Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$180,225

Single financed $873 , in total HK$180,225

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$14,023,670

Monthly Payment
$35,812

Down Payment

$801,000

Total Loan

$7,389,225

Total int. paid

$5,503,045

Stamp Duty

$240,300

Other

$90,100

Budget of property purchase

HK$1,131,400

Base on DTI ratio

$71,624

Budget of property purchase

HK$1,131,400

Down Payment

$801,000
Stamp Duty

$240,300
- AVD
  
  $240,300
Legal fee

$ 10,000
Agency Commission

$80,100
Mort. Insurance

$180,225

Min. Monthly Income Requirement

Base on DTI ratio

$71,624

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

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@12,864

GFA

862 ft²

@9,745

local_fire_department HIT

Sale$8.4 M

653 ft²

@12,864

GFA

862 ft²

@9,745

Sale$8.4 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY B

519 ft²

@15,414

GFA

696 ft²

@11,494

hotel_class King

Sale$8 M

519 ft²

@15,414

GFA

696 ft²

@11,494

Sale$8 M

hotel_class King

Ma On Shan SUNSHINE CITY BLK F

thumb_up

SUNSHINE CITY BLK F

519 ft²

@14,644

GFA

696 ft²

@10,920

local_fire_department HIT verified 首置必買 vpn_key Key flight_takeoff 移民急讓

Sale$7.6 M

519 ft²

@14,644

GFA

696 ft²

@10,920

Sale$7.6 M

local_fire_department HIT verified 首置必買 vpn_key Key flight_takeoff 移民急讓

Ma On Shan TSENG TAU TSUEN

thumb_up

TSENG TAU TSUEN

GFA

700 ft²

@10,714

local_fire_department HIT hotel_class King

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT hotel_class King

Shatin PRIMA VILLA BLK 05

thumb_up

PRIMA VILLA

398 ft²

@19,347

GFA

532 ft²

@14,474

local_fire_department HIT

Sale$7.7 M

398 ft²

@19,347

GFA

532 ft²

@14,474

Sale$7.7 M

local_fire_department HIT

Shatin CHAP WAI KON NEW VILLAGE

thumb_up

CHAP WAI KON NEW VILLAGE

GFA

700 ft²

@10,543

local_fire_department HIT

Sale$7.38 M

GFA

700 ft²

@10,543

Sale$7.38 M

local_fire_department HIT

Ma On Shan TSENG TAU TSUEN

thumb_up

TSENG TAU TSUEN

GFA

700 ft²

@10,686

local_fire_department HIT

Sale$7.48 M

GFA

700 ft²

@10,686

Sale$7.48 M

local_fire_department HIT

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

524 ft²

@14,275

GFA

666 ft²

@11,231

local_fire_department HIT

Sale$7.48 M

524 ft²

@14,275

GFA

666 ft²

@11,231

Sale$7.48 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

Sai Kung NGA YIU TAU

thumb_up

NGA YIU TAU

GFA

700 ft²

@12,571

local_fire_department HIT

Sale$8.8 M

GFA

700 ft²

@12,571

Sale$8.8 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 05

thumb_up

DAWNING VIEWS BLK 05

570 ft²

@13,947

GFA

789 ft²

@10,076

hotel_class King local_offer Good Catch pets Pet Friendly

Sale$7.95 M

570 ft²

@13,947

GFA

789 ft²

@10,076

Sale$7.95 M

hotel_class King local_offer Good Catch pets Pet Friendly

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

483 ft²

@15,280

local_fire_department HIT

Sale$7.38 M

483 ft²

@15,280

Sale$7.38 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$44,224	$33,983	$27,848	$23,767
1.500	$45,868	$35,656	$29,552	$25,502
2.000	$47,550	$37,381	$31,320	$27,312
2.500	$49,271	$39,156	$33,149	$29,196
3.000	$51,029	$40,980	$35,041	$31,153
3.500	$52,824	$42,855	$36,992	$33,181
4.000	$54,657	$44,777	$39,003	$35,277
4.125	$55,121	$45,265	$39,515	$35,812
4.500	$56,527	$46,748	$41,072	$37,440
5.000	$58,434	$48,766	$43,197	$39,667
5.500	$60,376	$50,830	$45,376	$41,955
6.000	$62,354	$52,939	$47,609	$44,302

