Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$113,141

Single financed $548 , in total HK$113,141

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$10,117,495

Monthly Payment
$25,935

Down Payment

$582,000

Total Loan

$5,351,141

Total int. paid

$3,985,204

Stamp Duty

$130,950

Other

$68,200

Budget of property purchase

HK$781,150

Base on DTI ratio

$51,869

Budget of property purchase

HK$781,150

Down Payment

$582,000
Stamp Duty

$130,950
- AVD
  
  $130,950
Legal fee

$ 10,000
Agency Commission

$58,200
Mort. Insurance

$113,141

Min. Monthly Income Requirement

Base on DTI ratio

$51,869

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

Sai Kung SAI KENG

thumb_up

SAI KENG

GFA

600 ft²

@8,667

local_fire_department HIT

Sale$5.2 M

GFA

600 ft²

@8,667

Sale$5.2 M

local_fire_department HIT

Sai Kung SAI SHA RD VILLAGE HOUSE

thumb_up

SAI SHA RD VILLAGE HOUSE

GFA

700 ft²

@9,429

verified 首置必買

Sale$6.6 M

GFA

700 ft²

@9,429

Sale$6.6 M

verified 首置必買

Fanling DAWNING VIEWS BLK 05

thumb_up

DAWNING VIEWS BLK 05

393 ft²

@13,486

GFA

543 ft²

@9,761

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$5.3 M

393 ft²

@13,486

GFA

543 ft²

@9,761

Sale$5.3 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Tai Kok Tsui ELTANIN SQUARE MILE TWR 02

thumb_up

ELTANIN SQUARE MILE TWR 02

265 ft²

@20,000

local_fire_department HIT local_offer Good Catch

Sale$5.3 M

265 ft²

@20,000

Sale$5.3 M

local_fire_department HIT local_offer Good Catch

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

THE MET. BLOSSOM TWR 02

322 ft²

@20,186

local_fire_department HIT real_estate_agent Rare

Sale$6.5 M

322 ft²

@20,186

Sale$6.5 M

local_fire_department HIT real_estate_agent Rare

Shatin CITY ONE SHATIN SITE 02

thumb_up

CITY ONE SHATIN SITE 02

327 ft²

@15,229

GFA

395 ft²

@12,608

local_fire_department HIT directions_run Sale vpn_key Key

Sale$4.98 M

327 ft²

@15,229

GFA

395 ft²

@12,608

Sale$4.98 M

local_fire_department HIT directions_run Sale vpn_key Key

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

326 ft²

@16,564

GFA

395 ft²

@13,671

real_estate_agent Rare verified 首置必買

Sale$5.4 M

326 ft²

@16,564

GFA

395 ft²

@13,671

Sale$5.4 M

real_estate_agent Rare verified 首置必買

Ma On Shan THE MET. BLISS TWR 02

thumb_up

THE MET. BLISS

332 ft²

@17,771

verified 首置必買

Sale$5.9 M

332 ft²

@17,771

Sale$5.9 M

verified 首置必買

Ma On Shan MARBELLA BLK B

thumb_up

MARBELLA BLK B

535 ft²

@12,336

GFA

664 ft²

@9,940

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$6.6 M

535 ft²

@12,336

GFA

664 ft²

@9,940

Sale$6.6 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Fanling FANLING CTR PH 01 BLK C

