Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$15,552

Single financed $75 , in total HK$15,552

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$1,381,447

Monthly Payment
$3,565

Down Payment

$80,000

Total Loan

$735,552

Total int. paid

$547,795

Stamp Duty

$100

Other

$18,000

Budget of property purchase

HK$98,100

Base on DTI ratio

$7,130

Budget of property purchase

HK$98,100

Down Payment

$80,000
Stamp Duty

$100
- AVD
  
  $100
Legal fee

$ 10,000
Agency Commission

$8,000
Mort. Insurance

$15,552

Min. Monthly Income Requirement

Base on DTI ratio

$7,130

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	$4,402	$3,383	$2,772	$2,366
1.500	$4,566	$3,549	$2,942	$2,539
2.000	$4,733	$3,721	$3,118	$2,719
2.500	$4,905	$3,898	$3,300	$2,906
3.000	$5,080	$4,079	$3,488	$3,101
3.500	$5,258	$4,266	$3,682	$3,303
4.000	$5,441	$4,457	$3,883	$3,512
4.125	$5,487	$4,506	$3,933	$3,565
4.500	$5,627	$4,653	$4,088	$3,727
5.000	$5,817	$4,854	$4,300	$3,949
5.500	$6,010	$5,060	$4,517	$4,176
6.000	$6,207	$5,270	$4,739	$4,410

Monthly Payment$3,565

Term

30Year

Loan amount

$735,552

Total int. paid

$547,795

Total Loan and Interest

$1,283,347

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,528	$1,036	$3,565	$734,516
2	$2,525	$1,040	$3,565	$733,476
3	$2,521	$1,044	$3,565	$732,432
4	$2,518	$1,047	$3,565	$731,385
5	$2,514	$1,051	$3,565	$730,334
6	$2,511	$1,054	$3,565	$729,280
7	$2,507	$1,058	$3,565	$728,222
8	$2,503	$1,062	$3,565	$727,160
9	$2,500	$1,065	$3,565	$726,095
10	$2,496	$1,069	$3,565	$725,026
11	$2,492	$1,073	$3,565	$723,954
12	$2,489	$1,076	$3,565	$722,877

第1年供款共

$42,778

第1年利息

$30,104

第1年共還本金

$12,675

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,485	$1,080	$3,565	$721,798
14	$2,481	$1,084	$3,565	$720,714
15	$2,477	$1,087	$3,565	$719,626
16	$2,474	$1,091	$3,565	$718,535
17	$2,470	$1,095	$3,565	$717,440
18	$2,466	$1,099	$3,565	$716,342
19	$2,462	$1,102	$3,565	$715,239
20	$2,459	$1,106	$3,565	$714,133
21	$2,455	$1,110	$3,565	$713,023
22	$2,451	$1,114	$3,565	$711,909
23	$2,447	$1,118	$3,565	$710,792
24	$2,443	$1,122	$3,565	$709,670

第2年供款共

$42,778

第2年利息

$29,571

第2年共還本金

$13,207

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,439	$1,125	$3,565	$708,545
26	$2,436	$1,129	$3,565	$707,416
27	$2,432	$1,133	$3,565	$706,282
28	$2,428	$1,137	$3,565	$705,145
29	$2,424	$1,141	$3,565	$704,004
30	$2,420	$1,145	$3,565	$702,860
31	$2,416	$1,149	$3,565	$701,711
32	$2,412	$1,153	$3,565	$700,558
33	$2,408	$1,157	$3,565	$699,401
34	$2,404	$1,161	$3,565	$698,241
35	$2,400	$1,165	$3,565	$697,076
36	$2,396	$1,169	$3,565	$695,908