Monthly Payment$35,812

Term

30Year

Loan amount

$7,389,225

Total int. paid

$5,503,045

Total Loan and Interest

$12,892,270

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$25,400	$10,411	$35,812	$7,378,814
2	$25,365	$10,447	$35,812	$7,368,366
3	$25,329	$10,483	$35,812	$7,357,883
4	$25,293	$10,519	$35,812	$7,347,364
5	$25,257	$10,555	$35,812	$7,336,809
6	$25,220	$10,592	$35,812	$7,326,217
7	$25,184	$10,628	$35,812	$7,315,589
8	$25,147	$10,665	$35,812	$7,304,925
9	$25,111	$10,701	$35,812	$7,294,224
10	$25,074	$10,738	$35,812	$7,283,486
11	$25,037	$10,775	$35,812	$7,272,711
12	$25,000	$10,812	$35,812	$7,261,899

第1年供款共

$429,742

第1年利息

$302,416

第1年共還本金

$127,326

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$24,963	$10,849	$35,812	$7,251,050
14	$24,925	$10,886	$35,812	$7,240,163
15	$24,888	$10,924	$35,812	$7,229,240
16	$24,851	$10,961	$35,812	$7,218,278
17	$24,813	$10,999	$35,812	$7,207,279
18	$24,775	$11,037	$35,812	$7,196,242
19	$24,737	$11,075	$35,812	$7,185,168
20	$24,699	$11,113	$35,812	$7,174,055
21	$24,661	$11,151	$35,812	$7,162,904
22	$24,622	$11,189	$35,812	$7,151,714
23	$24,584	$11,228	$35,812	$7,140,487
24	$24,545	$11,266	$35,812	$7,129,220

第2年供款共

$429,742

第2年利息

$297,064

第2年共還本金

$132,679

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$24,507	$11,305	$35,812	$7,117,915
26	$24,468	$11,344	$35,812	$7,106,571
27	$24,429	$11,383	$35,812	$7,095,188
28	$24,390	$11,422	$35,812	$7,083,766
29	$24,350	$11,461	$35,812	$7,072,304
30	$24,311	$11,501	$35,812	$7,060,803
31	$24,272	$11,540	$35,812	$7,049,263
32	$24,232	$11,580	$35,812	$7,037,683
33	$24,192	$11,620	$35,812	$7,026,063
34	$24,152	$11,660	$35,812	$7,014,404
35	$24,112	$11,700	$35,812	$7,002,704
36	$24,072	$11,740	$35,812	$6,990,964

第3年供款共

$429,742

第3年利息

$291,486

第3年共還本金

$138,256

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$24,031	$11,780	$35,812	$6,979,183
38	$23,991	$11,821	$35,812	$6,967,362
39	$23,950	$11,862	$35,812	$6,955,501
40	$23,910	$11,902	$35,812	$6,943,598
41	$23,869	$11,943	$35,812	$6,931,655
42	$23,828	$11,984	$35,812	$6,919,671
43	$23,786	$12,025	$35,812	$6,907,645
44	$23,745	$12,067	$35,812	$6,895,579
45	$23,704	$12,108	$35,812	$6,883,470
46	$23,662	$12,150	$35,812	$6,871,320
47	$23,620	$12,192	$35,812	$6,859,129
48	$23,578	$12,234	$35,812	$6,846,895

第4年供款共

$429,742

第4年利息

$285,674

第4年共還本金

$144,069

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$23,536	$12,276	$35,812	$6,834,619
50	$23,494	$12,318	$35,812	$6,822,301
51	$23,452	$12,360	$35,812	$6,809,941
52	$23,409	$12,403	$35,812	$6,797,539
53	$23,367	$12,445	$35,812	$6,785,093
54	$23,324	$12,488	$35,812	$6,772,605
55	$23,281	$12,531	$35,812	$6,760,074
56	$23,238	$12,574	$35,812	$6,747,500
57	$23,195	$12,617	$35,812	$6,734,883
58	$23,151	$12,661	$35,812	$6,722,222
59	$23,108	$12,704	$35,812	$6,709,518
60	$23,064	$12,748	$35,812	$6,696,770

