Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$159,525

Single financed $773 , in total HK$159,525

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$12,414,110

Monthly Payment
$31,699

Down Payment

$709,000

Total Loan

$6,540,525

Total int. paid

$4,870,985

Stamp Duty

$212,700

Other

$80,900

Budget of property purchase

HK$1,002,600

Base on DTI ratio

$63,397

Budget of property purchase

HK$1,002,600

Down Payment

$709,000
Stamp Duty

$212,700
- AVD
  
  $212,700
Legal fee

$ 10,000
Agency Commission

$70,900
Mort. Insurance

$159,525

Min. Monthly Income Requirement

Base on DTI ratio

$63,397

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

Sole

Shatin PICTORIAL GDN PH 01

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

764 ft²

@10,340

GFA

1,113 ft²

@7,098

local_offer Good Catch

Sale$7.9 M

764 ft²

@10,340

GFA

1,113 ft²

@7,098

Sale$7.9 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@15,927

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.9 M

496 ft²

@15,927

Sale$7.9 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Shatin HA KENG HAU

thumb_up

HA KENG HAU

GFA

700 ft²

@9,971

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$6.98 M

GFA

700 ft²

@9,971

Sale$6.98 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@13,163

GFA

718 ft²

@10,028

local_fire_department HIT

Sale$7.2 M

547 ft²

@13,163

GFA

718 ft²

@10,028

Sale$7.2 M

local_fire_department HIT

Tai Po ONTOLO TWR 07B

thumb_up

ONTOLO TWR 07B

553 ft²

@14,286

Sale$7.9 M

553 ft²

@14,286

Sale$7.9 M

Sai Kung HO CHUNG

thumb_up

HO CHUNG

GFA

700 ft²

@9,843

directions_run Sale vpn_key Key

Sale$6.89 M

GFA

700 ft²

@9,843

Sale$6.89 M

directions_run Sale vpn_key Key

Shatin YUET ON BLDG

thumb_up

YUET ON BLDG

363 ft²

@18,733

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$6.8 M

363 ft²

@18,733

Sale$6.8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK L

363 ft²

@17,025

GFA

491 ft²

@12,587

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$6.18 M

363 ft²

@17,025

GFA

491 ft²

@12,587

Sale$6.18 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@20,102

local_fire_department HIT

Sale$7.88 M

392 ft²

@20,102

Sale$7.88 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21

472 ft²

@16,314

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Sale$7.7 M

472 ft²

@16,314

Sale$7.7 M

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Clearwater Bay BO CHUI GDN

thumb_up

Nicely Renovated Village House

GFA

700 ft²

@9,286

local_fire_department HIT hotel_class King

Sale$6.5 M

GFA

700 ft²

@9,286

Sale$6.5 M

local_fire_department HIT hotel_class King

Ma On Shan SUNSHINE CITY BLK F

thumb_up

SUNSHINE CITY BLK F

519 ft²

@13,102

GFA

696 ft²

@9,770

local_fire_department HIT local_offer Good Catch verified 首置必買 flight_takeoff 移民急讓

Sale$6.8 M

519 ft²

@13,102

GFA

696 ft²

@9,770

Sale$6.8 M

local_fire_department HIT local_offer Good Catch verified 首置必買 flight_takeoff 移民急讓

Interest Rate	15Year	20Year	25Year	30Year
1.000	$39,145	$30,080	$24,649	$21,037
1.500	$40,600	$31,561	$26,158	$22,573
2.000	$42,089	$33,087	$27,722	$24,175
2.500	$43,612	$34,658	$29,342	$25,843
3.000	$45,168	$36,274	$31,016	$27,575
3.500	$46,757	$37,932	$32,743	$29,370
4.000	$48,379	$39,634	$34,523	$31,225
4.125	$48,790	$40,066	$34,976	$31,699
4.500	$50,035	$41,379	$36,354	$33,140
5.000	$51,722	$43,165	$38,235	$35,111
5.500	$53,442	$44,991	$40,165	$37,136
6.000	$55,193	$46,858	$42,141	$39,214