第3年供款共

$42,778

第3年利息

$29,016

第3年共還本金

$13,763

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,392	$1,173	$3,565	$694,735
38	$2,388	$1,177	$3,565	$693,558
39	$2,384	$1,181	$3,565	$692,377
40	$2,380	$1,185	$3,565	$691,193
41	$2,376	$1,189	$3,565	$690,004
42	$2,372	$1,193	$3,565	$688,811
43	$2,368	$1,197	$3,565	$687,614
44	$2,364	$1,201	$3,565	$686,413
45	$2,360	$1,205	$3,565	$685,207
46	$2,355	$1,209	$3,565	$683,998
47	$2,351	$1,214	$3,565	$682,784
48	$2,347	$1,218	$3,565	$681,566

第4年供款共

$42,778

第4年利息

$28,437

第4年共還本金

$14,341

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,343	$1,222	$3,565	$680,344
50	$2,339	$1,226	$3,565	$679,118
51	$2,334	$1,230	$3,565	$677,888
52	$2,330	$1,235	$3,565	$676,653
53	$2,326	$1,239	$3,565	$675,414
54	$2,322	$1,243	$3,565	$674,171
55	$2,317	$1,247	$3,565	$672,924
56	$2,313	$1,252	$3,565	$671,672
57	$2,309	$1,256	$3,565	$670,416
58	$2,305	$1,260	$3,565	$669,156
59	$2,300	$1,265	$3,565	$667,891
60	$2,296	$1,269	$3,565	$666,622

第5年供款共

$42,778

第5年利息

$27,834

第5年共還本金

$14,944

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,292	$1,273	$3,565	$665,349
62	$2,287	$1,278	$3,565	$664,071
63	$2,283	$1,282	$3,565	$662,789
64	$2,278	$1,287	$3,565	$661,503
65	$2,274	$1,291	$3,565	$660,212
66	$2,269	$1,295	$3,565	$658,916
67	$2,265	$1,300	$3,565	$657,617
68	$2,261	$1,304	$3,565	$656,312
69	$2,256	$1,309	$3,565	$655,003
70	$2,252	$1,313	$3,565	$653,690
71	$2,247	$1,318	$3,565	$652,372
72	$2,243	$1,322	$3,565	$651,050

第6年供款共

$42,778

第6年利息

$27,206

第6年共還本金

$15,572

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,238	$1,327	$3,565	$649,723
74	$2,233	$1,331	$3,565	$648,392
75	$2,229	$1,336	$3,565	$647,056
76	$2,224	$1,341	$3,565	$645,715
77	$2,220	$1,345	$3,565	$644,370
78	$2,215	$1,350	$3,565	$643,020
79	$2,210	$1,354	$3,565	$641,666
80	$2,206	$1,359	$3,565	$640,307
81	$2,201	$1,364	$3,565	$638,943
82	$2,196	$1,368	$3,565	$637,574
83	$2,192	$1,373	$3,565	$636,201
84	$2,187	$1,378	$3,565	$634,823

第7年供款共

$42,778

第7年利息

$26,551

第7年共還本金

$16,227

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,182	$1,383	$3,565	$633,441
86	$2,177	$1,387	$3,565	$632,053
87	$2,173	$1,392	$3,565	$630,661
88	$2,168	$1,397	$3,565	$629,264
89	$2,163	$1,402	$3,565	$627,862
90	$2,158	$1,407	$3,565	$626,456
91	$2,153	$1,411	$3,565	$625,044
92	$2,149	$1,416	$3,565	$623,628
93	$2,144	$1,421	$3,565	$622,207
94	$2,139	$1,426	$3,565	$620,781
95	$2,134	$1,431	$3,565	$619,350
96	$2,129	$1,436	$3,565	$617,914

第8年供款共

$42,778

第8年利息

$25,869

第8年共還本金

$16,909

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,124	$1,441	$3,565	$616,473
98	$2,119	$1,446	$3,565	$615,028
99	$2,114	$1,451	$3,565	$613,577
100	$2,109	$1,456	$3,565	$612,121
101	$2,104	$1,461	$3,565	$610,661
102	$2,099	$1,466	$3,565	$609,195
103	$2,094	$1,471	$3,565	$607,724
104	$2,089	$1,476	$3,565	$606,248
105	$2,084	$1,481	$3,565	$604,767
106	$2,079	$1,486	$3,565	$603,281
107	$2,074	$1,491	$3,565	$601,790
108	$2,069	$1,496	$3,565	$600,294

