$9,362	$20,542	$3,243,141

第11年供款共

$246,509

第11年利息

$136,258

第11年共還本金

$110,251

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$11,148	$9,394	$20,542	$3,233,747
134	$11,116	$9,426	$20,542	$3,224,321
135	$11,084	$9,459	$20,542	$3,214,862
136	$11,051	$9,491	$20,542	$3,205,371
137	$11,018	$9,524	$20,542	$3,195,847
138	$10,986	$9,557	$20,542	$3,186,290
139	$10,953	$9,590	$20,542	$3,176,700
140	$10,920	$9,623	$20,542	$3,167,078
141	$10,887	$9,656	$20,542	$3,157,422
142	$10,854	$9,689	$20,542	$3,147,733
143	$10,820	$9,722	$20,542	$3,138,011
144	$10,787	$9,756	$20,542	$3,128,256

第12年供款共

$246,509

第12年利息

$131,624

第12年共還本金

$114,886

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$10,753	$9,789	$20,542	$3,118,467
146	$10,720	$9,823	$20,542	$3,108,644
147	$10,686	$9,856	$20,542	$3,098,787
148	$10,652	$9,890	$20,542	$3,088,897
149	$10,618	$9,924	$20,542	$3,078,973
150	$10,584	$9,958	$20,542	$3,069,014
151	$10,550	$9,993	$20,542	$3,059,021
152	$10,515	$10,027	$20,542	$3,048,994
153	$10,481	$10,062	$20,542	$3,038,933
154	$10,446	$10,096	$20,542	$3,028,837
155	$10,412	$10,131	$20,542	$3,018,706
156	$10,377	$10,166	$20,542	$3,008,540

第13年供款共

$246,509

第13年利息

$126,794

第13年共還本金

$119,715

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$10,342	$10,201	$20,542	$2,998,340
158	$10,307	$10,236	$20,542	$2,988,104
159	$10,272	$10,271	$20,542	$2,977,833
160	$10,236	$10,306	$20,542	$2,967,527
161	$10,201	$10,342	$20,542	$2,957,185
162	$10,165	$10,377	$20,542	$2,946,808
163	$10,130	$10,413	$20,542	$2,936,395
164	$10,094	$10,449	$20,542	$2,925,947
165	$10,058	$10,485	$20,542	$2,915,462
166	$10,022	$10,521	$20,542	$2,904,942
167	$9,986	$10,557	$20,542	$2,894,385
168	$9,949	$10,593	$20,542	$2,883,792

第14年供款共

$246,509

第14年利息

$121,761

第14年共還本金

$124,748

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$9,913	$10,629	$20,542	$2,873,163
170	$9,876	$10,666	$20,542	$2,862,497
171	$9,840	$10,703	$20,542	$2,851,794
172	$9,803	$10,739	$20,542	$2,841,055
173	$9,766	$10,776	$20,542	$2,830,278
174	$9,729	$10,813	$20,542	$2,819,465
175	$9,692	$10,851	$20,542	$2,808,614
176	$9,655	$10,888	$20,542	$2,797,727
177	$9,617	$10,925	$20,542	$2,786,801
178	$9,580	$10,963	$20,542	$2,775,838
179	$9,542	$11,001	$20,542	$2,764,838
180	$9,504	$11,038	$20,542	$2,753,800

第15年供款共

$246,509

第15年利息

$116,517

第15年共還本金

$129,992

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$9,466	$11,076	$20,542	$2,742,723
182	$9,428	$11,114	$20,542	$2,731,609
183	$9,390	$11,153	$20,542	$2,720,457
184	$9,352	$11,191	$20,542	$2,709,266
185	$9,313	$11,229	$20,542	$2,698,036
186	$9,274	$11,268	$20,542	$2,686,768
187	$9,236	$11,307	$20,542	$2,675,462
188	$9,197	$11,346	$20,542	$2,664,116
189	$9,158	$11,385	$20,542	$2,652,732
190	$9,119	$11,424	$20,542	$2,641,308
191	$9,079	$11,463	$20,542	$2,629,845
192	$9,040	$11,502	$20,542	$2,618,343

第16年供款共

$246,509

第16年利息

$111,052

第16年共還本金

$135,457

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,001	$11,542	$20,542	$2,606,801
194	$8,961	$11,582	$20,542	$2,595,219
195	$8,921	$11,621	$20,542	$2,583,598
196	$8,881	$11,661	$20,542	$2,571,936
197	$8,841	$11,701	$20,542	$2,560,235
198	$8,801	$11,742	$20,542	$2,548,493
199	$8,760	$11,782	$20,542	$2,536,711
200	$8,720	$11,823	$20,542	$2,524,889
201	$8,679	$11,863	$20,542	$2,513,026
202	$8,639	$11,904	$20,542	$2,501,122
203	$8,598	$11,945	$20,542	$2,489,177
204	$8,557	$11,986	$20,542	$2,477,191

