Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$189,675

Single financed $919 , in total HK$189,675

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$14,758,469

Monthly Payment
$37,690

Down Payment

$843,000

Total Loan

$7,776,675

Total int. paid

$5,791,594

Stamp Duty

$252,900

Other

$94,300

Budget of property purchase

HK$1,190,200

Base on DTI ratio

$75,379

Budget of property purchase

HK$1,190,200

Down Payment

$843,000
Stamp Duty

$252,900
- AVD
  
  $252,900
Legal fee

$ 10,000
Agency Commission

$84,300
Mort. Insurance

$189,675

Min. Monthly Income Requirement

Base on DTI ratio

$75,379

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 VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

575 ft²

@13,391

GFA

743 ft²

@10,363

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$7.7 M

575 ft²

@13,391

GFA

743 ft²

@10,363

Sale$7.7 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

513 ft²

@15,984

local_fire_department HIT

Sale$8.2 M

513 ft²

@15,984

Sale$8.2 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK L

551 ft²

@13,575

GFA

743 ft²

@10,067

local_fire_department HIT

Sale$7.48 M

551 ft²

@13,575

GFA

743 ft²

@10,067

Sale$7.48 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

551 ft²

@14,156

GFA

744 ft²

@10,484

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$7.8 M

551 ft²

@14,156

GFA

744 ft²

@10,484

Sale$7.8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan SAUSALITO

thumb_up

SAUSALITO

483 ft²

@15,528

GFA

649 ft²

@11,556

local_fire_department HIT

Sale$7.5 M

483 ft²

@15,528

GFA

649 ft²

@11,556

Sale$7.5 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

667 ft²

@13,343

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Sale$8.9 M

667 ft²

@13,343

Sale$8.9 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

496 ft²

@15,323

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.6 M

496 ft²

@15,323

Sale$7.6 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Tseung Kwan O RESIDENCE OASIS

thumb_up

RESIDENCE OASIS TWR 02

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

657 ft²

@13,546

local_fire_department HIT directions_run Sale pets Pet Friendly price_change 蝕讓盤

Sale$8.9 M

657 ft²

@13,546

Sale$8.9 M

local_fire_department HIT directions_run Sale pets Pet Friendly price_change 蝕讓盤

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN PH 02 BLK A GALAXY CT

651 ft²

@12,289

GFA

920 ft²

@8,696

local_fire_department HIT

Sale$8 M

651 ft²

@12,289

GFA

920 ft²

@8,696

Sale$8 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

735 ft²

@12,354

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$9.08 M

735 ft²

@12,354

Sale$9.08 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

431 ft²

@17,517

GFA

570 ft²

@13,246

local_fire_department HIT price_change 蝕讓盤

Sale$7.55 M

431 ft²

@17,517

GFA

570 ft²

@13,246

Sale$7.55 M

local_fire_department HIT price_change 蝕讓盤

Interest Rate	15Year	20Year	25Year	30Year
1.000	$46,543	$35,764	$29,308	$25,013
1.500	$48,273	$37,526	$31,102	$26,839
2.000	$50,044	$39,341	$32,962	$28,744
2.500	$51,854	$41,209	$34,887	$30,727
3.000	$53,704	$43,129	$36,878	$32,787
3.500	$55,594	$45,102	$38,932	$34,921
4.000	$57,523	$47,125	$41,048	$37,127
4.125	$58,011	$47,639	$41,587	$37,690
4.500	$59,491	$49,199	$43,225	$39,403
5.000	$61,497	$51,323	$45,462	$41,747
5.500	$63,542	$53,495	$47,756	$44,155
6.000	$65,624	$55,715	$50,105	$46,625

