Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$93,701

Single financed $454 , in total HK$93,701

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$8,371,862

Monthly Payment
$21,479

Down Payment

$482,000

Total Loan

$4,431,701

Total int. paid

$3,300,461

Stamp Duty

$99,500

Other

$58,200

Budget of property purchase

HK$639,700

Base on DTI ratio

$42,956

Budget of property purchase

HK$639,700

Down Payment

$482,000
Stamp Duty

$99,500
- AVD
  
  $99,500
Legal fee

$ 10,000
Agency Commission

$48,200
Mort. Insurance

$93,701

Min. Monthly Income Requirement

Base on DTI ratio

$42,956

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 FLORA PLAZA

thumb_up

FLORA PLAZA

392 ft²

@12,117

GFA

547 ft²

@8,684

directions_run Sale verified 首置必買

Sale$4.75 M

392 ft²

@12,117

GFA

547 ft²

@8,684

Sale$4.75 M

directions_run Sale verified 首置必買

Tsim Sha Tsui DOLFORD MANSION

thumb_up

DOLFORD MANSION

363 ft²

@12,397

GFA

474 ft²

@9,494

local_fire_department HIT

Sale$4.5 M

363 ft²

@12,397

GFA

474 ft²

@9,494

Sale$4.5 M

local_fire_department HIT

Fanling FANLING TOWN CTR BLK 02 BRILLIANT COURT

thumb_up

FANLING TOWN CTR BLK 02 BRILLIANT COURT

376 ft²

@11,516

GFA

502 ft²

@8,625

local_fire_department HIT

Sale$4.33 M

376 ft²

@11,516

GFA

502 ft²

@8,625

Sale$4.33 M

local_fire_department HIT

Sai Kung SAI SHA RD VILLAGE HOUSE

thumb_up

SAI SHA RD VILLAGE HOUSE

GFA

700 ft²

@6,714

directions_run Sale

Sale$4.7 M

GFA

700 ft²

@6,714

Sale$4.7 M

directions_run Sale

Tai Po TREASURE SPOT GARDEN

thumb_up

TREASURE SPOT GARDEN

700 ft²

@7,114

GFA

700 ft²

@7,114

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$4.98 M

700 ft²

@7,114

GFA

700 ft²

@7,114

Sale$4.98 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Ma On Shan THE MET. BLISS

thumb_up

MA ON SHAN THE MET. BLISS

223 ft²

@20,628

Sale$4.6 M

223 ft²

@20,628

Sale$4.6 M

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 WAI WAH

thumb_up

WAI WAH CTR

297 ft²

@16,835

GFA

404 ft²

@12,376

local_fire_department HIT

Sale$5 M

297 ft²

@16,835

GFA

404 ft²

@12,376

Sale$5 M

local_fire_department HIT

Fanling FLORA PLAZA BLK 02

thumb_up

FLORA PLAZA

370 ft²

@11,838

GFA

510 ft²

@8,588

verified 首置必買

Sale$4.38 M

370 ft²

@11,838

GFA

510 ft²

@8,588

Sale$4.38 M

verified 首置必買

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

451 ft²

@11,308

GFA

544 ft²

@9,375

local_fire_department HIT

Sale$5.1 M

451 ft²

@11,308

GFA

544 ft²

@9,375

Sale$5.1 M

local_fire_department HIT

Hung Hom VANTAGE

thumb_up

VANTAGE

197 ft²

@22,843

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$4.5 M

197 ft²

@22,843

Sale$4.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$26,523	$20,381	$16,702	$14,254
1.500	$27,509	$21,385	$17,724	$15,295
2.000	$28,518	$22,419	$18,784	$16,380
2.500	$29,550	$23,484	$19,881	$17,511
3.000	$30,605	$24,578	$21,016	$18,684
3.500	$31,681	$25,702	$22,186	$19,900
4.000	$32,781	$26,855	$23,392	$21,158
4.125	$33,059	$27,148	$23,699	$21,478
4.500	$33,902	$28,037	$24,633	$22,455
5.000	$35,046	$29,247	$25,907	$23,790
5.500	$36,211	$30,485	$27,215	$25,163
6.000	$37,397	$31,750	$28,554	$26,570