第5年供款共

$429,742

第5年利息

$279,617

第5年共還本金

$150,125

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$23,020	$12,792	$35,812	$6,683,978
62	$22,976	$12,836	$35,812	$6,671,143
63	$22,932	$12,880	$35,812	$6,658,263
64	$22,888	$12,924	$35,812	$6,645,339
65	$22,843	$12,969	$35,812	$6,632,370
66	$22,799	$13,013	$35,812	$6,619,357
67	$22,754	$13,058	$35,812	$6,606,299
68	$22,709	$13,103	$35,812	$6,593,197
69	$22,664	$13,148	$35,812	$6,580,049
70	$22,619	$13,193	$35,812	$6,566,856
71	$22,574	$13,238	$35,812	$6,553,618
72	$22,528	$13,284	$35,812	$6,540,334

第6年供款共

$429,742

第6年利息

$273,306

第6年共還本金

$156,436

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$22,482	$13,329	$35,812	$6,527,004
74	$22,437	$13,375	$35,812	$6,513,629
75	$22,391	$13,421	$35,812	$6,500,208
76	$22,344	$13,467	$35,812	$6,486,740
77	$22,298	$13,514	$35,812	$6,473,227
78	$22,252	$13,560	$35,812	$6,459,666
79	$22,205	$13,607	$35,812	$6,446,060
80	$22,158	$13,654	$35,812	$6,432,406
81	$22,111	$13,700	$35,812	$6,418,706
82	$22,064	$13,748	$35,812	$6,404,958
83	$22,017	$13,795	$35,812	$6,391,163
84	$21,970	$13,842	$35,812	$6,377,321

第7年供款共

$429,742

第7年利息

$266,730

第7年共還本金

$163,013

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$21,922	$13,890	$35,812	$6,363,431
86	$21,874	$13,938	$35,812	$6,349,494
87	$21,826	$13,985	$35,812	$6,335,508
88	$21,778	$14,034	$35,812	$6,321,475
89	$21,730	$14,082	$35,812	$6,307,393
90	$21,682	$14,130	$35,812	$6,293,263
91	$21,633	$14,179	$35,812	$6,279,084
92	$21,584	$14,228	$35,812	$6,264,856
93	$21,535	$14,276	$35,812	$6,250,580
94	$21,486	$14,325	$35,812	$6,236,255
95	$21,437	$14,375	$35,812	$6,221,880
96	$21,388	$14,424	$35,812	$6,207,456

第8年供款共

$429,742

第8年利息

$259,877

第8年共還本金

$169,865

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$21,338	$14,474	$35,812	$6,192,982
98	$21,288	$14,523	$35,812	$6,178,458
99	$21,238	$14,573	$35,812	$6,163,885
100	$21,188	$14,624	$35,812	$6,149,262
101	$21,138	$14,674	$35,812	$6,134,588
102	$21,088	$14,724	$35,812	$6,119,864
103	$21,037	$14,775	$35,812	$6,105,089
104	$20,986	$14,826	$35,812	$6,090,263
105	$20,935	$14,877	$35,812	$6,075,387
106	$20,884	$14,928	$35,812	$6,060,459
107	$20,833	$14,979	$35,812	$6,045,480
108	$20,781	$15,031	$35,812	$6,030,449

第9年供款共

$429,742

第9年利息

$252,736

第9年共還本金

$177,006

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$20,730	$15,082	$35,812	$6,015,367
110	$20,678	$15,134	$35,812	$6,000,233
111	$20,626	$15,186	$35,812	$5,985,047
112	$20,574	$15,238	$35,812	$5,969,809
113	$20,521	$15,291	$35,812	$5,954,518
114	$20,469	$15,343	$35,812	$5,939,175
115	$20,416	$15,396	$35,812	$5,923,779
116	$20,363	$15,449	$35,812	$5,908,330
117	$20,310	$15,502	$35,812	$5,892,828
118	$20,257	$15,555	$35,812	$5,877,273
119	$20,203	$15,609	$35,812	$5,861,664
120	$20,149	$15,662	$35,812	$5,846,002