第17年供款共

$246,509

第17年利息

$105,358

第17年共還本金

$141,152

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$8,515	$12,027	$20,542	$2,465,164
206	$8,474	$12,068	$20,542	$2,453,095
207	$8,433	$12,110	$20,542	$2,440,985
208	$8,391	$12,152	$20,542	$2,428,834
209	$8,349	$12,193	$20,542	$2,416,641
210	$8,307	$12,235	$20,542	$2,404,405
211	$8,265	$12,277	$20,542	$2,392,128
212	$8,223	$12,320	$20,542	$2,379,808
213	$8,181	$12,362	$20,542	$2,367,447
214	$8,138	$12,404	$20,542	$2,355,042
215	$8,095	$12,447	$20,542	$2,342,595
216	$8,053	$12,490	$20,542	$2,330,105

第18年供款共

$246,509

第18年利息

$99,424

第18年共還本金

$147,085

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,010	$12,533	$20,542	$2,317,573
218	$7,967	$12,576	$20,542	$2,304,997
219	$7,923	$12,619	$20,542	$2,292,378
220	$7,880	$12,662	$20,542	$2,279,716
221	$7,837	$12,706	$20,542	$2,267,010
222	$7,793	$12,750	$20,542	$2,254,260
223	$7,749	$12,793	$20,542	$2,241,467
224	$7,705	$12,837	$20,542	$2,228,629
225	$7,661	$12,882	$20,542	$2,215,748
226	$7,617	$12,926	$20,542	$2,202,822
227	$7,572	$12,970	$20,542	$2,189,852
228	$7,528	$13,015	$20,542	$2,176,837

第19年供款共

$246,509

第19年利息

$93,241

第19年共還本金

$153,269

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$7,483	$13,060	$20,542	$2,163,777
230	$7,438	$13,104	$20,542	$2,150,673
231	$7,393	$13,150	$20,542	$2,137,523
232	$7,348	$13,195	$20,542	$2,124,328
233	$7,302	$13,240	$20,542	$2,111,088
234	$7,257	$13,286	$20,542	$2,097,803
235	$7,211	$13,331	$20,542	$2,084,471
236	$7,165	$13,377	$20,542	$2,071,094
237	$7,119	$13,423	$20,542	$2,057,671
238	$7,073	$13,469	$20,542	$2,044,202
239	$7,027	$13,516	$20,542	$2,030,687
240	$6,980	$13,562	$20,542	$2,017,125

第20年供款共

$246,509

第20年利息

$86,797

第20年共還本金

$159,712

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,934	$13,609	$20,542	$2,003,516
242	$6,887	$13,655	$20,542	$1,989,861
243	$6,840	$13,702	$20,542	$1,976,158
244	$6,793	$13,749	$20,542	$1,962,409
245	$6,746	$13,797	$20,542	$1,948,612
246	$6,698	$13,844	$20,542	$1,934,768
247	$6,651	$13,892	$20,542	$1,920,877
248	$6,603	$13,939	$20,542	$1,906,937
249	$6,555	$13,987	$20,542	$1,892,950
250	$6,507	$14,035	$20,542	$1,878,914
251	$6,459	$14,084	$20,542	$1,864,831
252	$6,410	$14,132	$20,542	$1,850,699

第21年供款共

$246,509

第21年利息

$80,083

第21年共還本金

$166,426

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,362	$14,181	$20,542	$1,836,518
254	$6,313	$14,229	$20,542	$1,822,288
255	$6,264	$14,278	$20,542	$1,808,010
256	$6,215	$14,327	$20,542	$1,793,683
257	$6,166	$14,377	$20,542	$1,779,306
258	$6,116	$14,426	$20,542	$1,764,880
259	$6,067	$14,476	$20,542	$1,750,404
260	$6,017	$14,525	$20,542	$1,735,879
261	$5,967	$14,575	$20,542	$1,721,303
262	$5,917	$14,625	$20,542	$1,706,678
263	$5,867	$14,676	$20,542	$1,692,002
264	$5,816	$14,726	$20,542	$1,677,276

第22年供款共

$246,509

第22年利息

$73,087

第22年共還本金

$173,423

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,766	$14,777	$20,542	$1,662,499
266	$5,715	$14,828	$20,542	$1,647,672
267	$5,664	$14,879	$20,542	$1,632,793
268	$5,613	$14,930	$20,542	$1,617,863
269	$5,561	$14,981	$20,542	$1,602,882
270	$5,510	$15,033	$20,542	$1,587,850
271	$5,458	$15,084	$20,542	$1,572,765
272	$5,406	$15,136	$20,542	$1,557,629
273	$5,354	$15,188	$20,542	$1,542,441
274	$5,302	$15,240	$20,542	$1,527,201
275	$5,250	$15,293	$20,542	$1,511,908
276	$5,197	$15,345	$20,542	$1,496,563

