Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$177,525

Single financed $860 , in total HK$177,525

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$13,813,727

Monthly Payment
$35,276

Down Payment

$789,000

Total Loan

$7,278,525

Total int. paid

$5,420,602

Stamp Duty

$236,700

Other

$88,900

Budget of property purchase

HK$1,114,600

Base on DTI ratio

$70,551

Budget of property purchase

HK$1,114,600

Down Payment

$789,000
Stamp Duty

$236,700
- AVD
  
  $236,700
Legal fee

$ 10,000
Agency Commission

$78,900
Mort. Insurance

$177,525

Min. Monthly Income Requirement

Base on DTI ratio

$70,551

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 GREENPARK VILLA BLK 06

thumb_up

GREENPARK VILLA BLK 06

716 ft²

@10,475

GFA

826 ft²

@9,080

Sale$7.5 M

716 ft²

@10,475

GFA

826 ft²

@9,080

Sale$7.5 M

Shatin THE MET. ACAPPELLA WING 1

thumb_up

THE MET. ACAPPELLA WING 1

389 ft²

@17,995

local_fire_department HIT

Sale$7 M

389 ft²

@17,995

Sale$7 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 03

thumb_up

LAKE SILVER TWR 03

556 ft²

@14,029

GFA

728 ft²

@10,714

local_fire_department HIT

Sale$7.8 M

556 ft²

@14,029

GFA

728 ft²

@10,714

Sale$7.8 M

local_fire_department HIT

Ma On Shan SAUSALITO TWR 06

thumb_up

SAUSALITO TWR 06

483 ft²

@15,114

GFA

649 ft²

@11,248

verified 首置必買 vpn_key Key

Sale$7.3 M

483 ft²

@15,114

GFA

649 ft²

@11,248

Sale$7.3 M

verified 首置必買 vpn_key Key

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

511 ft²

@16,634

local_fire_department HIT

Sale$8.5 M

511 ft²

@16,634

Sale$8.5 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK K

thumb_up

SUNSHINE CITY

551 ft²

@15,426

GFA

750 ft²

@11,333

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8.5 M

551 ft²

@15,426

GFA

750 ft²

@11,333

Sale$8.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Ma On Shan SUNSHINE CITY BLK R

thumb_up

SUNSHINE CITY BLK R

503 ft²

@14,513

GFA

674 ft²

@10,831

local_fire_department HIT vpn_key Key

Sale$7.3 M

503 ft²

@14,513

GFA

674 ft²

@10,831

Sale$7.3 M

local_fire_department HIT vpn_key Key

Sai Kung SAI SHA RD VILLAGE HOUSE

thumb_up

SAI SHA RD VILLAGE HOUSE

GFA

688 ft²

@10,145

local_fire_department HIT

Sale$6.98 M

GFA

688 ft²

@10,145

Sale$6.98 M

local_fire_department HIT

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@13,163

GFA

718 ft²

@10,028

local_fire_department HIT local_offer Good Catch verified 首置必買 price_change 蝕讓盤

Sale$7.2 M

547 ft²

@13,163

GFA

718 ft²

@10,028

Sale$7.2 M

local_fire_department HIT local_offer Good Catch verified 首置必買 price_change 蝕讓盤

Sai Kung PARK MEDITERRANEAN TWR 03

thumb_up

PARK MEDITERRANEAN TWR 03

425 ft²

@16,471

local_fire_department HIT

Sale$7 M

425 ft²

@16,471

Sale$7 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 08

thumb_up

MA ON SHAN VISTA PARADISO

660 ft²

@13,030

GFA

819 ft²

@10,501

real_estate_agent Rare verified 首置必買

Sale$8.6 M

660 ft²

@13,030

GFA

819 ft²

@10,501

Sale$8.6 M

real_estate_agent Rare verified 首置必買

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE

639 ft²

@12,363

GFA

827 ft²

@9,553

hotel_class King

Sale$7.9 M

639 ft²

@12,363

GFA

827 ft²

@9,553

Sale$7.9 M

hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$43,562	$33,474	$27,431	$23,411
1.500	$45,181	$35,122	$29,109	$25,120
2.000	$46,838	$36,821	$30,850	$26,903
2.500	$48,532	$38,569	$32,653	$28,759
3.000	$50,264	$40,367	$34,516	$30,687
3.500	$52,033	$42,213	$36,438	$32,684
4.000	$53,838	$44,106	$38,419	$34,749
4.125	$54,295	$44,587	$38,923	$35,275
4.500	$55,680	$46,048	$40,456	$36,879
5.000	$57,558	$48,035	$42,550	$39,073
5.500	$59,472	$50,068	$44,697	$41,327
6.000	$61,420	$52,146	$46,896	$43,638

