Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$15,163

Single financed $73 , in total HK$15,163

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$1,347,163

Monthly Payment
$3,476

Down Payment

$78,000

Total Loan

$717,163

Total int. paid

$534,100

Stamp Duty

$100

Other

$17,800

Budget of property purchase

HK$95,900

Base on DTI ratio

$6,951

Budget of property purchase

HK$95,900

Down Payment

$78,000
Stamp Duty

$100
- AVD
  
  $100
Legal fee

$ 10,000
Agency Commission

$7,800
Mort. Insurance

$15,163

Min. Monthly Income Requirement

Base on DTI ratio

$6,951

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$4,292	$3,298	$2,703	$2,307
1.500	$4,452	$3,461	$2,868	$2,475
2.000	$4,615	$3,628	$3,040	$2,651
2.500	$4,782	$3,800	$3,217	$2,834
3.000	$4,953	$3,977	$3,401	$3,024
3.500	$5,127	$4,159	$3,590	$3,220
4.000	$5,305	$4,346	$3,785	$3,424
4.125	$5,350	$4,393	$3,835	$3,476
4.500	$5,486	$4,537	$3,986	$3,634
5.000	$5,671	$4,733	$4,192	$3,850
5.500	$5,860	$4,933	$4,404	$4,072
6.000	$6,052	$5,138	$4,621	$4,300

Monthly Payment$3,476

Term

30Year

Loan amount

$717,163.2

Total int. paid

$534,100

Total Loan and Interest

$1,251,263.2

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,465	$1,010	$3,476	$716,153
2	$2,462	$1,014	$3,476	$715,139
3	$2,458	$1,017	$3,476	$714,121
4	$2,455	$1,021	$3,476	$713,100
5	$2,451	$1,024	$3,476	$712,076
6	$2,448	$1,028	$3,476	$711,048
7	$2,444	$1,032	$3,476	$710,016
8	$2,441	$1,035	$3,476	$708,981
9	$2,437	$1,039	$3,476	$707,943
10	$2,434	$1,042	$3,476	$706,901
11	$2,430	$1,046	$3,476	$705,855
12	$2,426	$1,049	$3,476	$704,806

第1年供款共

$41,709

第1年利息

$29,351

第1年共還本金

$12,358

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,423	$1,053	$3,476	$703,753
14	$2,419	$1,057	$3,476	$702,696
15	$2,416	$1,060	$3,476	$701,636
16	$2,412	$1,064	$3,476	$700,572
17	$2,408	$1,068	$3,476	$699,504
18	$2,405	$1,071	$3,476	$698,433
19	$2,401	$1,075	$3,476	$697,358
20	$2,397	$1,079	$3,476	$696,280
21	$2,393	$1,082	$3,476	$695,198
22	$2,390	$1,086	$3,476	$694,112
23	$2,386	$1,090	$3,476	$693,022
24	$2,382	$1,093	$3,476	$691,928

第2年供款共

$41,709

第2年利息

$28,832

第2年共還本金

$12,877

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,379	$1,097	$3,476	$690,831
26	$2,375	$1,101	$3,476	$689,730
27	$2,371	$1,105	$3,476	$688,625
28	$2,367	$1,109	$3,476	$687,517
29	$2,363	$1,112	$3,476	$686,404
30	$2,360	$1,116	$3,476	$685,288
31	$2,356	$1,120	$3,476	$684,168
32	$2,352	$1,124	$3,476	$683,044
33	$2,348	$1,128	$3,476	$681,916
34	$2,344	$1,132	$3,476	$680,785
35	$2,340	$1,136	$3,476	$679,649
36	$2,336	$1,139	$3,476	$678,510