thumb_up

FANLING CTR PH 01 BLK C

468 ft²

@11,538

GFA

605 ft²

@8,926

hotel_class King

Sale$5.4 M

468 ft²

@11,538

GFA

605 ft²

@8,926

Sale$5.4 M

hotel_class King

Shatin LAI SHING GDN

thumb_up

LAI SHING GDN

441 ft²

@14,966

GFA

620 ft²

@10,645

real_estate_agent Rare verified 首置必買

Sale$6.6 M

441 ft²

@14,966

GFA

620 ft²

@10,645

Sale$6.6 M

real_estate_agent Rare verified 首置必買

Ma On Shan SAUSALITO

thumb_up

SAUSALITO

512 ft²

@13,281

GFA

683 ft²

@9,956

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$6.8 M

512 ft²

@13,281

GFA

683 ft²

@9,956

Sale$6.8 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$32,026	$24,610	$20,167	$17,211
1.500	$33,217	$25,822	$21,401	$18,468
2.000	$34,435	$27,071	$22,681	$19,779
2.500	$35,681	$28,356	$24,006	$21,143
3.000	$36,954	$29,677	$25,376	$22,561
3.500	$38,254	$31,034	$26,789	$24,029
4.000	$39,582	$32,427	$28,245	$25,547
4.125	$39,918	$32,780	$28,616	$25,934
4.500	$40,936	$33,854	$29,743	$27,113
5.000	$42,316	$35,315	$31,282	$28,726
5.500	$43,723	$36,810	$32,861	$30,383
6.000	$45,156	$38,337	$34,477	$32,083

Monthly Payment$25,935

Term

30Year

Loan amount

$5,351,140.8

Total int. paid

$3,985,204

Total Loan and Interest

$9,336,344.8

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$18,395	$7,540	$25,934	$5,343,601
2	$18,369	$7,566	$25,934	$5,336,035
3	$18,343	$7,592	$25,934	$5,328,444
4	$18,317	$7,618	$25,934	$5,320,826
5	$18,290	$7,644	$25,934	$5,313,182
6	$18,264	$7,670	$25,934	$5,305,512
7	$18,238	$7,697	$25,934	$5,297,815
8	$18,211	$7,723	$25,934	$5,290,092
9	$18,185	$7,750	$25,934	$5,282,343
10	$18,158	$7,776	$25,934	$5,274,566
11	$18,131	$7,803	$25,934	$5,266,763
12	$18,104	$7,830	$25,934	$5,258,934

第1年供款共

$311,211

第1年利息

$219,004

第1年共還本金

$92,207

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$18,078	$7,857	$25,934	$5,251,077
14	$18,051	$7,884	$25,934	$5,243,193
15	$18,023	$7,911	$25,934	$5,235,282
16	$17,996	$7,938	$25,934	$5,227,344
17	$17,969	$7,965	$25,934	$5,219,379
18	$17,942	$7,993	$25,934	$5,211,386
19	$17,914	$8,020	$25,934	$5,203,366
20	$17,887	$8,048	$25,934	$5,195,318
21	$17,859	$8,075	$25,934	$5,187,243
22	$17,831	$8,103	$25,934	$5,179,140
23	$17,803	$8,131	$25,934	$5,171,009
24	$17,775	$8,159	$25,934	$5,162,850

第2年供款共

$311,211

第2年利息

$215,128

第2年共還本金

$96,084

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$17,747	$8,187	$25,934	$5,154,663
26	$17,719	$8,215	$25,934	$5,146,448
27	$17,691	$8,243	$25,934	$5,138,205
28	$17,663	$8,272	$25,934	$5,129,933
29	$17,634	$8,300	$25,934	$5,121,633
30	$17,606	$8,329	$25,934	$5,113,304
31	$17,577	$8,357	$25,934	$5,104,947
32	$17,548	$8,386	$25,934	$5,096,561
33	$17,519	$8,415	$25,934	$5,088,146
34	$17,491	$8,444	$25,934	$5,079,702
35	$17,461	$8,473	$25,934	$5,071,229
36	$17,432	$8,502	$25,934	$5,062,727

第3年供款共

$311,211

第3年利息

$211,089

第3年共還本金

$100,123

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$17,403	$8,531	$25,934	$5,054,196
38	$17,374	$8,560	$25,934	$5,045,636
39	$17,344	$8,590	$25,934	$5,037,046
40	$17,315	$8,619	$25,934	$5,028,426
41	$17,285	$8,649	$25,934	$5,019,777
42	$17,255	$8,679	$25,934	$5,011,098
43	$17,226	$8,709	$25,934	$5,002,390
44	$17,196	$8,739	$25,934	$4,993,651
45	$17,166	$8,769	$25,934	$4,984,883
46	$17,136	$8,799	$25,934	$4,976,084
47	$17,105	$8,829	$25,934	$4,967,255
48	$17,075	$8,859	$25,934	$4,958,395