Monthly Payment$35,276

Term

30Year

Loan amount

$7,278,525

Total int. paid

$5,420,602

Total Loan and Interest

$12,699,127

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$25,020	$10,255	$35,275	$7,268,270
2	$24,985	$10,291	$35,275	$7,257,979
3	$24,949	$10,326	$35,275	$7,247,653
4	$24,914	$10,362	$35,275	$7,237,291
5	$24,878	$10,397	$35,275	$7,226,894
6	$24,842	$10,433	$35,275	$7,216,461
7	$24,807	$10,469	$35,275	$7,205,992
8	$24,771	$10,505	$35,275	$7,195,488
9	$24,734	$10,541	$35,275	$7,184,947
10	$24,698	$10,577	$35,275	$7,174,370
11	$24,662	$10,613	$35,275	$7,163,756
12	$24,625	$10,650	$35,275	$7,153,106

第1年供款共

$423,304

第1年利息

$297,886

第1年共還本金

$125,419

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$24,589	$10,687	$35,275	$7,142,420
14	$24,552	$10,723	$35,275	$7,131,697
15	$24,515	$10,760	$35,275	$7,120,936
16	$24,478	$10,797	$35,275	$7,110,139
17	$24,441	$10,834	$35,275	$7,099,305
18	$24,404	$10,871	$35,275	$7,088,434
19	$24,366	$10,909	$35,275	$7,077,525
20	$24,329	$10,946	$35,275	$7,066,578
21	$24,291	$10,984	$35,275	$7,055,594
22	$24,254	$11,022	$35,275	$7,044,573
23	$24,216	$11,060	$35,275	$7,033,513
24	$24,178	$11,098	$35,275	$7,022,415

第2年供款共

$423,304

第2年利息

$292,613

第2年共還本金

$130,691

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$24,140	$11,136	$35,275	$7,011,279
26	$24,101	$11,174	$35,275	$7,000,105
27	$24,063	$11,212	$35,275	$6,988,893
28	$24,024	$11,251	$35,275	$6,977,642
29	$23,986	$11,290	$35,275	$6,966,352
30	$23,947	$11,329	$35,275	$6,955,024
31	$23,908	$11,367	$35,275	$6,943,656
32	$23,869	$11,407	$35,275	$6,932,250
33	$23,830	$11,446	$35,275	$6,920,804
34	$23,790	$11,485	$35,275	$6,909,319
35	$23,751	$11,525	$35,275	$6,897,794
36	$23,711	$11,564	$35,275	$6,886,230

第3年供款共

$423,304

第3年利息

$287,119

第3年共還本金

$136,185

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$23,671	$11,604	$35,275	$6,874,626
38	$23,632	$11,644	$35,275	$6,862,982
39	$23,592	$11,684	$35,275	$6,851,298
40	$23,551	$11,724	$35,275	$6,839,574
41	$23,511	$11,764	$35,275	$6,827,810
42	$23,471	$11,805	$35,275	$6,816,005
43	$23,430	$11,845	$35,275	$6,804,160
44	$23,389	$11,886	$35,275	$6,792,274
45	$23,348	$11,927	$35,275	$6,780,347
46	$23,307	$11,968	$35,275	$6,768,379
47	$23,266	$12,009	$35,275	$6,756,370
48	$23,225	$12,050	$35,275	$6,744,320