第9年供款共

$42,778

第9年利息

$25,158

第9年共還本金

$17,620

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,064	$1,501	$3,565	$598,793
110	$2,058	$1,507	$3,565	$597,286
111	$2,053	$1,512	$3,565	$595,775
112	$2,048	$1,517	$3,565	$594,258
113	$2,043	$1,522	$3,565	$592,736
114	$2,038	$1,527	$3,565	$591,208
115	$2,032	$1,533	$3,565	$589,676
116	$2,027	$1,538	$3,565	$588,138
117	$2,022	$1,543	$3,565	$586,595
118	$2,016	$1,548	$3,565	$585,046
119	$2,011	$1,554	$3,565	$583,493
120	$2,006	$1,559	$3,565	$581,934

第10年供款共

$42,778

第10年利息

$24,418

第10年共還本金

$18,361

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$2,000	$1,564	$3,565	$580,369
122	$1,995	$1,570	$3,565	$578,799
123	$1,990	$1,575	$3,565	$577,224
124	$1,984	$1,581	$3,565	$575,643
125	$1,979	$1,586	$3,565	$574,057
126	$1,973	$1,592	$3,565	$572,466
127	$1,968	$1,597	$3,565	$570,869
128	$1,962	$1,602	$3,565	$569,266
129	$1,957	$1,608	$3,565	$567,658
130	$1,951	$1,614	$3,565	$566,045
131	$1,946	$1,619	$3,565	$564,426
132	$1,940	$1,625	$3,565	$562,801

第11年供款共

$42,778

第11年利息

$23,646

第11年共還本金

$19,132

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,935	$1,630	$3,565	$561,171
134	$1,929	$1,636	$3,565	$559,535
135	$1,923	$1,641	$3,565	$557,894
136	$1,918	$1,647	$3,565	$556,247
137	$1,912	$1,653	$3,565	$554,594
138	$1,906	$1,658	$3,565	$552,935
139	$1,901	$1,664	$3,565	$551,271
140	$1,895	$1,670	$3,565	$549,601
141	$1,889	$1,676	$3,565	$547,926
142	$1,883	$1,681	$3,565	$546,244
143	$1,878	$1,687	$3,565	$544,557
144	$1,872	$1,693	$3,565	$542,864

第12年供款共

$42,778

第12年利息

$22,841

第12年共還本金

$19,937

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,866	$1,699	$3,565	$541,166
146	$1,860	$1,705	$3,565	$539,461
147	$1,854	$1,710	$3,565	$537,751
148	$1,849	$1,716	$3,565	$536,034
149	$1,843	$1,722	$3,565	$534,312
150	$1,837	$1,728	$3,565	$532,584
151	$1,831	$1,734	$3,565	$530,850
152	$1,825	$1,740	$3,565	$529,110
153	$1,819	$1,746	$3,565	$527,364
154	$1,813	$1,752	$3,565	$525,612
155	$1,807	$1,758	$3,565	$523,854
156	$1,801	$1,764	$3,565	$522,089

第13年供款共

$42,778

第13年利息

$22,003

第13年共還本金

$20,775

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,795	$1,770	$3,565	$520,319
158	$1,789	$1,776	$3,565	$518,543
159	$1,782	$1,782	$3,565	$516,761
160	$1,776	$1,788	$3,565	$514,972
161	$1,770	$1,795	$3,565	$513,178
162	$1,764	$1,801	$3,565	$511,377
163	$1,758	$1,807	$3,565	$509,570
164	$1,752	$1,813	$3,565	$507,757
165	$1,745	$1,819	$3,565	$505,937
166	$1,739	$1,826	$3,565	$504,111
167	$1,733	$1,832	$3,565	$502,279
168	$1,727	$1,838	$3,565	$500,441