第10年供款共

$429,742

第10年利息

$245,295

第10年共還本金

$184,448

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$20,096	$15,716	$35,812	$5,830,285
122	$20,042	$15,770	$35,812	$5,814,515
123	$19,987	$15,824	$35,812	$5,798,691
124	$19,933	$15,879	$35,812	$5,782,812
125	$19,878	$15,933	$35,812	$5,766,878
126	$19,824	$15,988	$35,812	$5,750,890
127	$19,769	$16,043	$35,812	$5,734,847
128	$19,714	$16,098	$35,812	$5,718,749
129	$19,658	$16,154	$35,812	$5,702,595
130	$19,603	$16,209	$35,812	$5,686,386
131	$19,547	$16,265	$35,812	$5,670,121
132	$19,491	$16,321	$35,812	$5,653,800

第11年供款共

$429,742

第11年利息

$237,541

第11年共還本金

$192,202

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$19,435	$16,377	$35,812	$5,637,423
134	$19,379	$16,433	$35,812	$5,620,990
135	$19,322	$16,490	$35,812	$5,604,500
136	$19,265	$16,546	$35,812	$5,587,954
137	$19,209	$16,603	$35,812	$5,571,351
138	$19,152	$16,660	$35,812	$5,554,690
139	$19,094	$16,718	$35,812	$5,537,973
140	$19,037	$16,775	$35,812	$5,521,198
141	$18,979	$16,833	$35,812	$5,504,365
142	$18,921	$16,891	$35,812	$5,487,474
143	$18,863	$16,949	$35,812	$5,470,526
144	$18,805	$17,007	$35,812	$5,453,519

第12年供款共

$429,742

第12年利息

$229,461

第12年共還本金

$200,281

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$18,746	$17,065	$35,812	$5,436,453
146	$18,688	$17,124	$35,812	$5,419,329
147	$18,629	$17,183	$35,812	$5,402,146
148	$18,570	$17,242	$35,812	$5,384,904
149	$18,511	$17,301	$35,812	$5,367,603
150	$18,451	$17,361	$35,812	$5,350,242
151	$18,391	$17,420	$35,812	$5,332,822
152	$18,332	$17,480	$35,812	$5,315,342
153	$18,271	$17,540	$35,812	$5,297,801
154	$18,211	$17,601	$35,812	$5,280,201
155	$18,151	$17,661	$35,812	$5,262,540
156	$18,090	$17,722	$35,812	$5,244,818

第13年供款共

$429,742

第13年利息

$221,041

第13年共還本金

$208,701

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$18,029	$17,783	$35,812	$5,227,035
158	$17,968	$17,844	$35,812	$5,209,191
159	$17,907	$17,905	$35,812	$5,191,286
160	$17,845	$17,967	$35,812	$5,173,319
161	$17,783	$18,029	$35,812	$5,155,290
162	$17,721	$18,091	$35,812	$5,137,200
163	$17,659	$18,153	$35,812	$5,119,047
164	$17,597	$18,215	$35,812	$5,100,832
165	$17,534	$18,278	$35,812	$5,082,554
166	$17,471	$18,341	$35,812	$5,064,213
167	$17,408	$18,404	$35,812	$5,045,810
168	$17,345	$18,467	$35,812	$5,027,343

第14年供款共

$429,742

第14年利息

$212,268

第14年共還本金

$217,475

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$17,281	$18,530	$35,812	$5,008,813
170	$17,218	$18,594	$35,812	$4,990,219
171	$17,154	$18,658	$35,812	$4,971,561
172	$17,090	$18,722	$35,812	$4,952,838
173	$17,025	$18,786	$35,812	$4,934,052
174	$16,961	$18,851	$35,812	$4,915,201
175	$16,896	$18,916	$35,812	$4,896,285
176	$16,831	$18,981	$35,812	$4,877,304
177	$16,766	$19,046	$35,812	$4,858,258
178	$16,700	$19,112	$35,812	$4,839,146
179	$16,635	$19,177	$35,812	$4,819,969
180	$16,569	$19,243	$35,812	$4,800,726