Monthly Payment$31,699

Term

30Year

Loan amount

$6,540,525

Total int. paid

$4,870,985

Total Loan and Interest

$11,411,510

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$22,483	$9,216	$31,699	$6,531,309
2	$22,451	$9,247	$31,699	$6,522,062
3	$22,420	$9,279	$31,699	$6,512,783
4	$22,388	$9,311	$31,699	$6,503,472
5	$22,356	$9,343	$31,699	$6,494,129
6	$22,324	$9,375	$31,699	$6,484,754
7	$22,291	$9,407	$31,699	$6,475,347
8	$22,259	$9,440	$31,699	$6,465,907
9	$22,227	$9,472	$31,699	$6,456,435
10	$22,194	$9,505	$31,699	$6,446,930
11	$22,161	$9,537	$31,699	$6,437,393
12	$22,129	$9,570	$31,699	$6,427,823

第1年供款共

$380,384

第1年利息

$267,682

第1年共還本金

$112,702

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$22,096	$9,603	$31,699	$6,418,220
14	$22,063	$9,636	$31,699	$6,408,584
15	$22,030	$9,669	$31,699	$6,398,915
16	$21,996	$9,702	$31,699	$6,389,213
17	$21,963	$9,736	$31,699	$6,379,477
18	$21,929	$9,769	$31,699	$6,369,708
19	$21,896	$9,803	$31,699	$6,359,905
20	$21,862	$9,836	$31,699	$6,350,068
21	$21,828	$9,870	$31,699	$6,340,198
22	$21,794	$9,904	$31,699	$6,330,294
23	$21,760	$9,938	$31,699	$6,320,356
24	$21,726	$9,972	$31,699	$6,310,383

第2年供款共

$380,384

第2年利息

$262,944

第2年共還本金

$117,440

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$21,692	$10,007	$31,699	$6,300,377
26	$21,658	$10,041	$31,699	$6,290,336
27	$21,623	$10,076	$31,699	$6,280,260
28	$21,588	$10,110	$31,699	$6,270,150
29	$21,554	$10,145	$31,699	$6,260,005
30	$21,519	$10,180	$31,699	$6,249,825
31	$21,484	$10,215	$31,699	$6,239,610
32	$21,449	$10,250	$31,699	$6,229,360
33	$21,413	$10,285	$31,699	$6,219,075
34	$21,378	$10,321	$31,699	$6,208,754
35	$21,343	$10,356	$31,699	$6,198,398
36	$21,307	$10,392	$31,699	$6,188,006

第3年供款共

$380,384

第3年利息

$258,007

第3年共還本金

$122,377

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$21,271	$10,427	$31,699	$6,177,579
38	$21,235	$10,463	$31,699	$6,167,116
39	$21,199	$10,499	$31,699	$6,156,617
40	$21,163	$10,535	$31,699	$6,146,081
41	$21,127	$10,571	$31,699	$6,135,510
42	$21,091	$10,608	$31,699	$6,124,902
43	$21,054	$10,644	$31,699	$6,114,258
44	$21,018	$10,681	$31,699	$6,103,577
45	$20,981	$10,718	$31,699	$6,092,859
46	$20,944	$10,754	$31,699	$6,082,105
47	$20,907	$10,791	$31,699	$6,071,314
48	$20,870	$10,828	$31,699	$6,060,485

第4年供款共

$380,384

第4年利息

$252,862

第4年共還本金

$127,521

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$20,833	$10,866	$31,699	$6,049,619
50	$20,796	$10,903	$31,699	$6,038,716
51	$20,758	$10,941	$31,699	$6,027,776
52	$20,720	$10,978	$31,699	$6,016,798
53	$20,683	$11,016	$31,699	$6,005,782
54	$20,645	$11,054	$31,699	$5,994,728
55	$20,607	$11,092	$31,699	$5,983,636
56	$20,569	$11,130	$31,699	$5,972,506
57	$20,530	$11,168	$31,699	$5,961,338
58	$20,492	$11,207	$31,699	$5,950,132
59	$20,454	$11,245	$31,699	$5,938,887
60	$20,415	$11,284	$31,699	$5,927,603

