Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$113,335

Single financed $549 , in total HK$113,335

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$10,134,862

Monthly Payment
$25,979

Down Payment

$583,000

Total Loan

$5,360,335

Total int. paid

$3,992,051

Stamp Duty

$131,175

Other

$68,300

Budget of property purchase

HK$782,475

Base on DTI ratio

$51,958

Budget of property purchase

HK$782,475

Down Payment

$583,000
Stamp Duty

$131,175
- AVD
  
  $131,175
Legal fee

$ 10,000
Agency Commission

$58,300
Mort. Insurance

$113,335

Min. Monthly Income Requirement

Base on DTI ratio

$51,958

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

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

Fanling FLORA PLAZA BLK 02

thumb_up

靚裝連天台

370 ft²

@14,054

GFA

519 ft²

@10,019

local_fire_department HIT real_estate_agent Rare

Sale$5.2 M

370 ft²

@14,054

GFA

519 ft²

@10,019

Sale$5.2 M

local_fire_department HIT real_estate_agent Rare

Shatin THE GARRISON

thumb_up

THE GARRISON

227 ft²

@23,348

local_fire_department HIT

Sale$5.3 M

227 ft²

@23,348

Sale$5.3 M

local_fire_department HIT

Shatin CITY ONE SHATIN SITE 01 BLK 01

thumb_up

CITY ONE SHATIN SITE 01

327 ft²

@15,291

GFA

395 ft²

@12,658

local_fire_department HIT directions_run Sale

Sale$5 M

327 ft²

@15,291

GFA

395 ft²

@12,658

Sale$5 M

local_fire_department HIT directions_run Sale

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE BLK 02

501 ft²

@12,575

GFA

666 ft²

@9,459

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$6.3 M

501 ft²

@12,575

GFA

666 ft²

@9,459

Sale$6.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

310 ft²

@20,323

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$6.3 M

310 ft²

@20,323

Sale$6.3 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

254 ft²

@22,441

price_change 蝕讓盤

Sale$5.7 M

254 ft²

@22,441

Sale$5.7 M

price_change 蝕讓盤

Ma On Shan SUNSHINE CITY BLK C

thumb_up

SUNSHINE CITY BLK C

321 ft²

@18,629

GFA

405 ft²

@14,765

local_fire_department HIT vpn_key Key

Sale$5.98 M

321 ft²

@18,629

GFA

405 ft²

@14,765

Sale$5.98 M

local_fire_department HIT vpn_key Key

Fanling AVON PARK BLK 01

thumb_up

AVON PARK BLK 01

441 ft²

@11,111

GFA

572 ft²

@8,566

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓

Sale$4.9 M

441 ft²

@11,111

GFA

572 ft²

@8,566

Sale$4.9 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

304 ft²

@21,382

local_fire_department HIT real_estate_agent Rare

Sale$6.5 M

304 ft²

@21,382

Sale$6.5 M

local_fire_department HIT real_estate_agent Rare

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

327 ft²

@16,208

GFA

395 ft²

@13,418

directions_run Sale

Sale$5.3 M

327 ft²

@16,208

GFA

395 ft²

@13,418

Sale$5.3 M

directions_run Sale

Shatin CITY ONE SHATIN SITE 04 BLK 44

thumb_up

CITY ONE SHATIN SITE 04

304 ft²

@18,092

GFA

410 ft²

@13,415

local_fire_department HIT

Sale$5.5 M

304 ft²

@18,092

GFA

410 ft²

@13,415

Sale$5.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$32,081	$24,652	$20,202	$17,241
1.500	$33,274	$25,866	$21,438	$18,500
2.000	$34,494	$27,117	$22,720	$19,813
2.500	$35,742	$28,405	$24,047	$21,180
3.000	$37,017	$29,728	$25,419	$22,599
3.500	$38,320	$31,088	$26,835	$24,070
4.000	$39,650	$32,483	$28,294	$25,591
4.125	$39,986	$32,837	$28,665	$25,979
4.500	$41,006	$33,912	$29,794	$27,160
5.000	$42,389	$35,376	$31,336	$28,775
5.500	$43,798	$36,873	$32,917	$30,435
6.000	$45,234	$38,403	$34,537	$32,138