Monthly Payment$21,479

Term

30Year

Loan amount

$4,431,700.8

Total int. paid

$3,300,461

Total Loan and Interest

$7,732,161.8

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$15,234	$6,244	$21,478	$4,425,457
2	$15,213	$6,266	$21,478	$4,419,191
3	$15,191	$6,287	$21,478	$4,412,904
4	$15,169	$6,309	$21,478	$4,406,595
5	$15,148	$6,331	$21,478	$4,400,264
6	$15,126	$6,352	$21,478	$4,393,912
7	$15,104	$6,374	$21,478	$4,387,538
8	$15,082	$6,396	$21,478	$4,381,142
9	$15,060	$6,418	$21,478	$4,374,724
10	$15,038	$6,440	$21,478	$4,368,283
11	$15,016	$6,462	$21,478	$4,361,821
12	$14,994	$6,484	$21,478	$4,355,337

第1年供款共

$257,739

第1年利息

$181,375

第1年共還本金

$76,364

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$14,971	$6,507	$21,478	$4,348,830
14	$14,949	$6,529	$21,478	$4,342,301
15	$14,927	$6,552	$21,478	$4,335,749
16	$14,904	$6,574	$21,478	$4,329,175
17	$14,882	$6,597	$21,478	$4,322,579
18	$14,859	$6,619	$21,478	$4,315,959
19	$14,836	$6,642	$21,478	$4,309,317
20	$14,813	$6,665	$21,478	$4,302,652
21	$14,790	$6,688	$21,478	$4,295,964
22	$14,767	$6,711	$21,478	$4,289,253
23	$14,744	$6,734	$21,478	$4,282,519
24	$14,721	$6,757	$21,478	$4,275,762

第2年供款共

$257,739

第2年利息

$178,164

第2年共還本金

$79,574

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$14,698	$6,780	$21,478	$4,268,982
26	$14,675	$6,804	$21,478	$4,262,178
27	$14,651	$6,827	$21,478	$4,255,352
28	$14,628	$6,850	$21,478	$4,248,501
29	$14,604	$6,874	$21,478	$4,241,627
30	$14,581	$6,898	$21,478	$4,234,729
31	$14,557	$6,921	$21,478	$4,227,808
32	$14,533	$6,945	$21,478	$4,220,863
33	$14,509	$6,969	$21,478	$4,213,894
34	$14,485	$6,993	$21,478	$4,206,901
35	$14,461	$7,017	$21,478	$4,199,884
36	$14,437	$7,041	$21,478	$4,192,843

第3年供款共

$257,739

第3年利息

$174,819

第3年共還本金

$82,920

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$14,413	$7,065	$21,478	$4,185,777
38	$14,389	$7,090	$21,478	$4,178,688
39	$14,364	$7,114	$21,478	$4,171,574
40	$14,340	$7,138	$21,478	$4,164,435
41	$14,315	$7,163	$21,478	$4,157,272
42	$14,291	$7,188	$21,478	$4,150,085
43	$14,266	$7,212	$21,478	$4,142,873
44	$14,241	$7,237	$21,478	$4,135,635
45	$14,216	$7,262	$21,478	$4,128,373
46	$14,191	$7,287	$21,478	$4,121,087
47	$14,166	$7,312	$21,478	$4,113,775
48	$14,141	$7,337	$21,478	$4,106,437

第4年供款共

$257,739

第4年利息

$171,333

第4年共還本金

$86,405

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$14,116	$7,362	$21,478	$4,099,075
50	$14,091	$7,388	$21,478	$4,091,687
51	$14,065	$7,413	$21,478	$4,084,274
52	$14,040	$7,439	$21,478	$4,076,836
53	$14,014	$7,464	$21,478	$4,069,372
54	$13,988	$7,490	$21,478	$4,061,882
55	$13,963	$7,516	$21,478	$4,054,366
56	$13,937	$7,541	$21,478	$4,046,825
57	$13,911	$7,567	$21,478	$4,039,258
58	$13,885	$7,593	$21,478	$4,031,665
59	$13,859	$7,619	$21,478	$4,024,045
60	$13,833	$7,646	$21,478	$4,016,400