第4年供款共

$311,211

第4年利息

$206,880

第4年共還本金

$104,332

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$17,044	$8,890	$25,934	$4,949,506
50	$17,014	$8,920	$25,934	$4,940,585
51	$16,983	$8,951	$25,934	$4,931,634
52	$16,952	$8,982	$25,934	$4,922,652
53	$16,922	$9,013	$25,934	$4,913,640
54	$16,891	$9,044	$25,934	$4,904,596
55	$16,860	$9,075	$25,934	$4,895,521
56	$16,828	$9,106	$25,934	$4,886,415
57	$16,797	$9,137	$25,934	$4,877,278
58	$16,766	$9,169	$25,934	$4,868,110
59	$16,734	$9,200	$25,934	$4,858,909
60	$16,703	$9,232	$25,934	$4,849,678

第5年供款共

$311,211

第5年利息

$202,494

第5年共還本金

$108,718

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$16,671	$9,264	$25,934	$4,840,414
62	$16,639	$9,295	$25,934	$4,831,119
63	$16,607	$9,327	$25,934	$4,821,791
64	$16,575	$9,359	$25,934	$4,812,432
65	$16,543	$9,392	$25,934	$4,803,040
66	$16,510	$9,424	$25,934	$4,793,617
67	$16,478	$9,456	$25,934	$4,784,160
68	$16,446	$9,489	$25,934	$4,774,672
69	$16,413	$9,521	$25,934	$4,765,150
70	$16,380	$9,554	$25,934	$4,755,596
71	$16,347	$9,587	$25,934	$4,746,009
72	$16,314	$9,620	$25,934	$4,736,389

第6年供款共

$311,211

第6年利息

$197,923

第6年共還本金

$113,288

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$16,281	$9,653	$25,934	$4,726,736
74	$16,248	$9,686	$25,934	$4,717,050
75	$16,215	$9,719	$25,934	$4,707,331
76	$16,181	$9,753	$25,934	$4,697,578
77	$16,148	$9,786	$25,934	$4,687,792
78	$16,114	$9,820	$25,934	$4,677,972
79	$16,081	$9,854	$25,934	$4,668,118
80	$16,047	$9,888	$25,934	$4,658,230
81	$16,013	$9,922	$25,934	$4,648,309
82	$15,979	$9,956	$25,934	$4,638,353
83	$15,944	$9,990	$25,934	$4,628,363
84	$15,910	$10,024	$25,934	$4,618,339

第7年供款共

$311,211

第7年利息

$193,161

第7年共還本金

$118,051

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$15,876	$10,059	$25,934	$4,608,280
86	$15,841	$10,093	$25,934	$4,598,187
87	$15,806	$10,128	$25,934	$4,588,059
88	$15,771	$10,163	$25,934	$4,577,896
89	$15,737	$10,198	$25,934	$4,567,698
90	$15,701	$10,233	$25,934	$4,557,465
91	$15,666	$10,268	$25,934	$4,547,197
92	$15,631	$10,303	$25,934	$4,536,894
93	$15,596	$10,339	$25,934	$4,526,555
94	$15,560	$10,374	$25,934	$4,516,181
95	$15,524	$10,410	$25,934	$4,505,771
96	$15,489	$10,446	$25,934	$4,495,325

第8年供款共

$311,211

第8年利息

$188,198

第8年共還本金

$123,013

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$15,453	$10,482	$25,934	$4,484,844
98	$15,417	$10,518	$25,934	$4,474,326
99	$15,380	$10,554	$25,934	$4,463,772
100	$15,344	$10,590	$25,934	$4,453,182
101	$15,308	$10,626	$25,934	$4,442,556
102	$15,271	$10,663	$25,934	$4,431,893
103	$15,235	$10,700	$25,934	$4,421,193
104	$15,198	$10,736	$25,934	$4,410,457
105	$15,161	$10,773	$25,934	$4,399,683
106	$15,124	$10,810	$25,934	$4,388,873
107	$15,087	$10,848	$25,934	$4,378,025
108	$15,049	$10,885	$25,934	$4,367,140