Monthly Payment$25,979

Term

30Year

Loan amount

$5,360,335.2

Total int. paid

$3,992,051

Total Loan and Interest

$9,352,386.2

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$18,426	$7,553	$25,979	$5,352,783
2	$18,400	$7,579	$25,979	$5,345,204
3	$18,374	$7,605	$25,979	$5,337,599
4	$18,348	$7,631	$25,979	$5,329,968
5	$18,322	$7,657	$25,979	$5,322,311
6	$18,295	$7,683	$25,979	$5,314,628
7	$18,269	$7,710	$25,979	$5,306,918
8	$18,243	$7,736	$25,979	$5,299,182
9	$18,216	$7,763	$25,979	$5,291,419
10	$18,189	$7,790	$25,979	$5,283,629
11	$18,162	$7,816	$25,979	$5,275,813
12	$18,136	$7,843	$25,979	$5,267,970

第1年供款共

$311,746

第1年利息

$219,381

第1年共還本金

$92,366

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$18,109	$7,870	$25,979	$5,260,099
14	$18,082	$7,897	$25,979	$5,252,202
15	$18,054	$7,924	$25,979	$5,244,278
16	$18,027	$7,952	$25,979	$5,236,326
17	$18,000	$7,979	$25,979	$5,228,347
18	$17,972	$8,006	$25,979	$5,220,341
19	$17,945	$8,034	$25,979	$5,212,307
20	$17,917	$8,062	$25,979	$5,204,245
21	$17,890	$8,089	$25,979	$5,196,156
22	$17,862	$8,117	$25,979	$5,188,039
23	$17,834	$8,145	$25,979	$5,179,894
24	$17,806	$8,173	$25,979	$5,171,721

第2年供款共

$311,746

第2年利息

$215,498

第2年共還本金

$96,249

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$17,778	$8,201	$25,979	$5,163,520
26	$17,750	$8,229	$25,979	$5,155,291
27	$17,721	$8,258	$25,979	$5,147,033
28	$17,693	$8,286	$25,979	$5,138,747
29	$17,664	$8,314	$25,979	$5,130,433
30	$17,636	$8,343	$25,979	$5,122,090
31	$17,607	$8,372	$25,979	$5,113,718
32	$17,578	$8,400	$25,979	$5,105,318
33	$17,550	$8,429	$25,979	$5,096,888
34	$17,521	$8,458	$25,979	$5,088,430
35	$17,491	$8,487	$25,979	$5,079,943
36	$17,462	$8,517	$25,979	$5,071,426

第3年供款共

$311,746

第3年利息

$211,451

第3年共還本金

$100,295

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$17,433	$8,546	$25,979	$5,062,880
38	$17,404	$8,575	$25,979	$5,054,305
39	$17,374	$8,605	$25,979	$5,045,700
40	$17,345	$8,634	$25,979	$5,037,066
41	$17,315	$8,664	$25,979	$5,028,402
42	$17,285	$8,694	$25,979	$5,019,708
43	$17,255	$8,724	$25,979	$5,010,985
44	$17,225	$8,754	$25,979	$5,002,231
45	$17,195	$8,784	$25,979	$4,993,448
46	$17,165	$8,814	$25,979	$4,984,634
47	$17,135	$8,844	$25,979	$4,975,790
48	$17,104	$8,875	$25,979	$4,966,915

第4年供款共

$311,746

第4年利息

$207,235

第4年共還本金

$104,511

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$17,074	$8,905	$25,979	$4,958,010
50	$17,043	$8,936	$25,979	$4,949,074
51	$17,012	$8,966	$25,979	$4,940,108
52	$16,982	$8,997	$25,979	$4,931,111
53	$16,951	$9,028	$25,979	$4,922,082
54	$16,920	$9,059	$25,979	$4,913,023
55	$16,889	$9,090	$25,979	$4,903,933
56	$16,857	$9,122	$25,979	$4,894,811
57	$16,826	$9,153	$25,979	$4,885,658
58	$16,794	$9,184	$25,979	$4,876,474
59	$16,763	$9,216	$25,979	$4,867,258
60	$16,731	$9,248	$25,979	$4,858,010