第3年供款共

$41,709

第3年利息

$28,290

第3年共還本金

$13,419

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,332	$1,143	$3,476	$677,366
38	$2,328	$1,147	$3,476	$676,219
39	$2,325	$1,151	$3,476	$675,068
40	$2,321	$1,155	$3,476	$673,913
41	$2,317	$1,159	$3,476	$672,754
42	$2,313	$1,163	$3,476	$671,590
43	$2,309	$1,167	$3,476	$670,423
44	$2,305	$1,171	$3,476	$669,252
45	$2,301	$1,175	$3,476	$668,077
46	$2,297	$1,179	$3,476	$666,898
47	$2,292	$1,183	$3,476	$665,715
48	$2,288	$1,187	$3,476	$664,527

第4年供款共

$41,709

第4年利息

$27,726

第4年共還本金

$13,983

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,284	$1,191	$3,476	$663,336
50	$2,280	$1,196	$3,476	$662,140
51	$2,276	$1,200	$3,476	$660,941
52	$2,272	$1,204	$3,476	$659,737
53	$2,268	$1,208	$3,476	$658,529
54	$2,264	$1,212	$3,476	$657,317
55	$2,260	$1,216	$3,476	$656,101
56	$2,255	$1,220	$3,476	$654,880
57	$2,251	$1,225	$3,476	$653,656
58	$2,247	$1,229	$3,476	$652,427
59	$2,243	$1,233	$3,476	$651,194
60	$2,238	$1,237	$3,476	$649,957

第5年供款共

$41,709

第5年利息

$27,138

第5年共還本金

$14,570

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,234	$1,242	$3,476	$648,715
62	$2,230	$1,246	$3,476	$647,470
63	$2,226	$1,250	$3,476	$646,219
64	$2,221	$1,254	$3,476	$644,965
65	$2,217	$1,259	$3,476	$643,706
66	$2,213	$1,263	$3,476	$642,443
67	$2,208	$1,267	$3,476	$641,176
68	$2,204	$1,272	$3,476	$639,904
69	$2,200	$1,276	$3,476	$638,628
70	$2,195	$1,280	$3,476	$637,348
71	$2,191	$1,285	$3,476	$636,063
72	$2,186	$1,289	$3,476	$634,774

第6年供款共

$41,709

第6年利息

$26,526

第6年共還本金

$15,183

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,182	$1,294	$3,476	$633,480
74	$2,178	$1,298	$3,476	$632,182
75	$2,173	$1,303	$3,476	$630,879
76	$2,169	$1,307	$3,476	$629,572
77	$2,164	$1,312	$3,476	$628,261
78	$2,160	$1,316	$3,476	$626,945
79	$2,155	$1,321	$3,476	$625,624
80	$2,151	$1,325	$3,476	$624,299
81	$2,146	$1,330	$3,476	$622,969
82	$2,141	$1,334	$3,476	$621,635
83	$2,137	$1,339	$3,476	$620,296
84	$2,132	$1,343	$3,476	$618,953

第7年供款共

$41,709

第7年利息

$25,888

第7年共還本金

$15,821

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,128	$1,348	$3,476	$617,605
86	$2,123	$1,353	$3,476	$616,252
87	$2,118	$1,357	$3,476	$614,894
88	$2,114	$1,362	$3,476	$613,532
89	$2,109	$1,367	$3,476	$612,166
90	$2,104	$1,371	$3,476	$610,794
91	$2,100	$1,376	$3,476	$609,418
92	$2,095	$1,381	$3,476	$608,037
93	$2,090	$1,386	$3,476	$606,652
94	$2,085	$1,390	$3,476	$605,261
95	$2,081	$1,395	$3,476	$603,866
96	$2,076	$1,400	$3,476	$602,466

第8年供款共

$41,709

第8年利息

$25,222

第8年共還本金

$16,486

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,071	$1,405	$3,476	$601,062
98	$2,066	$1,410	$3,476	$599,652
99	$2,061	$1,414	$3,476	$598,238
100	$2,056	$1,419	$3,476	$596,818
101	$2,052	$1,424	$3,476	$595,394
102	$2,047	$1,429	$3,476	$593,965
103	$2,042	$1,434	$3,476	$592,531
104	$2,037	$1,439	$3,476	$591,092
105	$2,032	$1,444	$3,476	$589,648
106	$2,027	$1,449	$3,476	$588,199
107	$2,022	$1,454	$3,476	$586,746
108	$2,017	$1,459	$3,476	$585,287