第5年供款共

$380,384

第5年利息

$247,501

第5年共還本金

$132,882

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$20,376	$11,323	$31,699	$5,916,280
62	$20,337	$11,361	$31,699	$5,904,919
63	$20,298	$11,400	$31,699	$5,893,518
64	$20,259	$11,440	$31,699	$5,882,079
65	$20,220	$11,479	$31,699	$5,870,600
66	$20,180	$11,518	$31,699	$5,859,081
67	$20,141	$11,558	$31,699	$5,847,523
68	$20,101	$11,598	$31,699	$5,835,925
69	$20,061	$11,638	$31,699	$5,824,288
70	$20,021	$11,678	$31,699	$5,812,610
71	$19,981	$11,718	$31,699	$5,800,892
72	$19,941	$11,758	$31,699	$5,789,134

第6年供款共

$380,384

第6年利息

$241,915

第6年共還本金

$138,468

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$19,900	$11,798	$31,699	$5,777,336
74	$19,860	$11,839	$31,699	$5,765,497
75	$19,819	$11,880	$31,699	$5,753,617
76	$19,778	$11,921	$31,699	$5,741,696
77	$19,737	$11,962	$31,699	$5,729,735
78	$19,696	$12,003	$31,699	$5,717,732
79	$19,655	$12,044	$31,699	$5,705,688
80	$19,613	$12,085	$31,699	$5,693,603
81	$19,572	$12,127	$31,699	$5,681,476
82	$19,530	$12,169	$31,699	$5,669,308
83	$19,488	$12,210	$31,699	$5,657,097
84	$19,446	$12,252	$31,699	$5,644,845

第7年供款共

$380,384

第7年利息

$236,094

第7年共還本金

$144,290

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$19,404	$12,294	$31,699	$5,632,550
86	$19,362	$12,337	$31,699	$5,620,214
87	$19,319	$12,379	$31,699	$5,607,834
88	$19,277	$12,422	$31,699	$5,595,413
89	$19,234	$12,464	$31,699	$5,582,948
90	$19,191	$12,507	$31,699	$5,570,441
91	$19,148	$12,550	$31,699	$5,557,891
92	$19,105	$12,593	$31,699	$5,545,297
93	$19,062	$12,637	$31,699	$5,532,661
94	$19,019	$12,680	$31,699	$5,519,981
95	$18,975	$12,724	$31,699	$5,507,257
96	$18,931	$12,767	$31,699	$5,494,489

第8年供款共

$380,384

第8年利息

$230,028

第8年共還本金

$150,355

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$18,887	$12,811	$31,699	$5,481,678
98	$18,843	$12,855	$31,699	$5,468,823
99	$18,799	$12,900	$31,699	$5,455,923
100	$18,755	$12,944	$31,699	$5,442,979
101	$18,710	$12,988	$31,699	$5,429,991
102	$18,666	$13,033	$31,699	$5,416,958
103	$18,621	$13,078	$31,699	$5,403,880
104	$18,576	$13,123	$31,699	$5,390,757
105	$18,531	$13,168	$31,699	$5,377,589
106	$18,485	$13,213	$31,699	$5,364,376
107	$18,440	$13,259	$31,699	$5,351,118
108	$18,394	$13,304	$31,699	$5,337,813

第9年供款共

$380,384

第9年利息

$223,708

第9年共還本金

$156,676

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$18,349	$13,350	$31,699	$5,324,464
110	$18,303	$13,396	$31,699	$5,311,068
111	$18,257	$13,442	$31,699	$5,297,626
112	$18,211	$13,488	$31,699	$5,284,138
113	$18,164	$13,534	$31,699	$5,270,603
114	$18,118	$13,581	$31,699	$5,257,022
115	$18,071	$13,628	$31,699	$5,243,395
116	$18,024	$13,674	$31,699	$5,229,720
117	$17,977	$13,721	$31,699	$5,215,999
118	$17,930	$13,769	$31,699	$5,202,230
119	$17,883	$13,816	$31,699	$5,188,414
120	$17,835	$13,863	$31,699	$5,174,551