第5年供款共

$257,739

第5年利息

$167,701

第5年共還本金

$90,038

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$13,806	$7,672	$21,478	$4,008,728
62	$13,780	$7,698	$21,478	$4,001,030
63	$13,754	$7,725	$21,478	$3,993,305
64	$13,727	$7,751	$21,478	$3,985,554
65	$13,700	$7,778	$21,478	$3,977,776
66	$13,674	$7,805	$21,478	$3,969,971
67	$13,647	$7,831	$21,478	$3,962,140
68	$13,620	$7,858	$21,478	$3,954,281
69	$13,593	$7,885	$21,478	$3,946,396
70	$13,566	$7,912	$21,478	$3,938,483
71	$13,539	$7,940	$21,478	$3,930,544
72	$13,511	$7,967	$21,478	$3,922,577

第6年供款共

$257,739

第6年利息

$163,916

第6年共還本金

$93,823

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$13,484	$7,994	$21,478	$3,914,582
74	$13,456	$8,022	$21,478	$3,906,561
75	$13,429	$8,049	$21,478	$3,898,511
76	$13,401	$8,077	$21,478	$3,890,434
77	$13,373	$8,105	$21,478	$3,882,329
78	$13,346	$8,133	$21,478	$3,874,196
79	$13,318	$8,161	$21,478	$3,866,036
80	$13,289	$8,189	$21,478	$3,857,847
81	$13,261	$8,217	$21,478	$3,849,630
82	$13,233	$8,245	$21,478	$3,841,385
83	$13,205	$8,273	$21,478	$3,833,112
84	$13,176	$8,302	$21,478	$3,824,810

第7年供款共

$257,739

第7年利息

$159,972

第7年共還本金

$97,767

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$13,148	$8,330	$21,478	$3,816,479
86	$13,119	$8,359	$21,478	$3,808,120
87	$13,090	$8,388	$21,478	$3,799,732
88	$13,062	$8,417	$21,478	$3,791,316
89	$13,033	$8,446	$21,478	$3,782,870
90	$13,004	$8,475	$21,478	$3,774,395
91	$12,974	$8,504	$21,478	$3,765,892
92	$12,945	$8,533	$21,478	$3,757,359
93	$12,916	$8,562	$21,478	$3,748,796
94	$12,886	$8,592	$21,478	$3,740,205
95	$12,857	$8,621	$21,478	$3,731,583
96	$12,827	$8,651	$21,478	$3,722,933

第8年供款共

$257,739

第8年利息

$155,862

第8年共還本金

$101,877

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$12,798	$8,681	$21,478	$3,714,252
98	$12,768	$8,710	$21,478	$3,705,541
99	$12,738	$8,740	$21,478	$3,696,801
100	$12,708	$8,770	$21,478	$3,688,031
101	$12,678	$8,801	$21,478	$3,679,230
102	$12,647	$8,831	$21,478	$3,670,399
103	$12,617	$8,861	$21,478	$3,661,538
104	$12,587	$8,892	$21,478	$3,652,646
105	$12,556	$8,922	$21,478	$3,643,724
106	$12,525	$8,953	$21,478	$3,634,771
107	$12,495	$8,984	$21,478	$3,625,787
108	$12,464	$9,015	$21,478	$3,616,773

第9年供款共

$257,739

第9年利息

$151,579

第9年共還本金

$106,160

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$12,433	$9,046	$21,478	$3,607,727
110	$12,402	$9,077	$21,478	$3,598,650
111	$12,370	$9,108	$21,478	$3,589,543
112	$12,339	$9,139	$21,478	$3,580,403
113	$12,308	$9,171	$21,478	$3,571,233
114	$12,276	$9,202	$21,478	$3,562,031
115	$12,244	$9,234	$21,478	$3,552,797
116	$12,213	$9,265	$21,478	$3,543,531
117	$12,181	$9,297	$21,478	$3,534,234
118	$12,149	$9,329	$21,478	$3,524,905
119	$12,117	$9,361	$21,478	$3,515,543
120	$12,085	$9,394	$21,478	$3,506,150