第9年供款共

$41,709

第9年利息

$24,529

第9年共還本金

$17,179

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,012	$1,464	$3,476	$583,823
110	$2,007	$1,469	$3,476	$582,354
111	$2,002	$1,474	$3,476	$580,880
112	$1,997	$1,479	$3,476	$579,401
113	$1,992	$1,484	$3,476	$577,917
114	$1,987	$1,489	$3,476	$576,428
115	$1,981	$1,494	$3,476	$574,934
116	$1,976	$1,499	$3,476	$573,435
117	$1,971	$1,505	$3,476	$571,930
118	$1,966	$1,510	$3,476	$570,420
119	$1,961	$1,515	$3,476	$568,905
120	$1,956	$1,520	$3,476	$567,385

第10年供款共

$41,709

第10年利息

$23,807

第10年共還本金

$17,902

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,950	$1,525	$3,476	$565,860
122	$1,945	$1,531	$3,476	$564,329
123	$1,940	$1,536	$3,476	$562,793
124	$1,935	$1,541	$3,476	$561,252
125	$1,929	$1,546	$3,476	$559,706
126	$1,924	$1,552	$3,476	$558,154
127	$1,919	$1,557	$3,476	$556,597
128	$1,913	$1,562	$3,476	$555,035
129	$1,908	$1,568	$3,476	$553,467
130	$1,903	$1,573	$3,476	$551,894
131	$1,897	$1,579	$3,476	$550,315
132	$1,892	$1,584	$3,476	$548,731

第11年供款共

$41,709

第11年利息

$23,055

第11年共還本金

$18,654

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,886	$1,589	$3,476	$547,142
134	$1,881	$1,595	$3,476	$545,547
135	$1,875	$1,600	$3,476	$543,946
136	$1,870	$1,606	$3,476	$542,340
137	$1,864	$1,611	$3,476	$540,729
138	$1,859	$1,617	$3,476	$539,112
139	$1,853	$1,623	$3,476	$537,489
140	$1,848	$1,628	$3,476	$535,861
141	$1,842	$1,634	$3,476	$534,228
142	$1,836	$1,639	$3,476	$532,588
143	$1,831	$1,645	$3,476	$530,943
144	$1,825	$1,651	$3,476	$529,293

第12年供款共

$41,709

第12年利息

$22,270

第12年共還本金

$19,438

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,819	$1,656	$3,476	$527,636
146	$1,814	$1,662	$3,476	$525,974
147	$1,808	$1,668	$3,476	$524,307
148	$1,802	$1,673	$3,476	$522,633
149	$1,797	$1,679	$3,476	$520,954
150	$1,791	$1,685	$3,476	$519,269
151	$1,785	$1,691	$3,476	$517,578
152	$1,779	$1,697	$3,476	$515,882
153	$1,773	$1,702	$3,476	$514,180
154	$1,767	$1,708	$3,476	$512,471
155	$1,762	$1,714	$3,476	$510,757
156	$1,756	$1,720	$3,476	$509,037

第13年供款共

$41,709

第13年利息

$21,453

第13年共還本金

$20,256

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,750	$1,726	$3,476	$507,311
158	$1,744	$1,732	$3,476	$505,579
159	$1,738	$1,738	$3,476	$503,842
160	$1,732	$1,744	$3,476	$502,098
161	$1,726	$1,750	$3,476	$500,348
162	$1,720	$1,756	$3,476	$498,592
163	$1,714	$1,762	$3,476	$496,830
164	$1,708	$1,768	$3,476	$495,063
165	$1,702	$1,774	$3,476	$493,289
166	$1,696	$1,780	$3,476	$491,509
167	$1,690	$1,786	$3,476	$489,722
168	$1,683	$1,792	$3,476	$487,930