第5年供款共

$311,746

第5年利息

$202,842

第5年共還本金

$108,905

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$16,699	$9,279	$25,979	$4,848,731
62	$16,668	$9,311	$25,979	$4,839,420
63	$16,636	$9,343	$25,979	$4,830,076
64	$16,603	$9,375	$25,979	$4,820,701
65	$16,571	$9,408	$25,979	$4,811,293
66	$16,539	$9,440	$25,979	$4,801,853
67	$16,506	$9,472	$25,979	$4,792,381
68	$16,474	$9,505	$25,979	$4,782,876
69	$16,441	$9,538	$25,979	$4,773,338
70	$16,408	$9,571	$25,979	$4,763,767
71	$16,375	$9,603	$25,979	$4,754,164
72	$16,342	$9,636	$25,979	$4,744,527

第6年供款共

$311,746

第6年利息

$198,263

第6年共還本金

$113,483

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$16,309	$9,670	$25,979	$4,734,858
74	$16,276	$9,703	$25,979	$4,725,155
75	$16,243	$9,736	$25,979	$4,715,419
76	$16,209	$9,770	$25,979	$4,705,649
77	$16,176	$9,803	$25,979	$4,695,846
78	$16,142	$9,837	$25,979	$4,686,009
79	$16,108	$9,871	$25,979	$4,676,139
80	$16,074	$9,905	$25,979	$4,666,234
81	$16,040	$9,939	$25,979	$4,656,295
82	$16,006	$9,973	$25,979	$4,646,323
83	$15,972	$10,007	$25,979	$4,636,315
84	$15,937	$10,042	$25,979	$4,626,274

第7年供款共

$311,746

第7年利息

$193,493

第7年共還本金

$118,254

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$15,903	$10,076	$25,979	$4,616,198
86	$15,868	$10,111	$25,979	$4,606,087
87	$15,833	$10,145	$25,979	$4,595,942
88	$15,799	$10,180	$25,979	$4,585,762
89	$15,764	$10,215	$25,979	$4,575,546
90	$15,728	$10,250	$25,979	$4,565,296
91	$15,693	$10,286	$25,979	$4,555,010
92	$15,658	$10,321	$25,979	$4,544,689
93	$15,622	$10,356	$25,979	$4,534,333
94	$15,587	$10,392	$25,979	$4,523,941
95	$15,551	$10,428	$25,979	$4,513,513
96	$15,515	$10,464	$25,979	$4,503,049

第8年供款共

$311,746

第8年利息

$188,521

第8年共還本金

$123,225

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$15,479	$10,500	$25,979	$4,492,550
98	$15,443	$10,536	$25,979	$4,482,014
99	$15,407	$10,572	$25,979	$4,471,442
100	$15,371	$10,608	$25,979	$4,460,834
101	$15,334	$10,645	$25,979	$4,450,189
102	$15,298	$10,681	$25,979	$4,439,508
103	$15,261	$10,718	$25,979	$4,428,790
104	$15,224	$10,755	$25,979	$4,418,035
105	$15,187	$10,792	$25,979	$4,407,243
106	$15,150	$10,829	$25,979	$4,396,414
107	$15,113	$10,866	$25,979	$4,385,548
108	$15,075	$10,904	$25,979	$4,374,644

第9年供款共

$311,746

第9年利息

$183,341

第9年共還本金

$128,405

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$15,038	$10,941	$25,979	$4,363,703
110	$15,000	$10,979	$25,979	$4,352,724
111	$14,962	$11,016	$25,979	$4,341,708
112	$14,925	$11,054	$25,979	$4,330,654
113	$14,887	$11,092	$25,979	$4,319,562
114	$14,848	$11,130	$25,979	$4,308,431
115	$14,810	$11,169	$25,979	$4,297,263
116	$14,772	$11,207	$25,979	$4,286,056
117	$14,733	$11,246	$25,979	$4,274,810
118	$14,695	$11,284	$25,979	$4,263,526
119	$14,656	$11,323	$25,979	$4,252,203
120	$14,617	$11,362	$25,979	$4,240,841