第10年供款共

$257,739

第10年利息

$147,116

第10年共還本金

$110,623

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,052	$9,426	$21,478	$3,496,724
122	$12,020	$9,458	$21,478	$3,487,266
123	$11,987	$9,491	$21,478	$3,477,775
124	$11,955	$9,523	$21,478	$3,468,252
125	$11,922	$9,556	$21,478	$3,458,696
126	$11,889	$9,589	$21,478	$3,449,107
127	$11,856	$9,622	$21,478	$3,439,485
128	$11,823	$9,655	$21,478	$3,429,830
129	$11,790	$9,688	$21,478	$3,420,142
130	$11,757	$9,721	$21,478	$3,410,420
131	$11,723	$9,755	$21,478	$3,400,665
132	$11,690	$9,788	$21,478	$3,390,877

第11年供款共

$257,739

第11年利息

$142,466

第11年共還本金

$115,273

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$11,656	$9,822	$21,478	$3,381,055
134	$11,622	$9,856	$21,478	$3,371,199
135	$11,588	$9,890	$21,478	$3,361,309
136	$11,554	$9,924	$21,478	$3,351,385
137	$11,520	$9,958	$21,478	$3,341,427
138	$11,486	$9,992	$21,478	$3,331,435
139	$11,452	$10,026	$21,478	$3,321,409
140	$11,417	$10,061	$21,478	$3,311,348
141	$11,383	$10,095	$21,478	$3,301,253
142	$11,348	$10,130	$21,478	$3,291,122
143	$11,313	$10,165	$21,478	$3,280,957
144	$11,278	$10,200	$21,478	$3,270,758

第12年供款共

$257,739

第12年利息

$137,620

第12年共還本金

$120,119

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,243	$10,235	$21,478	$3,260,523
146	$11,208	$10,270	$21,478	$3,250,252
147	$11,173	$10,305	$21,478	$3,239,947
148	$11,137	$10,341	$21,478	$3,229,606
149	$11,102	$10,376	$21,478	$3,219,229
150	$11,066	$10,412	$21,478	$3,208,817
151	$11,030	$10,448	$21,478	$3,198,369
152	$10,994	$10,484	$21,478	$3,187,886
153	$10,958	$10,520	$21,478	$3,177,366
154	$10,922	$10,556	$21,478	$3,166,810
155	$10,886	$10,592	$21,478	$3,156,217
156	$10,849	$10,629	$21,478	$3,145,589

第13年供款共

$257,739

第13年利息

$132,570

第13年共還本金

$125,169

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$10,813	$10,665	$21,478	$3,134,923
158	$10,776	$10,702	$21,478	$3,124,221
159	$10,740	$10,739	$21,478	$3,113,483
160	$10,703	$10,776	$21,478	$3,102,707
161	$10,666	$10,813	$21,478	$3,091,894
162	$10,628	$10,850	$21,478	$3,081,045
163	$10,591	$10,887	$21,478	$3,070,157
164	$10,554	$10,925	$21,478	$3,059,233
165	$10,516	$10,962	$21,478	$3,048,271
166	$10,478	$11,000	$21,478	$3,037,271
167	$10,441	$11,038	$21,478	$3,026,233
168	$10,403	$11,076	$21,478	$3,015,158

第14年供款共

$257,739

第14年利息

$127,308

第14年共還本金

$130,431

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$10,365	$11,114	$21,478	$3,004,044
170	$10,326	$11,152	$21,478	$2,992,892
171	$10,288	$11,190	$21,478	$2,981,702
172	$10,250	$11,229	$21,478	$2,970,474
173	$10,211	$11,267	$21,478	$2,959,206
174	$10,172	$11,306	$21,478	$2,947,900
175	$10,133	$11,345	$21,478	$2,936,556
176	$10,094	$11,384	$21,478	$2,925,172
177	$10,055	$11,423	$21,478	$2,913,749
178	$10,016	$11,462	$21,478	$2,902,287
179	$9,977	$11,502	$21,478	$2,890,785
180	$9,937	$11,541	$21,478	$2,879,244