Monthly Payment$37,690

Term

30Year

Loan amount

$7,776,675

Total int. paid

$5,791,594

Total Loan and Interest

$13,568,269

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$26,732	$10,957	$37,690	$7,765,718
2	$26,695	$10,995	$37,690	$7,754,723
3	$26,657	$11,033	$37,690	$7,743,690
4	$26,619	$11,071	$37,690	$7,732,619
5	$26,581	$11,109	$37,690	$7,721,510
6	$26,543	$11,147	$37,690	$7,710,364
7	$26,504	$11,185	$37,690	$7,699,178
8	$26,466	$11,224	$37,690	$7,687,955
9	$26,427	$11,262	$37,690	$7,676,692
10	$26,389	$11,301	$37,690	$7,665,391
11	$26,350	$11,340	$37,690	$7,654,051
12	$26,311	$11,379	$37,690	$7,642,673

第1年供款共

$452,276

第1年利息

$318,273

第1年共還本金

$134,002

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$26,272	$11,418	$37,690	$7,631,255
14	$26,232	$11,457	$37,690	$7,619,797
15	$26,193	$11,497	$37,690	$7,608,301
16	$26,154	$11,536	$37,690	$7,596,765
17	$26,114	$11,576	$37,690	$7,585,189
18	$26,074	$11,616	$37,690	$7,573,573
19	$26,034	$11,655	$37,690	$7,561,918
20	$25,994	$11,696	$37,690	$7,550,222
21	$25,954	$11,736	$37,690	$7,538,487
22	$25,914	$11,776	$37,690	$7,526,711
23	$25,873	$11,817	$37,690	$7,514,894
24	$25,832	$11,857	$37,690	$7,503,037

第2年供款共

$452,276

第2年利息

$312,640

第2年共還本金

$139,636

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$25,792	$11,898	$37,690	$7,491,139
26	$25,751	$11,939	$37,690	$7,479,200
27	$25,710	$11,980	$37,690	$7,467,220
28	$25,669	$12,021	$37,690	$7,455,199
29	$25,627	$12,062	$37,690	$7,443,137
30	$25,586	$12,104	$37,690	$7,431,033
31	$25,544	$12,145	$37,690	$7,418,887
32	$25,502	$12,187	$37,690	$7,406,700
33	$25,461	$12,229	$37,690	$7,394,471
34	$25,418	$12,271	$37,690	$7,382,200
35	$25,376	$12,313	$37,690	$7,369,887
36	$25,334	$12,356	$37,690	$7,357,531

第3年供款共

$452,276

第3年利息

$306,770

第3年共還本金

$145,506

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$25,292	$12,398	$37,690	$7,345,133
38	$25,249	$12,441	$37,690	$7,332,692
39	$25,206	$12,484	$37,690	$7,320,209
40	$25,163	$12,526	$37,690	$7,307,682
41	$25,120	$12,569	$37,690	$7,295,113
42	$25,077	$12,613	$37,690	$7,282,500
43	$25,034	$12,656	$37,690	$7,269,844
44	$24,990	$12,700	$37,690	$7,257,144
45	$24,946	$12,743	$37,690	$7,244,401
46	$24,903	$12,787	$37,690	$7,231,614
47	$24,859	$12,831	$37,690	$7,218,783
48	$24,815	$12,875	$37,690	$7,205,908

第4年供款共

$452,276

第4年利息

$300,653

第4年共還本金

$151,623

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$24,770	$12,919	$37,690	$7,192,989
50	$24,726	$12,964	$37,690	$7,180,025
51	$24,681	$13,008	$37,690	$7,167,017
52	$24,637	$13,053	$37,690	$7,153,964
53	$24,592	$13,098	$37,690	$7,140,866
54	$24,547	$13,143	$37,690	$7,127,723
55	$24,502	$13,188	$37,690	$7,114,535
56	$24,456	$13,233	$37,690	$7,101,302
57	$24,411	$13,279	$37,690	$7,088,023
58	$24,365	$13,325	$37,690	$7,074,698
59	$24,319	$13,370	$37,690	$7,061,328
60	$24,273	$13,416	$37,690	$7,047,911