第15年供款共

$429,742

第15年利息

$203,125

第15年共還本金

$226,617

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$16,502	$19,309	$35,812	$4,781,417
182	$16,436	$19,376	$35,812	$4,762,041
183	$16,370	$19,442	$35,812	$4,742,599
184	$16,303	$19,509	$35,812	$4,723,089
185	$16,236	$19,576	$35,812	$4,703,513
186	$16,168	$19,644	$35,812	$4,683,870
187	$16,101	$19,711	$35,812	$4,664,158
188	$16,033	$19,779	$35,812	$4,644,380
189	$15,965	$19,847	$35,812	$4,624,533
190	$15,897	$19,915	$35,812	$4,604,618
191	$15,828	$19,983	$35,812	$4,584,634
192	$15,760	$20,052	$35,812	$4,564,582

第16年供款共

$429,742

第16年利息

$193,599

第16年共還本金

$236,144

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$15,691	$20,121	$35,812	$4,544,461
194	$15,622	$20,190	$35,812	$4,524,271
195	$15,552	$20,260	$35,812	$4,504,011
196	$15,483	$20,329	$35,812	$4,483,682
197	$15,413	$20,399	$35,812	$4,463,283
198	$15,343	$20,469	$35,812	$4,442,813
199	$15,272	$20,540	$35,812	$4,422,274
200	$15,202	$20,610	$35,812	$4,401,663
201	$15,131	$20,681	$35,812	$4,380,982
202	$15,060	$20,752	$35,812	$4,360,230
203	$14,988	$20,824	$35,812	$4,339,406
204	$14,917	$20,895	$35,812	$4,318,511

第17年供款共

$429,742

第17年利息

$183,671

第17年共還本金

$246,071

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$14,845	$20,967	$35,812	$4,297,544
206	$14,773	$21,039	$35,812	$4,276,505
207	$14,700	$21,111	$35,812	$4,255,394
208	$14,628	$21,184	$35,812	$4,234,210
209	$14,555	$21,257	$35,812	$4,212,953
210	$14,482	$21,330	$35,812	$4,191,623
211	$14,409	$21,403	$35,812	$4,170,220
212	$14,335	$21,477	$35,812	$4,148,743
213	$14,261	$21,551	$35,812	$4,127,193
214	$14,187	$21,625	$35,812	$4,105,568
215	$14,113	$21,699	$35,812	$4,083,869
216	$14,038	$21,774	$35,812	$4,062,096

第18年供款共

$429,742

第18年利息

$173,327

第18年共還本金

$256,416

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$13,963	$21,848	$35,812	$4,040,247
218	$13,888	$21,924	$35,812	$4,018,324
219	$13,813	$21,999	$35,812	$3,996,325
220	$13,737	$22,074	$35,812	$3,974,250
221	$13,661	$22,150	$35,812	$3,952,100
222	$13,585	$22,227	$35,812	$3,929,873
223	$13,509	$22,303	$35,812	$3,907,571
224	$13,432	$22,380	$35,812	$3,885,191
225	$13,355	$22,457	$35,812	$3,862,734
226	$13,278	$22,534	$35,812	$3,840,201
227	$13,201	$22,611	$35,812	$3,817,590
228	$13,123	$22,689	$35,812	$3,794,901

第19年供款共

$429,742

第19年利息

$162,547

第19年共還本金

$267,195

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$13,045	$22,767	$35,812	$3,772,134
230	$12,967	$22,845	$35,812	$3,749,289
231	$12,888	$22,924	$35,812	$3,726,365
232	$12,809	$23,002	$35,812	$3,703,363
233	$12,730	$23,082	$35,812	$3,680,281
234	$12,651	$23,161	$35,812	$3,657,120
235	$12,571	$23,241	$35,812	$3,633,880
236	$12,491	$23,320	$35,812	$3,610,559
237	$12,411	$23,401	$35,812	$3,587,159
238	$12,331	$23,481	$35,812	$3,563,678
239	$12,250	$23,562	$35,812	$3,540,116
240	$12,169	$23,643	$35,812	$3,516,473