第15年供款共

$257,739

第15年利息

$121,825

第15年共還本金

$135,914

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$9,897	$11,581	$21,478	$2,867,663
182	$9,858	$11,621	$21,478	$2,856,042
183	$9,818	$11,661	$21,478	$2,844,382
184	$9,778	$11,701	$21,478	$2,832,681
185	$9,737	$11,741	$21,478	$2,820,940
186	$9,697	$11,781	$21,478	$2,809,159
187	$9,656	$11,822	$21,478	$2,797,337
188	$9,616	$11,862	$21,478	$2,785,475
189	$9,575	$11,903	$21,478	$2,773,572
190	$9,534	$11,944	$21,478	$2,761,628
191	$9,493	$11,985	$21,478	$2,749,643
192	$9,452	$12,026	$21,478	$2,737,616

第16年供款共

$257,739

第16年利息

$116,111

第16年共還本金

$141,628

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,411	$12,068	$21,478	$2,725,549
194	$9,369	$12,109	$21,478	$2,713,439
195	$9,327	$12,151	$21,478	$2,701,289
196	$9,286	$12,193	$21,478	$2,689,096
197	$9,244	$12,234	$21,478	$2,676,862
198	$9,202	$12,277	$21,478	$2,664,585
199	$9,160	$12,319	$21,478	$2,652,266
200	$9,117	$12,361	$21,478	$2,639,905
201	$9,075	$12,404	$21,478	$2,627,502
202	$9,032	$12,446	$21,478	$2,615,056
203	$8,989	$12,489	$21,478	$2,602,567
204	$8,946	$12,532	$21,478	$2,590,035

第17年供款共

$257,739

第17年利息

$110,157

第17年共還本金

$147,582

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$8,903	$12,575	$21,478	$2,577,460
206	$8,860	$12,618	$21,478	$2,564,842
207	$8,817	$12,662	$21,478	$2,552,180
208	$8,773	$12,705	$21,478	$2,539,475
209	$8,729	$12,749	$21,478	$2,526,726
210	$8,686	$12,793	$21,478	$2,513,933
211	$8,642	$12,837	$21,478	$2,501,097
212	$8,598	$12,881	$21,478	$2,488,216
213	$8,553	$12,925	$21,478	$2,475,291
214	$8,509	$12,969	$21,478	$2,462,322
215	$8,464	$13,014	$21,478	$2,449,308
216	$8,419	$13,059	$21,478	$2,436,249

第18年供款共

$257,739

第18年利息

$103,953

第18年共還本金

$153,786

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,375	$13,104	$21,478	$2,423,145
218	$8,330	$13,149	$21,478	$2,409,997
219	$8,284	$13,194	$21,478	$2,396,803
220	$8,239	$13,239	$21,478	$2,383,564
221	$8,194	$13,285	$21,478	$2,370,279
222	$8,148	$13,330	$21,478	$2,356,949
223	$8,102	$13,376	$21,478	$2,343,572
224	$8,056	$13,422	$21,478	$2,330,150
225	$8,010	$13,468	$21,478	$2,316,682
226	$7,964	$13,515	$21,478	$2,303,167
227	$7,917	$13,561	$21,478	$2,289,606
228	$7,871	$13,608	$21,478	$2,275,998

第19年供款共

$257,739

第19年利息

$97,488

第19年共還本金

$160,251

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$7,824	$13,654	$21,478	$2,262,344
230	$7,777	$13,701	$21,478	$2,248,643
231	$7,730	$13,749	$21,478	$2,234,894
232	$7,682	$13,796	$21,478	$2,221,098
233	$7,635	$13,843	$21,478	$2,207,255
234	$7,587	$13,891	$21,478	$2,193,364
235	$7,540	$13,939	$21,478	$2,179,426
236	$7,492	$13,986	$21,478	$2,165,439
237	$7,444	$14,035	$21,478	$2,151,405
238	$7,395	$14,083	$21,478	$2,137,322
239	$7,347	$14,131	$21,478	$2,123,191
240	$7,298	$14,180	$21,478	$2,109,011