第23年供款共

$246,509

第23年利息

$65,796

第23年共還本金

$180,713

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,144	$15,398	$20,542	$1,481,165
278	$5,092	$15,451	$20,542	$1,465,714
279	$5,038	$15,504	$20,542	$1,450,210
280	$4,985	$15,557	$20,542	$1,434,653
281	$4,932	$15,611	$20,542	$1,419,042
282	$4,878	$15,664	$20,542	$1,403,377
283	$4,824	$15,718	$20,542	$1,387,659
284	$4,770	$15,772	$20,542	$1,371,887
285	$4,716	$15,827	$20,542	$1,356,060
286	$4,661	$15,881	$20,542	$1,340,179
287	$4,607	$15,936	$20,542	$1,324,243
288	$4,552	$15,990	$20,542	$1,308,253

第24年供款共

$246,509

第24年利息

$58,199

第24年共還本金

$188,310

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,497	$16,045	$20,542	$1,292,208
290	$4,442	$16,100	$20,542	$1,276,107
291	$4,387	$16,156	$20,542	$1,259,951
292	$4,331	$16,211	$20,542	$1,243,740
293	$4,275	$16,267	$20,542	$1,227,473
294	$4,219	$16,323	$20,542	$1,211,150
295	$4,163	$16,379	$20,542	$1,194,771
296	$4,107	$16,435	$20,542	$1,178,335
297	$4,051	$16,492	$20,542	$1,161,843
298	$3,994	$16,549	$20,542	$1,145,295
299	$3,937	$16,606	$20,542	$1,128,689
300	$3,880	$16,663	$20,542	$1,112,027

第25年供款共

$246,509

第25年利息

$50,283

第25年共還本金

$196,226

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,823	$16,720	$20,542	$1,095,307
302	$3,765	$16,777	$20,542	$1,078,530
303	$3,707	$16,835	$20,542	$1,061,694
304	$3,650	$16,893	$20,542	$1,044,802
305	$3,592	$16,951	$20,542	$1,027,851
306	$3,533	$17,009	$20,542	$1,010,841
307	$3,475	$17,068	$20,542	$993,774
308	$3,416	$17,126	$20,542	$976,647
309	$3,357	$17,185	$20,542	$959,462
310	$3,298	$17,244	$20,542	$942,218
311	$3,239	$17,304	$20,542	$924,914
312	$3,179	$17,363	$20,542	$907,551

第26年供款共

$246,509

第26年利息

$42,034

第26年共還本金

$204,475

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,120	$17,423	$20,542	$890,128
314	$3,060	$17,483	$20,542	$872,646
315	$3,000	$17,543	$20,542	$855,103
316	$2,939	$17,603	$20,542	$837,500
317	$2,879	$17,664	$20,542	$819,837
318	$2,818	$17,724	$20,542	$802,112
319	$2,757	$17,785	$20,542	$784,327
320	$2,696	$17,846	$20,542	$766,481
321	$2,635	$17,908	$20,542	$748,573
322	$2,573	$17,969	$20,542	$730,604
323	$2,511	$18,031	$20,542	$712,573
324	$2,449	$18,093	$20,542	$694,480

第27年供款共

$246,509

第27年利息

$33,438

第27年共還本金

$213,071

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,387	$18,155	$20,542	$676,325
326	$2,325	$18,218	$20,542	$658,107
327	$2,262	$18,280	$20,542	$639,827
328	$2,199	$18,343	$20,542	$621,484
329	$2,136	$18,406	$20,542	$603,078
330	$2,073	$18,469	$20,542	$584,608
331	$2,010	$18,533	$20,542	$566,076
332	$1,946	$18,597	$20,542	$547,479
333	$1,882	$18,660	$20,542	$528,818
334	$1,818	$18,725	$20,542	$510,094
335	$1,753	$18,789	$20,542	$491,305
336	$1,689	$18,854	$20,542	$472,451

第28年供款共

$246,509

第28年利息

$24,481

第28年共還本金

$222,029

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,624	$18,918	$20,542	$453,533
338	$1,559	$18,983	$20,542	$434,549
339	$1,494	$19,049	$20,542	$415,501
340	$1,428	$19,114	$20,542	$396,387
341	$1,363	$19,180	$20,542	$377,207
342	$1,297	$19,246	$20,542	$357,961
343	$1,230	$19,312	$20,542	$338,649
344	$1,164	$19,378	$20,542	$319,271
345	$1,097	$19,445	$20,542	$299,826
346	$1,031	$19,512	$20,542	$280,314
347	$964	$19,579	$20,542	$260,735
348	$896	$19,646	$20,542	$241,089

第29年供款共

$246,509

第29年利息

$15,147

第29年共還本金

$231,362

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$829	$19,714	$20,542	$221,375
350	$761	$19,781	$20,542	$201,594
351	$693	$19,849	$20,542	$181,744
352	$625	$19,918	$20,542	$161,826
353	$556	$19,986	$20,542	$141,840
354	$488	$20,055	$20,542	$121,785
355	$419	$20,124	$20,542	$101,661
356	$349	$20,193	$20,542	$81,468
357	$280	$20,262	$20,542	$61,206
358	$210	$20,332	$20,542	$40,874
359	$141	$20,402	$20,542	$20,472
360	$70	$20,472	$20,542	$0

第30年供款共

$246,509

第30年利息

$5,421

第30年共還本金

$241,089

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$7,990,883

Disclaimer

Recommended properties

Mort. Insurance
info