第9年供款共

$311,211

第9年利息

$183,027

第9年共還本金

$128,185

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$15,012	$10,922	$25,934	$4,356,218
110	$14,974	$10,960	$25,934	$4,345,258
111	$14,937	$10,997	$25,934	$4,334,261
112	$14,899	$11,035	$25,934	$4,323,226
113	$14,861	$11,073	$25,934	$4,312,152
114	$14,823	$11,111	$25,934	$4,301,041
115	$14,785	$11,149	$25,934	$4,289,892
116	$14,747	$11,188	$25,934	$4,278,704
117	$14,708	$11,226	$25,934	$4,267,478
118	$14,669	$11,265	$25,934	$4,256,213
119	$14,631	$11,304	$25,934	$4,244,909
120	$14,592	$11,342	$25,934	$4,233,567

第10年供款共

$311,211

第10年利息

$177,638

第10年共還本金

$133,574

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$14,553	$11,381	$25,934	$4,222,185
122	$14,514	$11,421	$25,934	$4,210,765
123	$14,475	$11,460	$25,934	$4,199,305
124	$14,435	$11,499	$25,934	$4,187,806
125	$14,396	$11,539	$25,934	$4,176,267
126	$14,356	$11,578	$25,934	$4,164,689
127	$14,316	$11,618	$25,934	$4,153,071
128	$14,276	$11,658	$25,934	$4,141,413
129	$14,236	$11,698	$25,934	$4,129,714
130	$14,196	$11,738	$25,934	$4,117,976
131	$14,156	$11,779	$25,934	$4,106,197
132	$14,115	$11,819	$25,934	$4,094,378

第11年供款共

$311,211

第11年利息

$172,023

第11年共還本金

$139,189

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$14,074	$11,860	$25,934	$4,082,518
134	$14,034	$11,901	$25,934	$4,070,618
135	$13,993	$11,942	$25,934	$4,058,676
136	$13,952	$11,983	$25,934	$4,046,693
137	$13,911	$12,024	$25,934	$4,034,670
138	$13,869	$12,065	$25,934	$4,022,605
139	$13,828	$12,107	$25,934	$4,010,498
140	$13,786	$12,148	$25,934	$3,998,350
141	$13,744	$12,190	$25,934	$3,986,160
142	$13,702	$12,232	$25,934	$3,973,928
143	$13,660	$12,274	$25,934	$3,961,654
144	$13,618	$12,316	$25,934	$3,949,338

第12年供款共

$311,211

第12年利息

$166,171

第12年共還本金

$145,040

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$13,576	$12,358	$25,934	$3,936,979
146	$13,533	$12,401	$25,934	$3,924,579
147	$13,491	$12,444	$25,934	$3,912,135
148	$13,448	$12,486	$25,934	$3,899,649
149	$13,405	$12,529	$25,934	$3,887,119
150	$13,362	$12,572	$25,934	$3,874,547
151	$13,319	$12,616	$25,934	$3,861,932
152	$13,275	$12,659	$25,934	$3,849,273
153	$13,232	$12,702	$25,934	$3,836,570
154	$13,188	$12,746	$25,934	$3,823,824
155	$13,144	$12,790	$25,934	$3,811,034
156	$13,100	$12,834	$25,934	$3,798,200

第13年供款共

$311,211

第13年利息

$160,074

第13年共還本金

$151,137

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$13,056	$12,878	$25,934	$3,785,322
158	$13,012	$12,922	$25,934	$3,772,400
159	$12,968	$12,967	$25,934	$3,759,434
160	$12,923	$13,011	$25,934	$3,746,422
161	$12,878	$13,056	$25,934	$3,733,366
162	$12,833	$13,101	$25,934	$3,720,266
163	$12,788	$13,146	$25,934	$3,707,120
164	$12,743	$13,191	$25,934	$3,693,929
165	$12,698	$13,236	$25,934	$3,680,692
166	$12,652	$13,282	$25,934	$3,667,410
167	$12,607	$13,328	$25,934	$3,654,083
168	$12,561	$13,373	$25,934	$3,640,709