第20年供款共

$257,739

第20年利息

$90,751

第20年共還本金

$166,987

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,250	$14,229	$21,478	$2,094,783
242	$7,201	$14,277	$21,478	$2,080,505
243	$7,152	$14,326	$21,478	$2,066,179
244	$7,102	$14,376	$21,478	$2,051,803
245	$7,053	$14,425	$21,478	$2,037,378
246	$7,003	$14,475	$21,478	$2,022,903
247	$6,954	$14,524	$21,478	$2,008,378
248	$6,904	$14,574	$21,478	$1,993,804
249	$6,854	$14,625	$21,478	$1,979,180
250	$6,803	$14,675	$21,478	$1,964,505
251	$6,753	$14,725	$21,478	$1,949,779
252	$6,702	$14,776	$21,478	$1,935,004

第21年供款共

$257,739

第21年利息

$83,731

第21年共還本金

$174,007

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,652	$14,827	$21,478	$1,920,177
254	$6,601	$14,878	$21,478	$1,905,299
255	$6,549	$14,929	$21,478	$1,890,371
256	$6,498	$14,980	$21,478	$1,875,391
257	$6,447	$15,032	$21,478	$1,860,359
258	$6,395	$15,083	$21,478	$1,845,276
259	$6,343	$15,135	$21,478	$1,830,141
260	$6,291	$15,187	$21,478	$1,814,954
261	$6,239	$15,239	$21,478	$1,799,714
262	$6,187	$15,292	$21,478	$1,784,422
263	$6,134	$15,344	$21,478	$1,769,078
264	$6,081	$15,397	$21,478	$1,753,681

第22年供款共

$257,739

第22年利息

$76,416

第22年共還本金

$181,322

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,028	$15,450	$21,478	$1,738,231
266	$5,975	$15,503	$21,478	$1,722,728
267	$5,922	$15,556	$21,478	$1,707,172
268	$5,868	$15,610	$21,478	$1,691,562
269	$5,815	$15,663	$21,478	$1,675,899
270	$5,761	$15,717	$21,478	$1,660,181
271	$5,707	$15,771	$21,478	$1,644,410
272	$5,653	$15,826	$21,478	$1,628,584
273	$5,598	$15,880	$21,478	$1,612,704
274	$5,544	$15,935	$21,478	$1,596,770
275	$5,489	$15,989	$21,478	$1,580,780
276	$5,434	$16,044	$21,478	$1,564,736

第23年供款共

$257,739

第23年利息

$68,794

第23年共還本金

$188,945

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,379	$16,099	$21,478	$1,548,637
278	$5,323	$16,155	$21,478	$1,532,482
279	$5,268	$16,210	$21,478	$1,516,272
280	$5,212	$16,266	$21,478	$1,500,006
281	$5,156	$16,322	$21,478	$1,483,684
282	$5,100	$16,378	$21,478	$1,467,306
283	$5,044	$16,434	$21,478	$1,450,871
284	$4,987	$16,491	$21,478	$1,434,380
285	$4,931	$16,548	$21,478	$1,417,833
286	$4,874	$16,604	$21,478	$1,401,228
287	$4,817	$16,662	$21,478	$1,384,567
288	$4,759	$16,719	$21,478	$1,367,848

第24年供款共

$257,739

第24年利息

$60,851

第24年共還本金

$196,888

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,702	$16,776	$21,478	$1,351,072
290	$4,644	$16,834	$21,478	$1,334,238
291	$4,586	$16,892	$21,478	$1,317,346
292	$4,528	$16,950	$21,478	$1,300,396
293	$4,470	$17,008	$21,478	$1,283,388
294	$4,412	$17,067	$21,478	$1,266,322
295	$4,353	$17,125	$21,478	$1,249,196
296	$4,294	$17,184	$21,478	$1,232,012
297	$4,235	$17,243	$21,478	$1,214,769
298	$4,176	$17,302	$21,478	$1,197,467
299	$4,116	$17,362	$21,478	$1,180,105
300	$4,057	$17,422	$21,478	$1,162,683