第4年供款共

$423,304

第4年利息

$281,394

第4年共還本金

$141,910

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$23,184	$12,092	$35,275	$6,732,228
50	$23,142	$12,133	$35,275	$6,720,095
51	$23,100	$12,175	$35,275	$6,707,920
52	$23,058	$12,217	$35,275	$6,695,703
53	$23,016	$12,259	$35,275	$6,683,444
54	$22,974	$12,301	$35,275	$6,671,143
55	$22,932	$12,343	$35,275	$6,658,800
56	$22,890	$12,386	$35,275	$6,646,414
57	$22,847	$12,428	$35,275	$6,633,986
58	$22,804	$12,471	$35,275	$6,621,515
59	$22,761	$12,514	$35,275	$6,609,001
60	$22,718	$12,557	$35,275	$6,596,444

第5年供款共

$423,304

第5年利息

$275,428

第5年共還本金

$147,876

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$22,675	$12,600	$35,275	$6,583,844
62	$22,632	$12,643	$35,275	$6,571,200
63	$22,589	$12,687	$35,275	$6,558,513
64	$22,545	$12,730	$35,275	$6,545,783
65	$22,501	$12,774	$35,275	$6,533,009
66	$22,457	$12,818	$35,275	$6,520,191
67	$22,413	$12,862	$35,275	$6,507,328
68	$22,369	$12,906	$35,275	$6,494,422
69	$22,325	$12,951	$35,275	$6,481,471
70	$22,280	$12,995	$35,275	$6,468,476
71	$22,235	$13,040	$35,275	$6,455,436
72	$22,191	$13,085	$35,275	$6,442,351

第6年供款共

$423,304

第6年利息

$269,212

第6年共還本金

$154,093

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$22,146	$13,130	$35,275	$6,429,221
74	$22,100	$13,175	$35,275	$6,416,047
75	$22,055	$13,220	$35,275	$6,402,826
76	$22,010	$13,266	$35,275	$6,389,561
77	$21,964	$13,311	$35,275	$6,376,249
78	$21,918	$13,357	$35,275	$6,362,892
79	$21,872	$13,403	$35,275	$6,349,490
80	$21,826	$13,449	$35,275	$6,336,041
81	$21,780	$13,495	$35,275	$6,322,545
82	$21,734	$13,542	$35,275	$6,309,004
83	$21,687	$13,588	$35,275	$6,295,416
84	$21,640	$13,635	$35,275	$6,281,781

第7年供款共

$423,304

第7年利息

$262,734

第7年共還本金

$160,570

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$21,594	$13,682	$35,275	$6,268,099
86	$21,547	$13,729	$35,275	$6,254,370
87	$21,499	$13,776	$35,275	$6,240,594
88	$21,452	$13,823	$35,275	$6,226,771
89	$21,405	$13,871	$35,275	$6,212,900
90	$21,357	$13,919	$35,275	$6,198,982
91	$21,309	$13,966	$35,275	$6,185,015
92	$21,261	$14,014	$35,275	$6,171,001
93	$21,213	$14,063	$35,275	$6,156,938
94	$21,164	$14,111	$35,275	$6,142,828
95	$21,116	$14,159	$35,275	$6,128,668
96	$21,067	$14,208	$35,275	$6,114,460

第8年供款共

$423,304

第8年利息

$255,984

第8年共還本金

$167,321

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$21,018	$14,257	$35,275	$6,100,203
98	$20,969	$14,306	$35,275	$6,085,897
99	$20,920	$14,355	$35,275	$6,071,542
100	$20,871	$14,404	$35,275	$6,057,138
101	$20,821	$14,454	$35,275	$6,042,684
102	$20,772	$14,504	$35,275	$6,028,180
103	$20,722	$14,553	$35,275	$6,013,627
104	$20,672	$14,604	$35,275	$5,999,023
105	$20,622	$14,654	$35,275	$5,984,370
106	$20,571	$14,704	$35,275	$5,969,665
107	$20,521	$14,755	$35,275	$5,954,911
108	$20,470	$14,805	$35,275	$5,940,105