第20年供款共

$429,742

第20年利息

$151,315

第20年共還本金

$278,428

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$12,088	$23,724	$35,812	$3,492,749
242	$12,006	$23,806	$35,812	$3,468,944
243	$11,924	$23,887	$35,812	$3,445,056
244	$11,842	$23,969	$35,812	$3,421,087
245	$11,760	$24,052	$35,812	$3,397,035
246	$11,677	$24,135	$35,812	$3,372,900
247	$11,594	$24,218	$35,812	$3,348,683
248	$11,511	$24,301	$35,812	$3,324,382
249	$11,428	$24,384	$35,812	$3,299,998
250	$11,344	$24,468	$35,812	$3,275,530
251	$11,260	$24,552	$35,812	$3,250,977
252	$11,175	$24,637	$35,812	$3,226,341

第21年供款共

$429,742

第21年利息

$139,610

第21年共還本金

$290,132

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,091	$24,721	$35,812	$3,201,620
254	$11,006	$24,806	$35,812	$3,176,813
255	$10,920	$24,892	$35,812	$3,151,922
256	$10,835	$24,977	$35,812	$3,126,945
257	$10,749	$25,063	$35,812	$3,101,882
258	$10,663	$25,149	$35,812	$3,076,732
259	$10,576	$25,236	$35,812	$3,051,497
260	$10,490	$25,322	$35,812	$3,026,174
261	$10,402	$25,409	$35,812	$3,000,765
262	$10,315	$25,497	$35,812	$2,975,268
263	$10,227	$25,584	$35,812	$2,949,684
264	$10,140	$25,672	$35,812	$2,924,012

第22年供款共

$429,742

第22年利息

$127,413

第22年共還本金

$302,329

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$10,051	$25,761	$35,812	$2,898,251
266	$9,963	$25,849	$35,812	$2,872,402
267	$9,874	$25,938	$35,812	$2,846,464
268	$9,785	$26,027	$35,812	$2,820,437
269	$9,695	$26,117	$35,812	$2,794,320
270	$9,605	$26,206	$35,812	$2,768,114
271	$9,515	$26,296	$35,812	$2,741,817
272	$9,425	$26,387	$35,812	$2,715,431
273	$9,334	$26,478	$35,812	$2,688,953
274	$9,243	$26,569	$35,812	$2,662,384
275	$9,152	$26,660	$35,812	$2,635,724
276	$9,060	$26,752	$35,812	$2,608,973

第23年供款共

$429,742

第23年利息

$114,704

第23年共還本金

$315,039

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,968	$26,844	$35,812	$2,582,129
278	$8,876	$26,936	$35,812	$2,555,194
279	$8,783	$27,028	$35,812	$2,528,165
280	$8,691	$27,121	$35,812	$2,501,044
281	$8,597	$27,215	$35,812	$2,473,829
282	$8,504	$27,308	$35,812	$2,446,521
283	$8,410	$27,402	$35,812	$2,419,119
284	$8,316	$27,496	$35,812	$2,391,623
285	$8,221	$27,591	$35,812	$2,364,033
286	$8,126	$27,685	$35,812	$2,336,347
287	$8,031	$27,781	$35,812	$2,308,566
288	$7,936	$27,876	$35,812	$2,280,690

第24年供款共

$429,742

第24年利息

$101,460

第24年共還本金

$328,283

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,840	$27,972	$35,812	$2,252,718
290	$7,744	$28,068	$35,812	$2,224,650
291	$7,647	$28,165	$35,812	$2,196,486
292	$7,550	$28,261	$35,812	$2,168,224
293	$7,453	$28,359	$35,812	$2,139,866
294	$7,356	$28,456	$35,812	$2,111,409
295	$7,258	$28,554	$35,812	$2,082,856
296	$7,160	$28,652	$35,812	$2,054,204
297	$7,061	$28,751	$35,812	$2,025,453
298	$6,962	$28,849	$35,812	$1,996,604
299	$6,863	$28,949	$35,812	$1,967,655
300	$6,764	$29,048	$35,812	$1,938,607