第25年供款共

$257,739

第25年利息

$52,574

第25年共還本金

$205,165

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,997	$17,482	$21,478	$1,145,202
302	$3,937	$17,542	$21,478	$1,127,660
303	$3,876	$17,602	$21,478	$1,110,058
304	$3,816	$17,662	$21,478	$1,092,396
305	$3,755	$17,723	$21,478	$1,074,672
306	$3,694	$17,784	$21,478	$1,056,888
307	$3,633	$17,845	$21,478	$1,039,043
308	$3,572	$17,907	$21,478	$1,021,137
309	$3,510	$17,968	$21,478	$1,003,169
310	$3,448	$18,030	$21,478	$985,139
311	$3,386	$18,092	$21,478	$967,047
312	$3,324	$18,154	$21,478	$948,893

第26年供款共

$257,739

第26年利息

$43,949

第26年共還本金

$213,790

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,262	$18,216	$21,478	$930,677
314	$3,199	$18,279	$21,478	$912,398
315	$3,136	$18,342	$21,478	$894,056
316	$3,073	$18,405	$21,478	$875,651
317	$3,010	$18,468	$21,478	$857,183
318	$2,947	$18,532	$21,478	$838,651
319	$2,883	$18,595	$21,478	$820,056
320	$2,819	$18,659	$21,478	$801,396
321	$2,755	$18,723	$21,478	$782,673
322	$2,690	$18,788	$21,478	$763,885
323	$2,626	$18,852	$21,478	$745,033
324	$2,561	$18,917	$21,478	$726,116

第27年供款共

$257,739

第27年利息

$34,961

第27年共還本金

$222,777

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,496	$18,982	$21,478	$707,133
326	$2,431	$19,047	$21,478	$688,086
327	$2,365	$19,113	$21,478	$668,973
328	$2,300	$19,179	$21,478	$649,794
329	$2,234	$19,245	$21,478	$630,550
330	$2,168	$19,311	$21,478	$611,239
331	$2,101	$19,377	$21,478	$591,862
332	$2,035	$19,444	$21,478	$572,418
333	$1,968	$19,511	$21,478	$552,908
334	$1,901	$19,578	$21,478	$533,330
335	$1,833	$19,645	$21,478	$513,685
336	$1,766	$19,712	$21,478	$493,973

第28年供款共

$257,739

第28年利息

$25,596

第28年共還本金

$232,143

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,698	$19,780	$21,478	$474,193
338	$1,630	$19,848	$21,478	$454,344
339	$1,562	$19,916	$21,478	$434,428
340	$1,493	$19,985	$21,478	$414,443
341	$1,425	$20,054	$21,478	$394,390
342	$1,356	$20,123	$21,478	$374,267
343	$1,287	$20,192	$21,478	$354,075
344	$1,217	$20,261	$21,478	$333,814
345	$1,147	$20,331	$21,478	$313,484
346	$1,078	$20,401	$21,478	$293,083
347	$1,007	$20,471	$21,478	$272,612
348	$937	$20,541	$21,478	$252,071

第29年供款共

$257,739

第29年利息

$15,837

第29年共還本金

$241,902

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$866	$20,612	$21,478	$231,459
350	$796	$20,683	$21,478	$210,777
351	$725	$20,754	$21,478	$190,023
352	$653	$20,825	$21,478	$169,198
353	$582	$20,897	$21,478	$148,301
354	$510	$20,968	$21,478	$127,333
355	$438	$21,041	$21,478	$106,292
356	$365	$21,113	$21,478	$85,180
357	$293	$21,185	$21,478	$63,994
358	$220	$21,258	$21,478	$42,736
359	$147	$21,331	$21,478	$21,405
360	$74	$21,405	$21,478	$0

第30年供款共

$257,739

第30年利息

$5,668

第30年共還本金

$252,071

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$8,371,862

Disclaimer

Recommended properties

Mort. Insurance
info