第10年供款共

$311,746

第10年利息

$177,943

第10年共還本金

$133,803

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$14,578	$11,401	$25,979	$4,229,440
122	$14,539	$11,440	$25,979	$4,218,000
123	$14,499	$11,479	$25,979	$4,206,520
124	$14,460	$11,519	$25,979	$4,195,002
125	$14,420	$11,559	$25,979	$4,183,443
126	$14,381	$11,598	$25,979	$4,171,845
127	$14,341	$11,638	$25,979	$4,160,207
128	$14,301	$11,678	$25,979	$4,148,528
129	$14,261	$11,718	$25,979	$4,136,810
130	$14,220	$11,759	$25,979	$4,125,052
131	$14,180	$11,799	$25,979	$4,113,253
132	$14,139	$11,840	$25,979	$4,101,413

第11年供款共

$311,746

第11年利息

$172,318

第11年共還本金

$139,428

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$14,099	$11,880	$25,979	$4,089,533
134	$14,058	$11,921	$25,979	$4,077,612
135	$14,017	$11,962	$25,979	$4,065,650
136	$13,976	$12,003	$25,979	$4,053,647
137	$13,934	$12,044	$25,979	$4,041,602
138	$13,893	$12,086	$25,979	$4,029,516
139	$13,851	$12,127	$25,979	$4,017,389
140	$13,810	$12,169	$25,979	$4,005,220
141	$13,768	$12,211	$25,979	$3,993,009
142	$13,726	$12,253	$25,979	$3,980,756
143	$13,684	$12,295	$25,979	$3,968,461
144	$13,642	$12,337	$25,979	$3,956,124

第12年供款共

$311,746

第12年利息

$166,457

第12年共還本金

$145,289

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$13,599	$12,380	$25,979	$3,943,744
146	$13,557	$12,422	$25,979	$3,931,322
147	$13,514	$12,465	$25,979	$3,918,857
148	$13,471	$12,508	$25,979	$3,906,349
149	$13,428	$12,551	$25,979	$3,893,798
150	$13,385	$12,594	$25,979	$3,881,204
151	$13,342	$12,637	$25,979	$3,868,567
152	$13,298	$12,681	$25,979	$3,855,887
153	$13,255	$12,724	$25,979	$3,843,162
154	$13,211	$12,768	$25,979	$3,830,394
155	$13,167	$12,812	$25,979	$3,817,582
156	$13,123	$12,856	$25,979	$3,804,727

第13年供款共

$311,746

第13年利息

$160,349

第13年共還本金

$151,397

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$13,079	$12,900	$25,979	$3,791,826
158	$13,034	$12,944	$25,979	$3,778,882
159	$12,990	$12,989	$25,979	$3,765,893
160	$12,945	$13,034	$25,979	$3,752,859
161	$12,900	$13,078	$25,979	$3,739,781
162	$12,855	$13,123	$25,979	$3,726,658
163	$12,810	$13,168	$25,979	$3,713,489
164	$12,765	$13,214	$25,979	$3,700,276
165	$12,720	$13,259	$25,979	$3,687,016
166	$12,674	$13,305	$25,979	$3,673,712
167	$12,628	$13,350	$25,979	$3,660,361
168	$12,582	$13,396	$25,979	$3,646,965

第14年供款共

$311,746

第14年利息

$153,984

第14年共還本金

$157,762

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$12,536	$13,442	$25,979	$3,633,522
170	$12,490	$13,489	$25,979	$3,620,034
171	$12,444	$13,535	$25,979	$3,606,499
172	$12,397	$13,582	$25,979	$3,592,917
173	$12,351	$13,628	$25,979	$3,579,289
174	$12,304	$13,675	$25,979	$3,565,614
175	$12,257	$13,722	$25,979	$3,551,892
176	$12,210	$13,769	$25,979	$3,538,123
177	$12,162	$13,817	$25,979	$3,524,306
178	$12,115	$13,864	$25,979	$3,510,442
179	$12,067	$13,912	$25,979	$3,496,530
180	$12,019	$13,960	$25,979	$3,482,571