第14年供款共

$42,778

第14年利息

$21,130

第14年共還本金

$21,648

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,720	$1,845	$3,565	$498,597
170	$1,714	$1,851	$3,565	$496,746
171	$1,708	$1,857	$3,565	$494,888
172	$1,701	$1,864	$3,565	$493,025
173	$1,695	$1,870	$3,565	$491,155
174	$1,688	$1,877	$3,565	$489,278
175	$1,682	$1,883	$3,565	$487,395
176	$1,675	$1,889	$3,565	$485,506
177	$1,669	$1,896	$3,565	$483,610
178	$1,662	$1,902	$3,565	$481,707
179	$1,656	$1,909	$3,565	$479,798
180	$1,649	$1,916	$3,565	$477,883

第15年供款共

$42,778

第15年利息

$20,220

第15年共還本金

$22,558

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,643	$1,922	$3,565	$475,961
182	$1,636	$1,929	$3,565	$474,032
183	$1,629	$1,935	$3,565	$472,097
184	$1,623	$1,942	$3,565	$470,155
185	$1,616	$1,949	$3,565	$468,206
186	$1,609	$1,955	$3,565	$466,250
187	$1,603	$1,962	$3,565	$464,288
188	$1,596	$1,969	$3,565	$462,319
189	$1,589	$1,976	$3,565	$460,344
190	$1,582	$1,982	$3,565	$458,361
191	$1,576	$1,989	$3,565	$456,372
192	$1,569	$1,996	$3,565	$454,376

第16年供款共

$42,778

第16年利息

$19,272

第16年共還本金

$23,507

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,562	$2,003	$3,565	$452,373
194	$1,555	$2,010	$3,565	$450,363
195	$1,548	$2,017	$3,565	$448,347
196	$1,541	$2,024	$3,565	$446,323
197	$1,534	$2,031	$3,565	$444,292
198	$1,527	$2,038	$3,565	$442,255
199	$1,520	$2,045	$3,565	$440,210
200	$1,513	$2,052	$3,565	$438,159
201	$1,506	$2,059	$3,565	$436,100
202	$1,499	$2,066	$3,565	$434,034
203	$1,492	$2,073	$3,565	$431,961
204	$1,485	$2,080	$3,565	$429,881

第17年供款共

$42,778

第17年利息

$18,283

第17年共還本金

$24,495

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,478	$2,087	$3,565	$427,794
206	$1,471	$2,094	$3,565	$425,700
207	$1,463	$2,102	$3,565	$423,598
208	$1,456	$2,109	$3,565	$421,490
209	$1,449	$2,116	$3,565	$419,374
210	$1,442	$2,123	$3,565	$417,250
211	$1,434	$2,131	$3,565	$415,120
212	$1,427	$2,138	$3,565	$412,982
213	$1,420	$2,145	$3,565	$410,837
214	$1,412	$2,153	$3,565	$408,684
215	$1,405	$2,160	$3,565	$406,524
216	$1,397	$2,167	$3,565	$404,357

第18年供款共

$42,778

第18年利息

$17,254

第18年共還本金

$25,525

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,390	$2,175	$3,565	$402,182
218	$1,383	$2,182	$3,565	$399,999
219	$1,375	$2,190	$3,565	$397,810
220	$1,367	$2,197	$3,565	$395,612
221	$1,360	$2,205	$3,565	$393,407
222	$1,352	$2,213	$3,565	$391,195
223	$1,345	$2,220	$3,565	$388,975
224	$1,337	$2,228	$3,565	$386,747
225	$1,329	$2,235	$3,565	$384,512
226	$1,322	$2,243	$3,565	$382,268
227	$1,314	$2,251	$3,565	$380,018
228	$1,306	$2,259	$3,565	$377,759