第9年供款共

$423,304

第9年利息

$248,950

第9年共還本金

$174,355

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$20,419	$14,856	$35,275	$5,925,249
110	$20,368	$14,907	$35,275	$5,910,342
111	$20,317	$14,959	$35,275	$5,895,383
112	$20,265	$15,010	$35,275	$5,880,373
113	$20,214	$15,062	$35,275	$5,865,312
114	$20,162	$15,113	$35,275	$5,850,198
115	$20,110	$15,165	$35,275	$5,835,033
116	$20,058	$15,217	$35,275	$5,819,816
117	$20,006	$15,270	$35,275	$5,804,546
118	$19,953	$15,322	$35,275	$5,789,224
119	$19,900	$15,375	$35,275	$5,773,849
120	$19,848	$15,428	$35,275	$5,758,421

第10年供款共

$423,304

第10年利息

$241,620

第10年共還本金

$181,684

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$19,795	$15,481	$35,275	$5,742,940
122	$19,741	$15,534	$35,275	$5,727,406
123	$19,688	$15,587	$35,275	$5,711,819
124	$19,634	$15,641	$35,275	$5,696,178
125	$19,581	$15,695	$35,275	$5,680,483
126	$19,527	$15,749	$35,275	$5,664,735
127	$19,473	$15,803	$35,275	$5,648,932
128	$19,418	$15,857	$35,275	$5,633,075
129	$19,364	$15,912	$35,275	$5,617,163
130	$19,309	$15,966	$35,275	$5,601,197
131	$19,254	$16,021	$35,275	$5,585,175
132	$19,199	$16,076	$35,275	$5,569,099

第11年供款共

$423,304

第11年利息

$233,982

第11年共還本金

$189,322

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$19,144	$16,132	$35,275	$5,552,967
134	$19,088	$16,187	$35,275	$5,536,780
135	$19,033	$16,243	$35,275	$5,520,538
136	$18,977	$16,299	$35,275	$5,504,239
137	$18,921	$16,355	$35,275	$5,487,885
138	$18,865	$16,411	$35,275	$5,471,474
139	$18,808	$16,467	$35,275	$5,455,007
140	$18,752	$16,524	$35,275	$5,438,483
141	$18,695	$16,581	$35,275	$5,421,903
142	$18,638	$16,638	$35,275	$5,405,265
143	$18,581	$16,695	$35,275	$5,388,570
144	$18,523	$16,752	$35,275	$5,371,818

第12年供款共

$423,304

第12年利息

$226,023

第12年共還本金

$197,281

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$18,466	$16,810	$35,275	$5,355,008
146	$18,408	$16,868	$35,275	$5,338,141
147	$18,350	$16,925	$35,275	$5,321,215
148	$18,292	$16,984	$35,275	$5,304,232
149	$18,233	$17,042	$35,275	$5,287,190
150	$18,175	$17,101	$35,275	$5,270,089
151	$18,116	$17,159	$35,275	$5,252,930
152	$18,057	$17,218	$35,275	$5,235,711
153	$17,998	$17,278	$35,275	$5,218,434
154	$17,938	$17,337	$35,275	$5,201,097
155	$17,879	$17,397	$35,275	$5,183,700
156	$17,819	$17,456	$35,275	$5,166,244

第13年供款共

$423,304

第13年利息

$217,730

第13年共還本金

$205,574

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$17,759	$17,516	$35,275	$5,148,727
158	$17,699	$17,577	$35,275	$5,131,151
159	$17,638	$17,637	$35,275	$5,113,514
160	$17,578	$17,698	$35,275	$5,095,816
161	$17,517	$17,758	$35,275	$5,078,057
162	$17,456	$17,820	$35,275	$5,060,238
163	$17,395	$17,881	$35,275	$5,042,357
164	$17,333	$17,942	$35,275	$5,024,415
165	$17,271	$18,004	$35,275	$5,006,411
166	$17,210	$18,066	$35,275	$4,988,345
167	$17,147	$18,128	$35,275	$4,970,217
168	$17,085	$18,190	$35,275	$4,952,027

第14年供款共

$423,304

第14年利息

$209,088

第14年共還本金

$214,217

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$17,023	$18,253	$35,275	$4,933,774
170	$16,960	$18,316	$35,275	$4,915,459
171	$16,897	$18,378	$35,275	$4,897,080
172	$16,834	$18,442	$35,275	$4,878,639
173	$16,770	$18,505	$35,275	$4,860,134
174	$16,707	$18,569	$35,275	$4,841,565
175	$16,643	$18,632	$35,275	$4,822,932
176	$16,579	$18,697	$35,275	$4,804,236
177	$16,515	$18,761	$35,275	$4,785,475
178	$16,450	$18,825	$35,275	$4,766,650
179	$16,385	$18,890	$35,275	$4,747,760
180	$16,320	$18,955	$35,275	$4,728,805