第15年供款共

$311,746

第15年利息

$147,352

第15年共還本金

$164,394

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$11,971	$14,008	$25,979	$3,468,563
182	$11,923	$14,056	$25,979	$3,454,508
183	$11,875	$14,104	$25,979	$3,440,404
184	$11,826	$14,152	$25,979	$3,426,251
185	$11,778	$14,201	$25,979	$3,412,050
186	$11,729	$14,250	$25,979	$3,397,800
187	$11,680	$14,299	$25,979	$3,383,501
188	$11,631	$14,348	$25,979	$3,369,153
189	$11,581	$14,397	$25,979	$3,354,756
190	$11,532	$14,447	$25,979	$3,340,309
191	$11,482	$14,497	$25,979	$3,325,813
192	$11,432	$14,546	$25,979	$3,311,266

第16年供款共

$311,746

第16年利息

$140,441

第16年共還本金

$171,305

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$11,382	$14,596	$25,979	$3,296,670
194	$11,332	$14,647	$25,979	$3,282,023
195	$11,282	$14,697	$25,979	$3,267,326
196	$11,231	$14,747	$25,979	$3,252,579
197	$11,181	$14,798	$25,979	$3,237,781
198	$11,130	$14,849	$25,979	$3,222,932
199	$11,079	$14,900	$25,979	$3,208,032
200	$11,028	$14,951	$25,979	$3,193,081
201	$10,976	$15,003	$25,979	$3,178,078
202	$10,925	$15,054	$25,979	$3,163,024
203	$10,873	$15,106	$25,979	$3,147,918
204	$10,821	$15,158	$25,979	$3,132,760

第17年供款共

$311,746

第17年利息

$133,240

第17年共還本金

$178,506

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$10,769	$15,210	$25,979	$3,117,550
206	$10,717	$15,262	$25,979	$3,102,288
207	$10,664	$15,315	$25,979	$3,086,973
208	$10,611	$15,367	$25,979	$3,071,605
209	$10,559	$15,420	$25,979	$3,056,185
210	$10,506	$15,473	$25,979	$3,040,712
211	$10,452	$15,526	$25,979	$3,025,186
212	$10,399	$15,580	$25,979	$3,009,606
213	$10,346	$15,633	$25,979	$2,993,973
214	$10,292	$15,687	$25,979	$2,978,286
215	$10,238	$15,741	$25,979	$2,962,545
216	$10,184	$15,795	$25,979	$2,946,749

第18年供款共

$311,746

第18年利息

$125,736

第18年共還本金

$186,010

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,129	$15,849	$25,979	$2,930,900
218	$10,075	$15,904	$25,979	$2,914,996
219	$10,020	$15,959	$25,979	$2,899,038
220	$9,965	$16,013	$25,979	$2,883,024
221	$9,910	$16,068	$25,979	$2,866,956
222	$9,855	$16,124	$25,979	$2,850,832
223	$9,800	$16,179	$25,979	$2,834,653
224	$9,744	$16,235	$25,979	$2,818,418
225	$9,688	$16,291	$25,979	$2,802,128
226	$9,632	$16,347	$25,979	$2,785,781
227	$9,576	$16,403	$25,979	$2,769,378
228	$9,520	$16,459	$25,979	$2,752,919

第19年供款共

$311,746

第19年利息

$117,916

第19年共還本金

$193,830

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$9,463	$16,516	$25,979	$2,736,404
230	$9,406	$16,572	$25,979	$2,719,831
231	$9,349	$16,629	$25,979	$2,703,202
232	$9,292	$16,687	$25,979	$2,686,515
233	$9,235	$16,744	$25,979	$2,669,771
234	$9,177	$16,802	$25,979	$2,652,970
235	$9,120	$16,859	$25,979	$2,636,110
236	$9,062	$16,917	$25,979	$2,619,193
237	$9,003	$16,975	$25,979	$2,602,218
238	$8,945	$17,034	$25,979	$2,585,184
239	$8,887	$17,092	$25,979	$2,568,092
240	$8,828	$17,151	$25,979	$2,550,941