第10年供款共

$380,384

第10年利息

$217,121

第10年共還本金

$163,263

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$17,788	$13,911	$31,699	$5,160,640
122	$17,740	$13,959	$31,699	$5,146,681
123	$17,692	$14,007	$31,699	$5,132,674
124	$17,644	$14,055	$31,699	$5,118,619
125	$17,595	$14,103	$31,699	$5,104,515
126	$17,547	$14,152	$31,699	$5,090,364
127	$17,498	$14,201	$31,699	$5,076,163
128	$17,449	$14,249	$31,699	$5,061,914
129	$17,400	$14,298	$31,699	$5,047,615
130	$17,351	$14,347	$31,699	$5,033,268
131	$17,302	$14,397	$31,699	$5,018,871
132	$17,252	$14,446	$31,699	$5,004,425

第11年供款共

$380,384

第11年利息

$210,258

第11年共還本金

$170,126

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$17,203	$14,496	$31,699	$4,989,929
134	$17,153	$14,546	$31,699	$4,975,383
135	$17,103	$14,596	$31,699	$4,960,787
136	$17,053	$14,646	$31,699	$4,946,142
137	$17,002	$14,696	$31,699	$4,931,445
138	$16,952	$14,747	$31,699	$4,916,698
139	$16,901	$14,797	$31,699	$4,901,901
140	$16,850	$14,848	$31,699	$4,887,053
141	$16,799	$14,899	$31,699	$4,872,153
142	$16,748	$14,951	$31,699	$4,857,203
143	$16,697	$15,002	$31,699	$4,842,201
144	$16,645	$15,054	$31,699	$4,827,147

第12年供款共

$380,384

第12年利息

$203,106

第12年共還本金

$177,278

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$16,593	$15,105	$31,699	$4,812,042
146	$16,541	$15,157	$31,699	$4,796,884
147	$16,489	$15,209	$31,699	$4,781,675
148	$16,437	$15,262	$31,699	$4,766,413
149	$16,385	$15,314	$31,699	$4,751,099
150	$16,332	$15,367	$31,699	$4,735,733
151	$16,279	$15,420	$31,699	$4,720,313
152	$16,226	$15,473	$31,699	$4,704,841
153	$16,173	$15,526	$31,699	$4,689,315
154	$16,120	$15,579	$31,699	$4,673,736
155	$16,066	$15,633	$31,699	$4,658,103
156	$16,012	$15,686	$31,699	$4,642,417

第13年供款共

$380,384

第13年利息

$195,653

第13年共還本金

$184,730

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$15,958	$15,740	$31,699	$4,626,676
158	$15,904	$15,794	$31,699	$4,610,882
159	$15,850	$15,849	$31,699	$4,595,033
160	$15,795	$15,903	$31,699	$4,579,130
161	$15,741	$15,958	$31,699	$4,563,172
162	$15,686	$16,013	$31,699	$4,547,159
163	$15,631	$16,068	$31,699	$4,531,092
164	$15,576	$16,123	$31,699	$4,514,968
165	$15,520	$16,178	$31,699	$4,498,790
166	$15,465	$16,234	$31,699	$4,482,556
167	$15,409	$16,290	$31,699	$4,466,266
168	$15,353	$16,346	$31,699	$4,449,920

第14年供款共

$380,384

第14年利息

$187,887

第14年共還本金

$192,496

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$15,297	$16,402	$31,699	$4,433,518
170	$15,240	$16,458	$31,699	$4,417,060
171	$15,184	$16,515	$31,699	$4,400,545
172	$15,127	$16,572	$31,699	$4,383,973
173	$15,070	$16,629	$31,699	$4,367,344
174	$15,013	$16,686	$31,699	$4,350,658
175	$14,955	$16,743	$31,699	$4,333,915
176	$14,898	$16,801	$31,699	$4,317,114
177	$14,840	$16,859	$31,699	$4,300,256
178	$14,782	$16,917	$31,699	$4,283,339
179	$14,724	$16,975	$31,699	$4,266,365
180	$14,666	$17,033	$31,699	$4,249,332