第25年供款共

$429,742

第25年利息

$87,659

第25年共還本金

$342,083

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,664	$29,148	$35,812	$1,909,459
302	$6,564	$29,248	$35,812	$1,880,211
303	$6,463	$29,349	$35,812	$1,850,862
304	$6,362	$29,450	$35,812	$1,821,413
305	$6,261	$29,551	$35,812	$1,791,862
306	$6,160	$29,652	$35,812	$1,762,210
307	$6,058	$29,754	$35,812	$1,732,456
308	$5,955	$29,857	$35,812	$1,702,599
309	$5,853	$29,959	$35,812	$1,672,640
310	$5,750	$30,062	$35,812	$1,642,578
311	$5,646	$30,165	$35,812	$1,612,412
312	$5,543	$30,269	$35,812	$1,582,143

第26年供款共

$429,742

第26年利息

$73,278

第26年共還本金

$356,464

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,439	$30,373	$35,812	$1,551,770
314	$5,334	$30,478	$35,812	$1,521,292
315	$5,229	$30,582	$35,812	$1,490,710
316	$5,124	$30,688	$35,812	$1,460,022
317	$5,019	$30,793	$35,812	$1,429,229
318	$4,913	$30,899	$35,812	$1,398,330
319	$4,807	$31,005	$35,812	$1,367,325
320	$4,700	$31,112	$35,812	$1,336,213
321	$4,593	$31,219	$35,812	$1,304,995
322	$4,486	$31,326	$35,812	$1,273,669
323	$4,378	$31,434	$35,812	$1,242,235
324	$4,270	$31,542	$35,812	$1,210,694

第27年供款共

$429,742

第27年利息

$58,293

第27年共還本金

$371,449

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,162	$31,650	$35,812	$1,179,043
326	$4,053	$31,759	$35,812	$1,147,285
327	$3,944	$31,868	$35,812	$1,115,416
328	$3,834	$31,978	$35,812	$1,083,439
329	$3,724	$32,088	$35,812	$1,051,351
330	$3,614	$32,198	$35,812	$1,019,154
331	$3,503	$32,309	$35,812	$986,845
332	$3,392	$32,420	$35,812	$954,425
333	$3,281	$32,531	$35,812	$921,894
334	$3,169	$32,643	$35,812	$889,252
335	$3,057	$32,755	$35,812	$856,496
336	$2,944	$32,868	$35,812	$823,629

第28年供款共

$429,742

第28年利息

$42,678

第28年共還本金

$387,065

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,831	$32,981	$35,812	$790,648
338	$2,718	$33,094	$35,812	$757,554
339	$2,604	$33,208	$35,812	$724,346
340	$2,490	$33,322	$35,812	$691,025
341	$2,375	$33,436	$35,812	$657,588
342	$2,260	$33,551	$35,812	$624,037
343	$2,145	$33,667	$35,812	$590,370
344	$2,029	$33,782	$35,812	$556,587
345	$1,913	$33,899	$35,812	$522,689
346	$1,797	$34,015	$35,812	$488,674
347	$1,680	$34,132	$35,812	$454,542
348	$1,562	$34,249	$35,812	$420,292

第29年供款共

$429,742

第29年利息

$26,406

第29年共還本金

$403,337

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,445	$34,367	$35,812	$385,925
350	$1,327	$34,485	$35,812	$351,440
351	$1,208	$34,604	$35,812	$316,836
352	$1,089	$34,723	$35,812	$282,113
353	$970	$34,842	$35,812	$247,271
354	$850	$34,962	$35,812	$212,310
355	$730	$35,082	$35,812	$177,227
356	$609	$35,203	$35,812	$142,025
357	$488	$35,324	$35,812	$106,701
358	$367	$35,445	$35,812	$71,256
359	$245	$35,567	$35,812	$35,689
360	$123	$35,689	$35,812	$0

第30年供款共

$429,742

第30年利息

$9,450

第30年共還本金

$420,292

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$14,023,670

Disclaimer

Recommended properties

Mort. Insurance
info