第20年供款共

$311,746

第20年利息

$109,768

第20年共還本金

$201,979

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,769	$17,210	$25,979	$2,533,731
242	$8,710	$17,269	$25,979	$2,516,462
243	$8,650	$17,329	$25,979	$2,499,133
244	$8,591	$17,388	$25,979	$2,481,745
245	$8,531	$17,448	$25,979	$2,464,297
246	$8,471	$17,508	$25,979	$2,446,789
247	$8,411	$17,568	$25,979	$2,429,221
248	$8,350	$17,628	$25,979	$2,411,593
249	$8,290	$17,689	$25,979	$2,393,904
250	$8,229	$17,750	$25,979	$2,376,154
251	$8,168	$17,811	$25,979	$2,358,343
252	$8,107	$17,872	$25,979	$2,340,471

第21年供款共

$311,746

第21年利息

$101,277

第21年共還本金

$210,470

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,045	$17,933	$25,979	$2,322,538
254	$7,984	$17,995	$25,979	$2,304,543
255	$7,922	$18,057	$25,979	$2,286,486
256	$7,860	$18,119	$25,979	$2,268,367
257	$7,798	$18,181	$25,979	$2,250,185
258	$7,735	$18,244	$25,979	$2,231,941
259	$7,672	$18,307	$25,979	$2,213,635
260	$7,609	$18,369	$25,979	$2,195,265
261	$7,546	$18,433	$25,979	$2,176,833
262	$7,483	$18,496	$25,979	$2,158,337
263	$7,419	$18,560	$25,979	$2,139,777
264	$7,355	$18,623	$25,979	$2,121,154

第22年供款共

$311,746

第22年利息

$92,429

第22年共還本金

$219,317

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,291	$18,687	$25,979	$2,102,466
266	$7,227	$18,752	$25,979	$2,083,715
267	$7,163	$18,816	$25,979	$2,064,899
268	$7,098	$18,881	$25,979	$2,046,018
269	$7,033	$18,946	$25,979	$2,027,072
270	$6,968	$19,011	$25,979	$2,008,062
271	$6,903	$19,076	$25,979	$1,988,985
272	$6,837	$19,142	$25,979	$1,969,844
273	$6,771	$19,208	$25,979	$1,950,636
274	$6,705	$19,274	$25,979	$1,931,363
275	$6,639	$19,340	$25,979	$1,912,023
276	$6,573	$19,406	$25,979	$1,892,617

第23年供款共

$311,746

第23年利息

$83,209

第23年共還本金

$228,537

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,506	$19,473	$25,979	$1,873,144
278	$6,439	$19,540	$25,979	$1,853,604
279	$6,372	$19,607	$25,979	$1,833,997
280	$6,304	$19,674	$25,979	$1,814,322
281	$6,237	$19,742	$25,979	$1,794,580
282	$6,169	$19,810	$25,979	$1,774,770
283	$6,101	$19,878	$25,979	$1,754,892
284	$6,032	$19,946	$25,979	$1,734,945
285	$5,964	$20,015	$25,979	$1,714,930
286	$5,895	$20,084	$25,979	$1,694,847
287	$5,826	$20,153	$25,979	$1,674,694
288	$5,757	$20,222	$25,979	$1,654,472

第24年供款共

$311,746

第24年利息

$73,601

第24年共還本金

$238,145

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,687	$20,292	$25,979	$1,634,180
290	$5,617	$20,361	$25,979	$1,613,819
291	$5,548	$20,431	$25,979	$1,593,388
292	$5,477	$20,502	$25,979	$1,572,886
293	$5,407	$20,572	$25,979	$1,552,314
294	$5,336	$20,643	$25,979	$1,531,671
295	$5,265	$20,714	$25,979	$1,510,957
296	$5,194	$20,785	$25,979	$1,490,172
297	$5,122	$20,856	$25,979	$1,469,316
298	$5,051	$20,928	$25,979	$1,448,388
299	$4,979	$21,000	$25,979	$1,427,388
300	$4,907	$21,072	$25,979	$1,406,316