第15年供款共

$380,384

第15年利息

$179,795

第15年共還本金

$200,589

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$14,607	$17,092	$31,699	$4,232,240
182	$14,548	$17,150	$31,699	$4,215,090
183	$14,489	$17,209	$31,699	$4,197,881
184	$14,430	$17,268	$31,699	$4,180,612
185	$14,371	$17,328	$31,699	$4,163,284
186	$14,311	$17,387	$31,699	$4,145,897
187	$14,252	$17,447	$31,699	$4,128,450
188	$14,192	$17,507	$31,699	$4,110,943
189	$14,131	$17,567	$31,699	$4,093,376
190	$14,071	$17,628	$31,699	$4,075,748
191	$14,010	$17,688	$31,699	$4,058,060
192	$13,950	$17,749	$31,699	$4,040,311

第16年供款共

$380,384

第16年利息

$171,363

第16年共還本金

$209,021

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$13,889	$17,810	$31,699	$4,022,501
194	$13,827	$17,871	$31,699	$4,004,629
195	$13,766	$17,933	$31,699	$3,986,696
196	$13,704	$17,994	$31,699	$3,968,702
197	$13,642	$18,056	$31,699	$3,950,646
198	$13,580	$18,118	$31,699	$3,932,528
199	$13,518	$18,181	$31,699	$3,914,347
200	$13,456	$18,243	$31,699	$3,896,104
201	$13,393	$18,306	$31,699	$3,877,798
202	$13,330	$18,369	$31,699	$3,859,429
203	$13,267	$18,432	$31,699	$3,840,998
204	$13,203	$18,495	$31,699	$3,822,502

第17年供款共

$380,384

第17年利息

$162,575

第17年共還本金

$217,808

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$13,140	$18,559	$31,699	$3,803,944
206	$13,076	$18,623	$31,699	$3,785,321
207	$13,012	$18,687	$31,699	$3,766,634
208	$12,948	$18,751	$31,699	$3,747,884
209	$12,883	$18,815	$31,699	$3,729,068
210	$12,819	$18,880	$31,699	$3,710,188
211	$12,754	$18,945	$31,699	$3,691,244
212	$12,689	$19,010	$31,699	$3,672,234
213	$12,623	$19,075	$31,699	$3,653,158
214	$12,558	$19,141	$31,699	$3,634,017
215	$12,492	$19,207	$31,699	$3,614,811
216	$12,426	$19,273	$31,699	$3,595,538

第18年供款共

$380,384

第18年利息

$153,419

第18年共還本金

$226,965

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$12,360	$19,339	$31,699	$3,576,199
218	$12,293	$19,405	$31,699	$3,556,793
219	$12,226	$19,472	$31,699	$3,537,321
220	$12,160	$19,539	$31,699	$3,517,782
221	$12,092	$19,606	$31,699	$3,498,176
222	$12,025	$19,674	$31,699	$3,478,502
223	$11,957	$19,741	$31,699	$3,458,761
224	$11,889	$19,809	$31,699	$3,438,952
225	$11,821	$19,877	$31,699	$3,419,075
226	$11,753	$19,946	$31,699	$3,399,129
227	$11,685	$20,014	$31,699	$3,379,115
228	$11,616	$20,083	$31,699	$3,359,032

第19年供款共

$380,384

第19年利息

$143,878

第19年共還本金

$236,506

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$11,547	$20,152	$31,699	$3,338,880
230	$11,477	$20,221	$31,699	$3,318,659
231	$11,408	$20,291	$31,699	$3,298,368
232	$11,338	$20,360	$31,699	$3,278,008
233	$11,268	$20,430	$31,699	$3,257,577
234	$11,198	$20,501	$31,699	$3,237,076
235	$11,127	$20,571	$31,699	$3,216,505
236	$11,057	$20,642	$31,699	$3,195,863
237	$10,986	$20,713	$31,699	$3,175,150
238	$10,915	$20,784	$31,699	$3,154,366
239	$10,843	$20,856	$31,699	$3,133,511
240	$10,771	$20,927	$31,699	$3,112,584