第14年供款共

$311,211

第14年利息

$153,720

第14年共還本金

$157,491

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$12,515	$13,419	$25,934	$3,627,290
170	$12,469	$13,465	$25,934	$3,613,824
171	$12,423	$13,512	$25,934	$3,600,313
172	$12,376	$13,558	$25,934	$3,586,754
173	$12,329	$13,605	$25,934	$3,573,150
174	$12,283	$13,652	$25,934	$3,559,498
175	$12,236	$13,699	$25,934	$3,545,800
176	$12,189	$13,746	$25,934	$3,532,054
177	$12,141	$13,793	$25,934	$3,518,261
178	$12,094	$13,840	$25,934	$3,504,421
179	$12,046	$13,888	$25,934	$3,490,533
180	$11,999	$13,936	$25,934	$3,476,597

第15年供款共

$311,211

第15年利息

$147,100

第15年共還本金

$164,112

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$11,951	$13,983	$25,934	$3,462,614
182	$11,903	$14,032	$25,934	$3,448,582
183	$11,855	$14,080	$25,934	$3,434,503
184	$11,806	$14,128	$25,934	$3,420,374
185	$11,758	$14,177	$25,934	$3,406,198
186	$11,709	$14,225	$25,934	$3,391,972
187	$11,660	$14,274	$25,934	$3,377,698
188	$11,611	$14,323	$25,934	$3,363,374
189	$11,562	$14,373	$25,934	$3,349,002
190	$11,512	$14,422	$25,934	$3,334,580
191	$11,463	$14,472	$25,934	$3,320,108
192	$11,413	$14,521	$25,934	$3,305,586

第16年供款共

$311,211

第16年利息

$140,201

第16年共還本金

$171,011

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$11,363	$14,571	$25,934	$3,291,015
194	$11,313	$14,621	$25,934	$3,276,394
195	$11,263	$14,672	$25,934	$3,261,722
196	$11,212	$14,722	$25,934	$3,247,000
197	$11,162	$14,773	$25,934	$3,232,227
198	$11,111	$14,824	$25,934	$3,217,404
199	$11,060	$14,874	$25,934	$3,202,529
200	$11,009	$14,926	$25,934	$3,187,604
201	$10,957	$14,977	$25,934	$3,172,627
202	$10,906	$15,028	$25,934	$3,157,598
203	$10,854	$15,080	$25,934	$3,142,518
204	$10,802	$15,132	$25,934	$3,127,386

第17年供款共

$311,211

第17年利息

$133,011

第17年共還本金

$178,200

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$10,750	$15,184	$25,934	$3,112,202
206	$10,698	$15,236	$25,934	$3,096,966
207	$10,646	$15,288	$25,934	$3,081,678
208	$10,593	$15,341	$25,934	$3,066,337
209	$10,541	$15,394	$25,934	$3,050,943
210	$10,488	$15,447	$25,934	$3,035,496
211	$10,435	$15,500	$25,934	$3,019,997
212	$10,381	$15,553	$25,934	$3,004,444
213	$10,328	$15,607	$25,934	$2,988,837
214	$10,274	$15,660	$25,934	$2,973,177
215	$10,220	$15,714	$25,934	$2,957,463
216	$10,166	$15,768	$25,934	$2,941,695

第18年供款共

$311,211

第18年利息

$125,520

第18年共還本金

$185,691

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,112	$15,822	$25,934	$2,925,873
218	$10,058	$15,877	$25,934	$2,909,996
219	$10,003	$15,931	$25,934	$2,894,065
220	$9,948	$15,986	$25,934	$2,878,079
221	$9,893	$16,041	$25,934	$2,862,038
222	$9,838	$16,096	$25,934	$2,845,942
223	$9,783	$16,151	$25,934	$2,829,791
224	$9,727	$16,207	$25,934	$2,813,584
225	$9,672	$16,263	$25,934	$2,797,321
226	$9,616	$16,318	$25,934	$2,781,003
227	$9,560	$16,375	$25,934	$2,764,628
228	$9,503	$16,431	$25,934	$2,748,197

第19年供款共

$311,211

第19年利息

$117,714

第19年共還本金

$193,498

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$9,447	$16,487	$25,934	$2,731,710
230	$9,390	$16,544	$25,934	$2,715,166
231	$9,333	$16,601	$25,934	$2,698,565
232	$9,276	$16,658	$25,934	$2,681,907
233	$9,219	$16,715	$25,934	$2,665,192
234	$9,162	$16,773	$25,934	$2,648,419
235	$9,104	$16,830	$25,934	$2,631,589
236	$9,046	$16,888	$25,934	$2,614,701
237	$8,988	$16,946	$25,934	$2,597,754
238	$8,930	$17,005	$25,934	$2,580,750
239	$8,871	$17,063	$25,934	$2,563,687
240	$8,813	$17,122	$25,934	$2,546,565