第19年供款共

$42,778

第19年利息

$16,181

第19年共還本金

$26,598

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,299	$2,266	$3,565	$375,493
230	$1,291	$2,274	$3,565	$373,219
231	$1,283	$2,282	$3,565	$370,937
232	$1,275	$2,290	$3,565	$368,647
233	$1,267	$2,298	$3,565	$366,349
234	$1,259	$2,306	$3,565	$364,044
235	$1,251	$2,313	$3,565	$361,730
236	$1,243	$2,321	$3,565	$359,409
237	$1,235	$2,329	$3,565	$357,080
238	$1,227	$2,337	$3,565	$354,742
239	$1,219	$2,345	$3,565	$352,397
240	$1,211	$2,353	$3,565	$350,043

第20年供款共

$42,778

第20年利息

$15,062

第20年共還本金

$27,716

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,203	$2,362	$3,565	$347,682
242	$1,195	$2,370	$3,565	$345,312
243	$1,187	$2,378	$3,565	$342,934
244	$1,179	$2,386	$3,565	$340,548
245	$1,171	$2,394	$3,565	$338,154
246	$1,162	$2,402	$3,565	$335,752
247	$1,154	$2,411	$3,565	$333,341
248	$1,146	$2,419	$3,565	$330,922
249	$1,138	$2,427	$3,565	$328,495
250	$1,129	$2,436	$3,565	$326,059
251	$1,121	$2,444	$3,565	$323,615
252	$1,112	$2,452	$3,565	$321,162

第21年供款共

$42,778

第21年利息

$13,897

第21年共還本金

$28,881

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,104	$2,461	$3,565	$318,702
254	$1,096	$2,469	$3,565	$316,232
255	$1,087	$2,478	$3,565	$313,754
256	$1,079	$2,486	$3,565	$311,268
257	$1,070	$2,495	$3,565	$308,773
258	$1,061	$2,503	$3,565	$306,270
259	$1,053	$2,512	$3,565	$303,758
260	$1,044	$2,521	$3,565	$301,237
261	$1,036	$2,529	$3,565	$298,708
262	$1,027	$2,538	$3,565	$296,170
263	$1,018	$2,547	$3,565	$293,623
264	$1,009	$2,556	$3,565	$291,067

第22年供款共

$42,778

第22年利息

$12,683

第22年共還本金

$30,095

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,001	$2,564	$3,565	$288,503
266	$992	$2,573	$3,565	$285,930
267	$983	$2,582	$3,565	$283,348
268	$974	$2,591	$3,565	$280,757
269	$965	$2,600	$3,565	$278,157
270	$956	$2,609	$3,565	$275,549
271	$947	$2,618	$3,565	$272,931
272	$938	$2,627	$3,565	$270,304
273	$929	$2,636	$3,565	$267,669
274	$920	$2,645	$3,565	$265,024
275	$911	$2,654	$3,565	$262,370
276	$902	$2,663	$3,565	$259,707

第23年供款共

$42,778

第23年利息

$11,418

第23年共還本金

$31,360

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$893	$2,672	$3,565	$257,035
278	$884	$2,681	$3,565	$254,354
279	$874	$2,691	$3,565	$251,663
280	$865	$2,700	$3,565	$248,964
281	$856	$2,709	$3,565	$246,255
282	$846	$2,718	$3,565	$243,536
283	$837	$2,728	$3,565	$240,808
284	$828	$2,737	$3,565	$238,071
285	$818	$2,746	$3,565	$235,325
286	$809	$2,756	$3,565	$232,569
287	$799	$2,765	$3,565	$229,804
288	$790	$2,775	$3,565	$227,029

第24年供款共

$42,778

第24年利息

$10,100

第24年共還本金

$32,679

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$780	$2,784	$3,565	$224,244
290	$771	$2,794	$3,565	$221,450
291	$761	$2,804	$3,565	$218,647
292	$752	$2,813	$3,565	$215,833
293	$742	$2,823	$3,565	$213,010
294	$732	$2,833	$3,565	$210,178
295	$722	$2,842	$3,565	$207,335
296	$713	$2,852	$3,565	$204,483
297	$703	$2,862	$3,565	$201,621
298	$693	$2,872	$3,565	$198,750
299	$683	$2,882	$3,565	$195,868
300	$673	$2,892	$3,565	$192,976