第5年供款共

$452,276

第5年利息

$294,279

第5年共還本金

$157,997

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$24,227	$13,462	$37,690	$7,034,449
62	$24,181	$13,509	$37,690	$7,020,940
63	$24,134	$13,555	$37,690	$7,007,385
64	$24,088	$13,602	$37,690	$6,993,783
65	$24,041	$13,649	$37,690	$6,980,135
66	$23,994	$13,695	$37,690	$6,966,439
67	$23,947	$13,742	$37,690	$6,952,697
68	$23,900	$13,790	$37,690	$6,938,907
69	$23,852	$13,837	$37,690	$6,925,070
70	$23,805	$13,885	$37,690	$6,911,185
71	$23,757	$13,932	$37,690	$6,897,253
72	$23,709	$13,980	$37,690	$6,883,273

第6年供款共

$452,276

第6年利息

$287,637

第6年共還本金

$164,639

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$23,661	$14,028	$37,690	$6,869,244
74	$23,613	$14,077	$37,690	$6,855,168
75	$23,565	$14,125	$37,690	$6,841,043
76	$23,516	$14,174	$37,690	$6,826,869
77	$23,467	$14,222	$37,690	$6,812,647
78	$23,418	$14,271	$37,690	$6,798,376
79	$23,369	$14,320	$37,690	$6,784,055
80	$23,320	$14,369	$37,690	$6,769,686
81	$23,271	$14,419	$37,690	$6,755,267
82	$23,221	$14,468	$37,690	$6,740,799
83	$23,171	$14,518	$37,690	$6,726,281
84	$23,122	$14,568	$37,690	$6,711,713

第7年供款共

$452,276

第7年利息

$280,716

第7年共還本金

$171,560

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$23,072	$14,618	$37,690	$6,697,094
86	$23,021	$14,668	$37,690	$6,682,426
87	$22,971	$14,719	$37,690	$6,667,707
88	$22,920	$14,769	$37,690	$6,652,938
89	$22,869	$14,820	$37,690	$6,638,118
90	$22,819	$14,871	$37,690	$6,623,247
91	$22,767	$14,922	$37,690	$6,608,324
92	$22,716	$14,974	$37,690	$6,593,351
93	$22,665	$15,025	$37,690	$6,578,326
94	$22,613	$15,077	$37,690	$6,563,249
95	$22,561	$15,128	$37,690	$6,548,121
96	$22,509	$15,180	$37,690	$6,532,940

第8年供款共

$452,276

第8年利息

$273,503

第8年共還本金

$178,772

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$22,457	$15,233	$37,690	$6,517,708
98	$22,405	$15,285	$37,690	$6,502,423
99	$22,352	$15,338	$37,690	$6,487,085
100	$22,299	$15,390	$37,690	$6,471,695
101	$22,246	$15,443	$37,690	$6,456,252
102	$22,193	$15,496	$37,690	$6,440,755
103	$22,140	$15,550	$37,690	$6,425,206
104	$22,087	$15,603	$37,690	$6,409,603
105	$22,033	$15,657	$37,690	$6,393,946
106	$21,979	$15,710	$37,690	$6,378,236
107	$21,925	$15,764	$37,690	$6,362,471
108	$21,871	$15,819	$37,690	$6,346,653

第9年供款共

$452,276

第9年利息

$265,988

第9年共還本金

$186,288

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$21,817	$15,873	$37,690	$6,330,780
110	$21,762	$15,928	$37,690	$6,314,852
111	$21,707	$15,982	$37,690	$6,298,870
112	$21,652	$16,037	$37,690	$6,282,832
113	$21,597	$16,092	$37,690	$6,266,740
114	$21,542	$16,148	$37,690	$6,250,592
115	$21,486	$16,203	$37,690	$6,234,389
116	$21,431	$16,259	$37,690	$6,218,130
117	$21,375	$16,315	$37,690	$6,201,815
118	$21,319	$16,371	$37,690	$6,185,444
119	$21,262	$16,427	$37,690	$6,169,017
120	$21,206	$16,484	$37,690	$6,152,534