第25年供款共

$311,746

第25年利息

$63,590

第25年共還本金

$248,156

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,834	$21,145	$25,979	$1,385,171
302	$4,762	$21,217	$25,979	$1,363,954
303	$4,689	$21,290	$25,979	$1,342,664
304	$4,615	$21,363	$25,979	$1,321,300
305	$4,542	$21,437	$25,979	$1,299,863
306	$4,468	$21,511	$25,979	$1,278,353
307	$4,394	$21,585	$25,979	$1,256,768
308	$4,320	$21,659	$25,979	$1,235,109
309	$4,246	$21,733	$25,979	$1,213,376
310	$4,171	$21,808	$25,979	$1,191,568
311	$4,096	$21,883	$25,979	$1,169,686
312	$4,021	$21,958	$25,979	$1,147,727

第26年供款共

$311,746

第26年利息

$53,158

第26年共還本金

$258,588

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,945	$22,034	$25,979	$1,125,694
314	$3,870	$22,109	$25,979	$1,103,585
315	$3,794	$22,185	$25,979	$1,081,399
316	$3,717	$22,262	$25,979	$1,059,138
317	$3,641	$22,338	$25,979	$1,036,800
318	$3,564	$22,415	$25,979	$1,014,385
319	$3,487	$22,492	$25,979	$991,893
320	$3,410	$22,569	$25,979	$969,324
321	$3,332	$22,647	$25,979	$946,677
322	$3,254	$22,725	$25,979	$923,952
323	$3,176	$22,803	$25,979	$901,150
324	$3,098	$22,881	$25,979	$878,268

第27年供款共

$311,746

第27年利息

$42,287

第27年共還本金

$269,459

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,019	$22,960	$25,979	$855,309
326	$2,940	$23,039	$25,979	$832,270
327	$2,861	$23,118	$25,979	$809,152
328	$2,781	$23,197	$25,979	$785,955
329	$2,702	$23,277	$25,979	$762,677
330	$2,622	$23,357	$25,979	$739,320
331	$2,541	$23,437	$25,979	$715,883
332	$2,461	$23,518	$25,979	$692,365
333	$2,380	$23,599	$25,979	$668,766
334	$2,299	$23,680	$25,979	$645,086
335	$2,217	$23,761	$25,979	$621,325
336	$2,136	$23,843	$25,979	$597,482

第28年供款共

$311,746

第28年利息

$30,959

第28年共還本金

$280,787

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,054	$23,925	$25,979	$573,557
338	$1,972	$24,007	$25,979	$549,549
339	$1,889	$24,090	$25,979	$525,460
340	$1,806	$24,173	$25,979	$501,287
341	$1,723	$24,256	$25,979	$477,031
342	$1,640	$24,339	$25,979	$452,692
343	$1,556	$24,423	$25,979	$428,270
344	$1,472	$24,507	$25,979	$403,763
345	$1,388	$24,591	$25,979	$379,172
346	$1,303	$24,675	$25,979	$354,497
347	$1,219	$24,760	$25,979	$329,736
348	$1,133	$24,845	$25,979	$304,891

第29年供款共

$311,746

第29年利息

$19,155

第29年共還本金

$292,591

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,048	$24,931	$25,979	$279,960
350	$962	$25,016	$25,979	$254,944
351	$876	$25,102	$25,979	$229,841
352	$790	$25,189	$25,979	$204,652
353	$703	$25,275	$25,979	$179,377
354	$617	$25,362	$25,979	$154,015
355	$529	$25,449	$25,979	$128,565
356	$442	$25,537	$25,979	$103,028
357	$354	$25,625	$25,979	$77,404
358	$266	$25,713	$25,979	$51,691
359	$178	$25,801	$25,979	$25,890
360	$89	$25,890	$25,979	$0

第30年供款共

$311,746

第30年利息

$6,855

第30年共還本金

$304,891

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$10,134,862

Disclaimer

Recommended properties

Mort. Insurance
info