第25年供款共

$42,778

第25年利息

$8,726

第25年共還本金

$34,052

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$663	$2,901	$3,565	$190,075
302	$653	$2,911	$3,565	$187,163
303	$643	$2,921	$3,565	$184,242
304	$633	$2,932	$3,565	$181,310
305	$623	$2,942	$3,565	$178,369
306	$613	$2,952	$3,565	$175,417
307	$603	$2,962	$3,565	$172,455
308	$593	$2,972	$3,565	$169,483
309	$583	$2,982	$3,565	$166,501
310	$572	$2,993	$3,565	$163,509
311	$562	$3,003	$3,565	$160,506
312	$552	$3,013	$3,565	$157,493

第26年供款共

$42,778

第26年利息

$7,294

第26年共還本金

$35,484

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$541	$3,023	$3,565	$154,469
314	$531	$3,034	$3,565	$151,435
315	$521	$3,044	$3,565	$148,391
316	$510	$3,055	$3,565	$145,336
317	$500	$3,065	$3,565	$142,271
318	$489	$3,076	$3,565	$139,195
319	$478	$3,086	$3,565	$136,109
320	$468	$3,097	$3,565	$133,012
321	$457	$3,108	$3,565	$129,904
322	$447	$3,118	$3,565	$126,786
323	$436	$3,129	$3,565	$123,657
324	$425	$3,140	$3,565	$120,517

第27年供款共

$42,778

第27年利息

$5,803

第27年共還本金

$36,976

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$414	$3,151	$3,565	$117,367
326	$403	$3,161	$3,565	$114,205
327	$393	$3,172	$3,565	$111,033
328	$382	$3,183	$3,565	$107,850
329	$371	$3,194	$3,565	$104,656
330	$360	$3,205	$3,565	$101,450
331	$349	$3,216	$3,565	$98,234
332	$338	$3,227	$3,565	$95,007
333	$327	$3,238	$3,565	$91,769
334	$315	$3,249	$3,565	$88,520
335	$304	$3,261	$3,565	$85,259
336	$293	$3,272	$3,565	$81,987

第28年供款共

$42,778

第28年利息

$4,248

第28年共還本金

$38,530

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$282	$3,283	$3,565	$78,704
338	$271	$3,294	$3,565	$75,410
339	$259	$3,306	$3,565	$72,104
340	$248	$3,317	$3,565	$68,787
341	$236	$3,328	$3,565	$65,459
342	$225	$3,340	$3,565	$62,119
343	$214	$3,351	$3,565	$58,768
344	$202	$3,363	$3,565	$55,405
345	$190	$3,374	$3,565	$52,030
346	$179	$3,386	$3,565	$48,644
347	$167	$3,398	$3,565	$45,247
348	$156	$3,409	$3,565	$41,838

第29年供款共

$42,778

第29年利息

$2,629

第29年共還本金

$40,150

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$144	$3,421	$3,565	$38,416
350	$132	$3,433	$3,565	$34,984
351	$120	$3,445	$3,565	$31,539
352	$108	$3,456	$3,565	$28,083
353	$97	$3,468	$3,565	$24,614
354	$85	$3,480	$3,565	$21,134
355	$73	$3,492	$3,565	$17,642
356	$61	$3,504	$3,565	$14,138
357	$49	$3,516	$3,565	$10,621
358	$37	$3,528	$3,565	$7,093
359	$24	$3,540	$3,565	$3,553
360	$12	$3,553	$3,565	$0

第30年供款共

$42,778

第30年利息

$941

第30年共還本金

$41,838

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$1,381,447

Disclaimer

Recommended properties

Mort. Insurance
info