第20年供款共

$311,211

第20年利息

$109,579

第20年共還本金

$201,632

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,754	$17,180	$25,934	$2,529,385
242	$8,695	$17,240	$25,934	$2,512,145
243	$8,635	$17,299	$25,934	$2,494,846
244	$8,576	$17,358	$25,934	$2,477,488
245	$8,516	$17,418	$25,934	$2,460,070
246	$8,456	$17,478	$25,934	$2,442,592
247	$8,396	$17,538	$25,934	$2,425,055
248	$8,336	$17,598	$25,934	$2,407,456
249	$8,276	$17,659	$25,934	$2,389,798
250	$8,215	$17,719	$25,934	$2,372,078
251	$8,154	$17,780	$25,934	$2,354,298
252	$8,093	$17,841	$25,934	$2,336,457

第21年供款共

$311,211

第21年利息

$101,103

第21年共還本金

$210,108

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,032	$17,903	$25,934	$2,318,554
254	$7,970	$17,964	$25,934	$2,300,590
255	$7,908	$18,026	$25,934	$2,282,564
256	$7,846	$18,088	$25,934	$2,264,476
257	$7,784	$18,150	$25,934	$2,246,326
258	$7,722	$18,213	$25,934	$2,228,113
259	$7,659	$18,275	$25,934	$2,209,838
260	$7,596	$18,338	$25,934	$2,191,500
261	$7,533	$18,401	$25,934	$2,173,099
262	$7,470	$18,464	$25,934	$2,154,635
263	$7,407	$18,528	$25,934	$2,136,107
264	$7,343	$18,591	$25,934	$2,117,515

第22年供款共

$311,211

第22年利息

$92,270

第22年共還本金

$218,941

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,279	$18,655	$25,934	$2,098,860
266	$7,215	$18,719	$25,934	$2,080,141
267	$7,150	$18,784	$25,934	$2,061,357
268	$7,086	$18,848	$25,934	$2,042,508
269	$7,021	$18,913	$25,934	$2,023,595
270	$6,956	$18,978	$25,934	$2,004,617
271	$6,891	$19,043	$25,934	$1,985,574
272	$6,825	$19,109	$25,934	$1,966,465
273	$6,760	$19,175	$25,934	$1,947,290
274	$6,694	$19,240	$25,934	$1,928,050
275	$6,628	$19,307	$25,934	$1,908,743
276	$6,561	$19,373	$25,934	$1,889,370

第23年供款共

$311,211

第23年利息

$83,066

第23年共還本金

$228,145

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,495	$19,440	$25,934	$1,869,931
278	$6,428	$19,506	$25,934	$1,850,424
279	$6,361	$19,573	$25,934	$1,830,851
280	$6,294	$19,641	$25,934	$1,811,210
281	$6,226	$19,708	$25,934	$1,791,502
282	$6,158	$19,776	$25,934	$1,771,726
283	$6,090	$19,844	$25,934	$1,751,882
284	$6,022	$19,912	$25,934	$1,731,970
285	$5,954	$19,981	$25,934	$1,711,989
286	$5,885	$20,049	$25,934	$1,691,940
287	$5,816	$20,118	$25,934	$1,671,821
288	$5,747	$20,187	$25,934	$1,651,634

第24年供款共

$311,211

第24年利息

$73,475

第24年共還本金

$237,736

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,677	$20,257	$25,934	$1,631,377
290	$5,608	$20,326	$25,934	$1,611,051
291	$5,538	$20,396	$25,934	$1,590,654
292	$5,468	$20,466	$25,934	$1,570,188
293	$5,398	$20,537	$25,934	$1,549,651
294	$5,327	$20,607	$25,934	$1,529,044
295	$5,256	$20,678	$25,934	$1,508,366
296	$5,185	$20,749	$25,934	$1,487,616
297	$5,114	$20,821	$25,934	$1,466,796
298	$5,042	$20,892	$25,934	$1,445,904
299	$4,970	$20,964	$25,934	$1,424,940
300	$4,898	$21,036	$25,934	$1,403,904