第14年供款共

$41,709

第14年利息

$20,602

第14年共還本金

$21,107

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,677	$1,798	$3,476	$486,132
170	$1,671	$1,805	$3,476	$484,327
171	$1,665	$1,811	$3,476	$482,516
172	$1,659	$1,817	$3,476	$480,699
173	$1,652	$1,823	$3,476	$478,876
174	$1,646	$1,830	$3,476	$477,046
175	$1,640	$1,836	$3,476	$475,210
176	$1,634	$1,842	$3,476	$473,368
177	$1,627	$1,849	$3,476	$471,520
178	$1,621	$1,855	$3,476	$469,665
179	$1,614	$1,861	$3,476	$467,803
180	$1,608	$1,868	$3,476	$465,936

第15年供款共

$41,709

第15年利息

$19,714

第15年共還本金

$21,994

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,602	$1,874	$3,476	$464,062
182	$1,595	$1,881	$3,476	$462,181
183	$1,589	$1,887	$3,476	$460,294
184	$1,582	$1,893	$3,476	$458,401
185	$1,576	$1,900	$3,476	$456,501
186	$1,569	$1,907	$3,476	$454,594
187	$1,563	$1,913	$3,476	$452,681
188	$1,556	$1,920	$3,476	$450,762
189	$1,549	$1,926	$3,476	$448,835
190	$1,543	$1,933	$3,476	$446,902
191	$1,536	$1,940	$3,476	$444,963
192	$1,530	$1,946	$3,476	$443,017

第16年供款共

$41,709

第16年利息

$18,790

第16年共還本金

$22,919

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,523	$1,953	$3,476	$441,064
194	$1,516	$1,960	$3,476	$439,104
195	$1,509	$1,966	$3,476	$437,138
196	$1,503	$1,973	$3,476	$435,165
197	$1,496	$1,980	$3,476	$433,185
198	$1,489	$1,987	$3,476	$431,198
199	$1,482	$1,993	$3,476	$429,205
200	$1,475	$2,000	$3,476	$427,205
201	$1,469	$2,007	$3,476	$425,197
202	$1,462	$2,014	$3,476	$423,183
203	$1,455	$2,021	$3,476	$421,162
204	$1,448	$2,028	$3,476	$419,134

第17年供款共

$41,709

第17年利息

$17,826

第17年共還本金

$23,882

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,441	$2,035	$3,476	$417,099
206	$1,434	$2,042	$3,476	$415,057
207	$1,427	$2,049	$3,476	$413,008
208	$1,420	$2,056	$3,476	$410,952
209	$1,413	$2,063	$3,476	$408,889
210	$1,406	$2,070	$3,476	$406,819
211	$1,398	$2,077	$3,476	$404,742
212	$1,391	$2,084	$3,476	$402,657
213	$1,384	$2,092	$3,476	$400,566
214	$1,377	$2,099	$3,476	$398,467
215	$1,370	$2,106	$3,476	$396,361
216	$1,362	$2,113	$3,476	$394,248

第18年供款共

$41,709

第18年利息

$16,822

第18年共還本金

$24,886

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,355	$2,121	$3,476	$392,127
218	$1,348	$2,128	$3,476	$389,999
219	$1,341	$2,135	$3,476	$387,864
220	$1,333	$2,142	$3,476	$385,722
221	$1,326	$2,150	$3,476	$383,572
222	$1,319	$2,157	$3,476	$381,415
223	$1,311	$2,165	$3,476	$379,250
224	$1,304	$2,172	$3,476	$377,078
225	$1,296	$2,180	$3,476	$374,899
226	$1,289	$2,187	$3,476	$372,712
227	$1,281	$2,195	$3,476	$370,517
228	$1,274	$2,202	$3,476	$368,315