第15年供款共

$423,304

第15年利息

$200,082

第15年共還本金

$223,222

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$16,255	$19,020	$35,275	$4,709,785
182	$16,190	$19,085	$35,275	$4,690,699
183	$16,124	$19,151	$35,275	$4,671,548
184	$16,058	$19,217	$35,275	$4,652,331
185	$15,992	$19,283	$35,275	$4,633,048
186	$15,926	$19,349	$35,275	$4,613,699
187	$15,860	$19,416	$35,275	$4,594,283
188	$15,793	$19,483	$35,275	$4,574,801
189	$15,726	$19,549	$35,275	$4,555,251
190	$15,659	$19,617	$35,275	$4,535,635
191	$15,591	$19,684	$35,275	$4,515,951
192	$15,524	$19,752	$35,275	$4,496,199

第16年供款共

$423,304

第16年利息

$190,698

第16年共還本金

$232,606

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$15,456	$19,820	$35,275	$4,476,379
194	$15,388	$19,888	$35,275	$4,456,491
195	$15,319	$19,956	$35,275	$4,436,535
196	$15,251	$20,025	$35,275	$4,416,511
197	$15,182	$20,094	$35,275	$4,396,417
198	$15,113	$20,163	$35,275	$4,376,254
199	$15,043	$20,232	$35,275	$4,356,022
200	$14,974	$20,302	$35,275	$4,335,721
201	$14,904	$20,371	$35,275	$4,315,349
202	$14,834	$20,441	$35,275	$4,294,908
203	$14,764	$20,512	$35,275	$4,274,397
204	$14,693	$20,582	$35,275	$4,253,814

第17年供款共

$423,304

第17年利息

$180,920

第17年共還本金

$242,385

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$14,622	$20,653	$35,275	$4,233,162
206	$14,551	$20,724	$35,275	$4,212,438
207	$14,480	$20,795	$35,275	$4,191,643
208	$14,409	$20,867	$35,275	$4,170,776
209	$14,337	$20,938	$35,275	$4,149,838
210	$14,265	$21,010	$35,275	$4,128,827
211	$14,193	$21,083	$35,275	$4,107,745
212	$14,120	$21,155	$35,275	$4,086,590
213	$14,048	$21,228	$35,275	$4,065,362
214	$13,975	$21,301	$35,275	$4,044,062
215	$13,901	$21,374	$35,275	$4,022,688
216	$13,828	$21,447	$35,275	$4,001,240

第18年供款共

$423,304

第18年利息

$170,730

第18年共還本金

$252,574

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$13,754	$21,521	$35,275	$3,979,719
218	$13,680	$21,595	$35,275	$3,958,124
219	$13,606	$21,669	$35,275	$3,936,455
220	$13,532	$21,744	$35,275	$3,914,711
221	$13,457	$21,819	$35,275	$3,892,893
222	$13,382	$21,894	$35,275	$3,870,999
223	$13,307	$21,969	$35,275	$3,849,030
224	$13,231	$22,044	$35,275	$3,826,986
225	$13,155	$22,120	$35,275	$3,804,866
226	$13,079	$22,196	$35,275	$3,782,670
227	$13,003	$22,272	$35,275	$3,760,397
228	$12,926	$22,349	$35,275	$3,738,048

第19年供款共

$423,304

第19年利息

$160,112

第19年共還本金

$263,192

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$12,850	$22,426	$35,275	$3,715,622
230	$12,772	$22,503	$35,275	$3,693,120
231	$12,695	$22,580	$35,275	$3,670,539
232	$12,617	$22,658	$35,275	$3,647,881
233	$12,540	$22,736	$35,275	$3,625,146
234	$12,461	$22,814	$35,275	$3,602,332
235	$12,383	$22,892	$35,275	$3,579,439
236	$12,304	$22,971	$35,275	$3,556,468
237	$12,225	$23,050	$35,275	$3,533,418
238	$12,146	$23,129	$35,275	$3,510,289
239	$12,067	$23,209	$35,275	$3,487,080
240	$11,987	$23,289	$35,275	$3,463,792