第10年供款共

$452,276

第10年利息

$258,157

第10年共還本金

$194,119

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$21,149	$16,540	$37,690	$6,135,993
122	$21,092	$16,597	$37,690	$6,119,396
123	$21,035	$16,654	$37,690	$6,102,742
124	$20,978	$16,711	$37,690	$6,086,031
125	$20,921	$16,769	$37,690	$6,069,262
126	$20,863	$16,827	$37,690	$6,052,435
127	$20,805	$16,884	$37,690	$6,035,551
128	$20,747	$16,942	$37,690	$6,018,608
129	$20,689	$17,001	$37,690	$6,001,608
130	$20,631	$17,059	$37,690	$5,984,548
131	$20,572	$17,118	$37,690	$5,967,431
132	$20,513	$17,177	$37,690	$5,950,254

第11年供款共

$452,276

第11年利息

$249,996

第11年共還本金

$202,280

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$20,454	$17,236	$37,690	$5,933,018
134	$20,395	$17,295	$37,690	$5,915,724
135	$20,335	$17,354	$37,690	$5,898,369
136	$20,276	$17,414	$37,690	$5,880,955
137	$20,216	$17,474	$37,690	$5,863,481
138	$20,156	$17,534	$37,690	$5,845,948
139	$20,095	$17,594	$37,690	$5,828,353
140	$20,035	$17,655	$37,690	$5,810,699
141	$19,974	$17,715	$37,690	$5,792,983
142	$19,913	$17,776	$37,690	$5,775,207
143	$19,852	$17,837	$37,690	$5,757,370
144	$19,791	$17,899	$37,690	$5,739,471

第12年供款共

$452,276

第12年利息

$241,492

第12年共還本金

$210,783

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$19,729	$17,960	$37,690	$5,721,511
146	$19,668	$18,022	$37,690	$5,703,489
147	$19,606	$18,084	$37,690	$5,685,405
148	$19,544	$18,146	$37,690	$5,667,259
149	$19,481	$18,208	$37,690	$5,649,050
150	$19,419	$18,271	$37,690	$5,630,779
151	$19,356	$18,334	$37,690	$5,612,446
152	$19,293	$18,397	$37,690	$5,594,049
153	$19,230	$18,460	$37,690	$5,575,589
154	$19,166	$18,524	$37,690	$5,557,065
155	$19,102	$18,587	$37,690	$5,538,478
156	$19,039	$18,651	$37,690	$5,519,827

第13年供款共

$452,276

第13年利息

$232,631

第13年共還本金

$219,644

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$18,974	$18,715	$37,690	$5,501,112
158	$18,910	$18,780	$37,690	$5,482,332
159	$18,846	$18,844	$37,690	$5,463,488
160	$18,781	$18,909	$37,690	$5,444,579
161	$18,716	$18,974	$37,690	$5,425,605
162	$18,651	$19,039	$37,690	$5,406,566
163	$18,585	$19,105	$37,690	$5,387,461
164	$18,519	$19,170	$37,690	$5,368,291
165	$18,454	$19,236	$37,690	$5,349,055
166	$18,387	$19,302	$37,690	$5,329,753
167	$18,321	$19,369	$37,690	$5,310,384
168	$18,254	$19,435	$37,690	$5,290,949

第14年供款共

$452,276

第14年利息

$223,398

第14年共還本金

$228,878

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$18,188	$19,502	$37,690	$5,271,447
170	$18,121	$19,569	$37,690	$5,251,878
171	$18,053	$19,636	$37,690	$5,232,242
172	$17,986	$19,704	$37,690	$5,212,538
173	$17,918	$19,772	$37,690	$5,192,766
174	$17,850	$19,840	$37,690	$5,172,927
175	$17,782	$19,908	$37,690	$5,153,019
176	$17,714	$19,976	$37,690	$5,133,043
177	$17,645	$20,045	$37,690	$5,112,998
178	$17,576	$20,114	$37,690	$5,092,884
179	$17,507	$20,183	$37,690	$5,072,702
180	$17,437	$20,252	$37,690	$5,052,449