第19年供款共

$41,709

第19年利息

$15,776

第19年共還本金

$25,933

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,266	$2,210	$3,476	$366,105
230	$1,258	$2,217	$3,476	$363,888
231	$1,251	$2,225	$3,476	$361,663
232	$1,243	$2,233	$3,476	$359,431
233	$1,236	$2,240	$3,476	$357,191
234	$1,228	$2,248	$3,476	$354,943
235	$1,220	$2,256	$3,476	$352,687
236	$1,212	$2,263	$3,476	$350,424
237	$1,205	$2,271	$3,476	$348,153
238	$1,197	$2,279	$3,476	$345,874
239	$1,189	$2,287	$3,476	$343,587
240	$1,181	$2,295	$3,476	$341,292

第20年供款共

$41,709

第20年利息

$14,686

第20年共還本金

$27,023

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,173	$2,303	$3,476	$338,990
242	$1,165	$2,310	$3,476	$336,679
243	$1,157	$2,318	$3,476	$334,361
244	$1,149	$2,326	$3,476	$332,034
245	$1,141	$2,334	$3,476	$329,700
246	$1,133	$2,342	$3,476	$327,358
247	$1,125	$2,350	$3,476	$325,007
248	$1,117	$2,359	$3,476	$322,649
249	$1,109	$2,367	$3,476	$320,282
250	$1,101	$2,375	$3,476	$317,907
251	$1,093	$2,383	$3,476	$315,524
252	$1,085	$2,391	$3,476	$313,133

第21年供款共

$41,709

第21年利息

$13,550

第21年共還本金

$28,159

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,076	$2,399	$3,476	$310,734
254	$1,068	$2,408	$3,476	$308,326
255	$1,060	$2,416	$3,476	$305,911
256	$1,052	$2,424	$3,476	$303,486
257	$1,043	$2,432	$3,476	$301,054
258	$1,035	$2,441	$3,476	$298,613
259	$1,026	$2,449	$3,476	$296,164
260	$1,018	$2,458	$3,476	$293,706
261	$1,010	$2,466	$3,476	$291,240
262	$1,001	$2,475	$3,476	$288,765
263	$993	$2,483	$3,476	$286,282
264	$984	$2,492	$3,476	$283,791

第22年供款共

$41,709

第22年利息

$12,366

第22年共還本金

$29,343

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$976	$2,500	$3,476	$281,291
266	$967	$2,509	$3,476	$278,782
267	$958	$2,517	$3,476	$276,264
268	$950	$2,526	$3,476	$273,738
269	$941	$2,535	$3,476	$271,203
270	$932	$2,543	$3,476	$268,660
271	$924	$2,552	$3,476	$266,108
272	$915	$2,561	$3,476	$263,547
273	$906	$2,570	$3,476	$260,977
274	$897	$2,579	$3,476	$258,398
275	$888	$2,587	$3,476	$255,811
276	$879	$2,596	$3,476	$253,215

第23年供款共

$41,709

第23年利息

$11,133

第23年共還本金

$30,576

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$870	$2,605	$3,476	$250,609
278	$861	$2,614	$3,476	$247,995
279	$852	$2,623	$3,476	$245,372
280	$843	$2,632	$3,476	$242,739
281	$834	$2,641	$3,476	$240,098
282	$825	$2,650	$3,476	$237,448
283	$816	$2,660	$3,476	$234,788
284	$807	$2,669	$3,476	$232,120
285	$798	$2,678	$3,476	$229,442
286	$789	$2,687	$3,476	$226,755
287	$779	$2,696	$3,476	$224,059
288	$770	$2,706	$3,476	$221,353

第24年供款共

$41,709

第24年利息

$9,847

第24年共還本金

$31,862

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$761	$2,715	$3,476	$218,638
290	$752	$2,724	$3,476	$215,914
291	$742	$2,734	$3,476	$213,180
292	$733	$2,743	$3,476	$210,438
293	$723	$2,752	$3,476	$207,685
294	$714	$2,762	$3,476	$204,923
295	$704	$2,771	$3,476	$202,152
296	$695	$2,781	$3,476	$199,371
297	$685	$2,790	$3,476	$196,581
298	$676	$2,800	$3,476	$193,781
299	$666	$2,810	$3,476	$190,971
300	$656	$2,819	$3,476	$188,152