第20年供款共

$423,304

第20年利息

$149,048

第20年共還本金

$274,256

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$11,907	$23,369	$35,275	$3,440,423
242	$11,826	$23,449	$35,275	$3,416,974
243	$11,746	$23,530	$35,275	$3,393,445
244	$11,665	$23,610	$35,275	$3,369,835
245	$11,584	$23,692	$35,275	$3,346,143
246	$11,502	$23,773	$35,275	$3,322,370
247	$11,421	$23,855	$35,275	$3,298,515
248	$11,339	$23,937	$35,275	$3,274,579
249	$11,256	$24,019	$35,275	$3,250,560
250	$11,174	$24,102	$35,275	$3,226,458
251	$11,091	$24,184	$35,275	$3,202,274
252	$11,008	$24,268	$35,275	$3,178,006

第21年供款共

$423,304

第21年利息

$137,518

第21年共還本金

$285,786

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$10,924	$24,351	$35,275	$3,153,655
254	$10,841	$24,435	$35,275	$3,129,221
255	$10,757	$24,519	$35,275	$3,104,702
256	$10,672	$24,603	$35,275	$3,080,099
257	$10,588	$24,688	$35,275	$3,055,411
258	$10,503	$24,772	$35,275	$3,030,639
259	$10,418	$24,858	$35,275	$3,005,782
260	$10,332	$24,943	$35,275	$2,980,839
261	$10,247	$25,029	$35,275	$2,955,810
262	$10,161	$25,115	$35,275	$2,930,695
263	$10,074	$25,201	$35,275	$2,905,494
264	$9,988	$25,288	$35,275	$2,880,206

第22年供款共

$423,304

第22年利息

$125,504

第22年共還本金

$297,800

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$9,901	$25,375	$35,275	$2,854,832
266	$9,813	$25,462	$35,275	$2,829,370
267	$9,726	$25,549	$35,275	$2,803,820
268	$9,638	$25,637	$35,275	$2,778,183
269	$9,550	$25,725	$35,275	$2,752,458
270	$9,462	$25,814	$35,275	$2,726,644
271	$9,373	$25,903	$35,275	$2,700,741
272	$9,284	$25,992	$35,275	$2,674,750
273	$9,194	$26,081	$35,275	$2,648,669
274	$9,105	$26,171	$35,275	$2,622,498
275	$9,015	$26,261	$35,275	$2,596,238
276	$8,925	$26,351	$35,275	$2,569,887

第23年供款共

$423,304

第23年利息

$112,985

第23年共還本金

$310,319

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,834	$26,441	$35,275	$2,543,446
278	$8,743	$26,532	$35,275	$2,516,914
279	$8,652	$26,623	$35,275	$2,490,290
280	$8,560	$26,715	$35,275	$2,463,575
281	$8,469	$26,807	$35,275	$2,436,768
282	$8,376	$26,899	$35,275	$2,409,869
283	$8,284	$26,991	$35,275	$2,382,878
284	$8,191	$27,084	$35,275	$2,355,794
285	$8,098	$27,177	$35,275	$2,328,616
286	$8,005	$27,271	$35,275	$2,301,346
287	$7,911	$27,364	$35,275	$2,273,981
288	$7,817	$27,459	$35,275	$2,246,523

第24年供款共

$423,304

第24年利息

$99,940

第24年共還本金

$323,365

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,722	$27,553	$35,275	$2,218,970
290	$7,628	$27,648	$35,275	$2,191,322
291	$7,533	$27,743	$35,275	$2,163,579
292	$7,437	$27,838	$35,275	$2,135,741
293	$7,342	$27,934	$35,275	$2,107,808
294	$7,246	$28,030	$35,275	$2,079,778
295	$7,149	$28,126	$35,275	$2,051,652
296	$7,053	$28,223	$35,275	$2,023,429
297	$6,956	$28,320	$35,275	$1,995,109
298	$6,858	$28,417	$35,275	$1,966,692
299	$6,761	$28,515	$35,275	$1,938,177
300	$6,662	$28,613	$35,275	$1,909,564