第25年供款共

$311,211

第25年利息

$63,481

第25年共還本金

$247,730

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,826	$21,108	$25,934	$1,382,795
302	$4,753	$21,181	$25,934	$1,361,614
303	$4,681	$21,254	$25,934	$1,340,361
304	$4,607	$21,327	$25,934	$1,319,034
305	$4,534	$21,400	$25,934	$1,297,634
306	$4,461	$21,474	$25,934	$1,276,160
307	$4,387	$21,547	$25,934	$1,254,612
308	$4,313	$21,622	$25,934	$1,232,991
309	$4,238	$21,696	$25,934	$1,211,295
310	$4,164	$21,770	$25,934	$1,189,525
311	$4,089	$21,845	$25,934	$1,167,679
312	$4,014	$21,920	$25,934	$1,145,759

第26年供款共

$311,211

第26年利息

$53,067

第26年共還本金

$258,145

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,939	$21,996	$25,934	$1,123,763
314	$3,863	$22,071	$25,934	$1,101,692
315	$3,787	$22,147	$25,934	$1,079,545
316	$3,711	$22,223	$25,934	$1,057,321
317	$3,635	$22,300	$25,934	$1,035,021
318	$3,558	$22,376	$25,934	$1,012,645
319	$3,481	$22,453	$25,934	$990,192
320	$3,404	$22,531	$25,934	$967,661
321	$3,326	$22,608	$25,934	$945,053
322	$3,249	$22,686	$25,934	$922,368
323	$3,171	$22,764	$25,934	$899,604
324	$3,092	$22,842	$25,934	$876,762

第27年供款共

$311,211

第27年利息

$42,215

第27年共還本金

$268,997

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,014	$22,920	$25,934	$853,842
326	$2,935	$22,999	$25,934	$830,842
327	$2,856	$23,078	$25,934	$807,764
328	$2,777	$23,158	$25,934	$784,607
329	$2,697	$23,237	$25,934	$761,369
330	$2,617	$23,317	$25,934	$738,052
331	$2,537	$23,397	$25,934	$714,655
332	$2,457	$23,478	$25,934	$691,177
333	$2,376	$23,558	$25,934	$667,619
334	$2,295	$23,639	$25,934	$643,980
335	$2,214	$23,721	$25,934	$620,259
336	$2,132	$23,802	$25,934	$596,457

第28年供款共

$311,211

第28年利息

$30,906

第28年共還本金

$280,305

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,050	$23,884	$25,934	$572,573
338	$1,968	$23,966	$25,934	$548,607
339	$1,886	$24,048	$25,934	$524,558
340	$1,803	$24,131	$25,934	$500,427
341	$1,720	$24,214	$25,934	$476,213
342	$1,637	$24,297	$25,934	$451,916
343	$1,553	$24,381	$25,934	$427,535
344	$1,470	$24,465	$25,934	$403,070
345	$1,386	$24,549	$25,934	$378,522
346	$1,301	$24,633	$25,934	$353,889
347	$1,216	$24,718	$25,934	$329,171
348	$1,132	$24,803	$25,934	$304,368

第29年供款共

$311,211

第29年利息

$19,123

第29年共還本金

$292,089

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,046	$24,888	$25,934	$279,480
350	$961	$24,974	$25,934	$254,506
351	$875	$25,059	$25,934	$229,447
352	$789	$25,146	$25,934	$204,301
353	$702	$25,232	$25,934	$179,069
354	$616	$25,319	$25,934	$153,751
355	$529	$25,406	$25,934	$128,345
356	$441	$25,493	$25,934	$102,852
357	$354	$25,581	$25,934	$77,271
358	$266	$25,669	$25,934	$51,602
359	$177	$25,757	$25,934	$25,845
360	$89	$25,845	$25,934	$0

第30年供款共

$311,211

第30年利息

$6,844

第30年共還本金

$304,368

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$10,117,495

Disclaimer

Recommended properties

Mort. Insurance
info