第20年供款共

$380,384

第20年利息

$133,935

第20年共還本金

$246,448

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$10,700	$20,999	$31,699	$3,091,584
242	$10,627	$21,071	$31,699	$3,070,513
243	$10,555	$21,144	$31,699	$3,049,369
244	$10,482	$21,216	$31,699	$3,028,153
245	$10,409	$21,289	$31,699	$3,006,864
246	$10,336	$21,363	$31,699	$2,985,501
247	$10,263	$21,436	$31,699	$2,964,065
248	$10,189	$21,510	$31,699	$2,942,555
249	$10,115	$21,584	$31,699	$2,920,972
250	$10,041	$21,658	$31,699	$2,899,314
251	$9,966	$21,732	$31,699	$2,877,582
252	$9,892	$21,807	$31,699	$2,855,775

第21年供款共

$380,384

第21年利息

$123,575

第21年共還本金

$256,809

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$9,817	$21,882	$31,699	$2,833,893
254	$9,742	$21,957	$31,699	$2,811,936
255	$9,666	$22,033	$31,699	$2,789,903
256	$9,590	$22,108	$31,699	$2,767,795
257	$9,514	$22,184	$31,699	$2,745,611
258	$9,438	$22,261	$31,699	$2,723,350
259	$9,362	$22,337	$31,699	$2,701,013
260	$9,285	$22,414	$31,699	$2,678,599
261	$9,208	$22,491	$31,699	$2,656,108
262	$9,130	$22,568	$31,699	$2,633,540
263	$9,053	$22,646	$31,699	$2,610,894
264	$8,975	$22,724	$31,699	$2,588,170

第22年供款共

$380,384

第22年利息

$112,779

第22年共還本金

$267,605

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,897	$22,802	$31,699	$2,565,368
266	$8,818	$22,880	$31,699	$2,542,488
267	$8,740	$22,959	$31,699	$2,519,529
268	$8,661	$23,038	$31,699	$2,496,492
269	$8,582	$23,117	$31,699	$2,473,375
270	$8,502	$23,196	$31,699	$2,450,178
271	$8,422	$23,276	$31,699	$2,426,902
272	$8,342	$23,356	$31,699	$2,403,546
273	$8,262	$23,436	$31,699	$2,380,109
274	$8,182	$23,517	$31,699	$2,356,592
275	$8,101	$23,598	$31,699	$2,332,995
276	$8,020	$23,679	$31,699	$2,309,316

第23年供款共

$380,384

第23年利息

$101,529

第23年共還本金

$278,855

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,938	$23,760	$31,699	$2,285,555
278	$7,857	$23,842	$31,699	$2,261,713
279	$7,775	$23,924	$31,699	$2,237,789
280	$7,692	$24,006	$31,699	$2,213,783
281	$7,610	$24,089	$31,699	$2,189,694
282	$7,527	$24,172	$31,699	$2,165,523
283	$7,444	$24,255	$31,699	$2,141,268
284	$7,361	$24,338	$31,699	$2,116,930
285	$7,277	$24,422	$31,699	$2,092,508
286	$7,193	$24,506	$31,699	$2,068,003
287	$7,109	$24,590	$31,699	$2,043,413
288	$7,024	$24,674	$31,699	$2,018,738

第24年供款共

$380,384

第24年利息

$89,806

第24年共還本金

$290,577

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,939	$24,759	$31,699	$1,993,979
290	$6,854	$24,844	$31,699	$1,969,135
291	$6,769	$24,930	$31,699	$1,944,205
292	$6,683	$25,015	$31,699	$1,919,190
293	$6,597	$25,101	$31,699	$1,894,088
294	$6,511	$25,188	$31,699	$1,868,901
295	$6,424	$25,274	$31,699	$1,843,626
296	$6,337	$25,361	$31,699	$1,818,265
297	$6,250	$25,448	$31,699	$1,792,817
298	$6,163	$25,536	$31,699	$1,767,281
299	$6,075	$25,624	$31,699	$1,741,657
300	$5,987	$25,712	$31,699	$1,715,946