第25年供款共

$423,304

第25年利息

$86,346

第25年共還本金

$336,958

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,564	$28,711	$35,275	$1,880,853
302	$6,465	$28,810	$35,275	$1,852,043
303	$6,366	$28,909	$35,275	$1,823,134
304	$6,267	$29,008	$35,275	$1,794,126
305	$6,167	$29,108	$35,275	$1,765,018
306	$6,067	$29,208	$35,275	$1,735,810
307	$5,967	$29,309	$35,275	$1,706,501
308	$5,866	$29,409	$35,275	$1,677,092
309	$5,765	$29,510	$35,275	$1,647,582
310	$5,664	$29,612	$35,275	$1,617,970
311	$5,562	$29,714	$35,275	$1,588,256
312	$5,460	$29,816	$35,275	$1,558,440

第26年供款共

$423,304

第26年利息

$72,180

第26年共還本金

$351,124

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,357	$29,918	$35,275	$1,528,522
314	$5,254	$30,021	$35,275	$1,498,501
315	$5,151	$30,124	$35,275	$1,468,377
316	$5,048	$30,228	$35,275	$1,438,149
317	$4,944	$30,332	$35,275	$1,407,817
318	$4,839	$30,436	$35,275	$1,377,381
319	$4,735	$30,541	$35,275	$1,346,841
320	$4,630	$30,646	$35,275	$1,316,195
321	$4,524	$30,751	$35,275	$1,285,444
322	$4,419	$30,857	$35,275	$1,254,588
323	$4,313	$30,963	$35,275	$1,223,625
324	$4,206	$31,069	$35,275	$1,192,556

第27年供款共

$423,304

第27年利息

$57,420

第27年共還本金

$365,885

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,099	$31,176	$35,275	$1,161,380
326	$3,992	$31,283	$35,275	$1,130,097
327	$3,885	$31,391	$35,275	$1,098,706
328	$3,777	$31,499	$35,275	$1,067,208
329	$3,669	$31,607	$35,275	$1,035,601
330	$3,560	$31,715	$35,275	$1,003,885
331	$3,451	$31,824	$35,275	$972,061
332	$3,341	$31,934	$35,275	$940,127
333	$3,232	$32,044	$35,275	$908,083
334	$3,122	$32,154	$35,275	$875,929
335	$3,011	$32,264	$35,275	$843,665
336	$2,900	$32,375	$35,275	$811,290

第28年供款共

$423,304

第28年利息

$42,038

第28年共還本金

$381,266

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,789	$32,487	$35,275	$778,803
338	$2,677	$32,598	$35,275	$746,205
339	$2,565	$32,710	$35,275	$713,495
340	$2,453	$32,823	$35,275	$680,672
341	$2,340	$32,936	$35,275	$647,737
342	$2,227	$33,049	$35,275	$614,688
343	$2,113	$33,162	$35,275	$581,525
344	$1,999	$33,276	$35,275	$548,249
345	$1,885	$33,391	$35,275	$514,858
346	$1,770	$33,506	$35,275	$481,353
347	$1,655	$33,621	$35,275	$447,732
348	$1,539	$33,736	$35,275	$413,996

第29年供款共

$423,304

第29年利息

$26,010

第29年共還本金

$397,294

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,423	$33,852	$35,275	$380,144
350	$1,307	$33,969	$35,275	$346,175
351	$1,190	$34,085	$35,275	$312,090
352	$1,073	$34,203	$35,275	$277,887
353	$955	$34,320	$35,275	$243,567
354	$837	$34,438	$35,275	$209,129
355	$719	$34,556	$35,275	$174,572
356	$600	$34,675	$35,275	$139,897
357	$481	$34,794	$35,275	$105,103
358	$361	$34,914	$35,275	$70,189
359	$241	$35,034	$35,275	$35,155
360	$121	$35,155	$35,275	$0

第30年供款共

$423,304

第30年利息

$9,308

第30年共還本金

$413,996

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$13,813,727

Disclaimer

Recommended properties

Mort. Insurance
info