第25年供款共

$41,709

第25年利息

$8,508

第25年共還本金

$33,201

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$647	$2,829	$3,476	$185,323
302	$637	$2,839	$3,476	$182,484
303	$627	$2,848	$3,476	$179,636
304	$617	$2,858	$3,476	$176,778
305	$608	$2,868	$3,476	$173,910
306	$598	$2,878	$3,476	$171,032
307	$588	$2,888	$3,476	$168,144
308	$578	$2,898	$3,476	$165,246
309	$568	$2,908	$3,476	$162,339
310	$558	$2,918	$3,476	$159,421
311	$548	$2,928	$3,476	$156,493
312	$538	$2,938	$3,476	$153,555

第26年供款共

$41,709

第26年利息

$7,112

第26年共還本金

$34,597

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$528	$2,948	$3,476	$150,607
314	$518	$2,958	$3,476	$147,649
315	$508	$2,968	$3,476	$144,681
316	$497	$2,978	$3,476	$141,703
317	$487	$2,989	$3,476	$138,714
318	$477	$2,999	$3,476	$135,715
319	$467	$3,009	$3,476	$132,706
320	$456	$3,020	$3,476	$129,687
321	$446	$3,030	$3,476	$126,657
322	$435	$3,040	$3,476	$123,616
323	$425	$3,051	$3,476	$120,565
324	$414	$3,061	$3,476	$117,504

第27年供款共

$41,709

第27年利息

$5,658

第27年共還本金

$36,051

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$404	$3,072	$3,476	$114,432
326	$393	$3,082	$3,476	$111,350
327	$383	$3,093	$3,476	$108,257
328	$372	$3,104	$3,476	$105,153
329	$361	$3,114	$3,476	$102,039
330	$351	$3,125	$3,476	$98,914
331	$340	$3,136	$3,476	$95,779
332	$329	$3,146	$3,476	$92,632
333	$318	$3,157	$3,476	$89,475
334	$308	$3,168	$3,476	$86,307
335	$297	$3,179	$3,476	$83,127
336	$286	$3,190	$3,476	$79,938

第28年供款共

$41,709

第28年利息

$4,142

第28年共還本金

$37,567

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$275	$3,201	$3,476	$76,737
338	$264	$3,212	$3,476	$73,525
339	$253	$3,223	$3,476	$70,302
340	$242	$3,234	$3,476	$67,068
341	$231	$3,245	$3,476	$63,822
342	$219	$3,256	$3,476	$60,566
343	$208	$3,268	$3,476	$57,299
344	$197	$3,279	$3,476	$54,020
345	$186	$3,290	$3,476	$50,730
346	$174	$3,301	$3,476	$47,428
347	$163	$3,313	$3,476	$44,116
348	$152	$3,324	$3,476	$40,792

第29年供款共

$41,709

第29年利息

$2,563

第29年共還本金

$39,146

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$140	$3,336	$3,476	$37,456
350	$129	$3,347	$3,476	$34,109
351	$117	$3,358	$3,476	$30,751
352	$106	$3,370	$3,476	$27,381
353	$94	$3,382	$3,476	$23,999
354	$82	$3,393	$3,476	$20,606
355	$71	$3,405	$3,476	$17,201
356	$59	$3,417	$3,476	$13,784
357	$47	$3,428	$3,476	$10,356
358	$36	$3,440	$3,476	$6,916
359	$24	$3,452	$3,476	$3,464
360	$12	$3,464	$3,476	$0

第30年供款共

$41,709

第30年利息

$917

第30年共還本金

$40,792

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$1,347,163

Disclaimer

Recommended properties

Mort. Insurance
info