第25年供款共

$380,384

第25年利息

$77,591

第25年共還本金

$302,793

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,899	$25,800	$31,699	$1,690,145
302	$5,810	$25,889	$31,699	$1,664,257
303	$5,721	$25,978	$31,699	$1,638,279
304	$5,632	$26,067	$31,699	$1,612,212
305	$5,542	$26,157	$31,699	$1,586,055
306	$5,452	$26,247	$31,699	$1,559,809
307	$5,362	$26,337	$31,699	$1,533,472
308	$5,271	$26,427	$31,699	$1,507,045
309	$5,180	$26,518	$31,699	$1,480,526
310	$5,089	$26,609	$31,699	$1,453,917
311	$4,998	$26,701	$31,699	$1,427,216
312	$4,906	$26,793	$31,699	$1,400,424

第26年供款共

$380,384

第26年利息

$64,862

第26年共還本金

$315,522

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,814	$26,885	$31,699	$1,373,539
314	$4,722	$26,977	$31,699	$1,346,562
315	$4,629	$27,070	$31,699	$1,319,492
316	$4,536	$27,163	$31,699	$1,292,329
317	$4,442	$27,256	$31,699	$1,265,073
318	$4,349	$27,350	$31,699	$1,237,723
319	$4,255	$27,444	$31,699	$1,210,279
320	$4,160	$27,538	$31,699	$1,182,741
321	$4,066	$27,633	$31,699	$1,155,108
322	$3,971	$27,728	$31,699	$1,127,380
323	$3,875	$27,823	$31,699	$1,099,557
324	$3,780	$27,919	$31,699	$1,071,638

第27年供款共

$380,384

第27年利息

$51,598

第27年共還本金

$328,786

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,684	$28,015	$31,699	$1,043,623
326	$3,587	$28,111	$31,699	$1,015,512
327	$3,491	$28,208	$31,699	$987,304
328	$3,394	$28,305	$31,699	$958,999
329	$3,297	$28,402	$31,699	$930,597
330	$3,199	$28,500	$31,699	$902,097
331	$3,101	$28,598	$31,699	$873,499
332	$3,003	$28,696	$31,699	$844,804
333	$2,904	$28,795	$31,699	$816,009
334	$2,805	$28,894	$31,699	$787,115
335	$2,706	$28,993	$31,699	$758,122
336	$2,606	$29,093	$31,699	$729,030

第28年供款共

$380,384

第28年利息

$37,776

第28年共還本金

$342,608

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,506	$29,193	$31,699	$699,837
338	$2,406	$29,293	$31,699	$670,544
339	$2,305	$29,394	$31,699	$641,151
340	$2,204	$29,495	$31,699	$611,656
341	$2,103	$29,596	$31,699	$582,060
342	$2,001	$29,698	$31,699	$552,362
343	$1,899	$29,800	$31,699	$522,562
344	$1,796	$29,902	$31,699	$492,660
345	$1,694	$30,005	$31,699	$462,655
346	$1,590	$30,108	$31,699	$432,546
347	$1,487	$30,212	$31,699	$402,335
348	$1,383	$30,316	$31,699	$372,019

第29年供款共

$380,384

第29年利息

$23,373

第29年共還本金

$357,011

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,279	$30,420	$31,699	$341,599
350	$1,174	$30,524	$31,699	$311,075
351	$1,069	$30,629	$31,699	$280,446
352	$964	$30,735	$31,699	$249,711
353	$858	$30,840	$31,699	$218,871
354	$752	$30,946	$31,699	$187,924
355	$646	$31,053	$31,699	$156,872
356	$539	$31,159	$31,699	$125,712
357	$432	$31,267	$31,699	$94,446
358	$325	$31,374	$31,699	$63,072
359	$217	$31,482	$31,699	$31,590
360	$109	$31,590	$31,699	$0

第30年供款共

$380,384

第30年利息

$8,365

第30年共還本金

$372,019

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$12,414,110

Disclaimer

Recommended properties

Mort. Insurance
info