第15年供款共

$452,276

第15年利息

$213,776

第15年共還本金

$238,500

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$17,368	$20,322	$37,690	$5,032,128
182	$17,298	$20,392	$37,690	$5,011,736
183	$17,228	$20,462	$37,690	$4,991,274
184	$17,158	$20,532	$37,690	$4,970,742
185	$17,087	$20,603	$37,690	$4,950,139
186	$17,016	$20,674	$37,690	$4,929,466
187	$16,945	$20,745	$37,690	$4,908,721
188	$16,874	$20,816	$37,690	$4,887,905
189	$16,802	$20,887	$37,690	$4,867,018
190	$16,730	$20,959	$37,690	$4,846,058
191	$16,658	$21,031	$37,690	$4,825,027
192	$16,586	$21,104	$37,690	$4,803,924

第16年供款共

$452,276

第16年利息

$203,750

第16年共還本金

$248,526

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$16,513	$21,176	$37,690	$4,782,747
194	$16,441	$21,249	$37,690	$4,761,498
195	$16,368	$21,322	$37,690	$4,740,177
196	$16,294	$21,395	$37,690	$4,718,781
197	$16,221	$21,469	$37,690	$4,697,312
198	$16,147	$21,543	$37,690	$4,675,770
199	$16,073	$21,617	$37,690	$4,654,153
200	$15,999	$21,691	$37,690	$4,632,462
201	$15,924	$21,766	$37,690	$4,610,697
202	$15,849	$21,840	$37,690	$4,588,856
203	$15,774	$21,915	$37,690	$4,566,941
204	$15,699	$21,991	$37,690	$4,544,950

第17年供款共

$452,276

第17年利息

$193,302

第17年共還本金

$258,974

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$15,623	$22,066	$37,690	$4,522,884
206	$15,547	$22,142	$37,690	$4,500,741
207	$15,471	$22,218	$37,690	$4,478,523
208	$15,395	$22,295	$37,690	$4,456,228
209	$15,318	$22,371	$37,690	$4,433,857
210	$15,241	$22,448	$37,690	$4,411,409
211	$15,164	$22,525	$37,690	$4,388,883
212	$15,087	$22,603	$37,690	$4,366,280
213	$15,009	$22,681	$37,690	$4,343,600
214	$14,931	$22,759	$37,690	$4,320,841
215	$14,853	$22,837	$37,690	$4,298,005
216	$14,774	$22,915	$37,690	$4,275,089

第18年供款共

$452,276

第18年利息

$182,415

第18年共還本金

$269,861

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$14,696	$22,994	$37,690	$4,252,095
218	$14,617	$23,073	$37,690	$4,229,022
219	$14,537	$23,152	$37,690	$4,205,870
220	$14,458	$23,232	$37,690	$4,182,638
221	$14,378	$23,312	$37,690	$4,159,326
222	$14,298	$23,392	$37,690	$4,135,934
223	$14,217	$23,472	$37,690	$4,112,462
224	$14,137	$23,553	$37,690	$4,088,909
225	$14,056	$23,634	$37,690	$4,065,275
226	$13,974	$23,715	$37,690	$4,041,560
227	$13,893	$23,797	$37,690	$4,017,763
228	$13,811	$23,879	$37,690	$3,993,884

第19年供款共

$452,276

第19年利息

$171,070

第19年共還本金

$281,205

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$13,729	$23,961	$37,690	$3,969,924
230	$13,647	$24,043	$37,690	$3,945,881
231	$13,564	$24,126	$37,690	$3,921,755
232	$13,481	$24,209	$37,690	$3,897,546
233	$13,398	$24,292	$37,690	$3,873,254
234	$13,314	$24,375	$37,690	$3,848,879
235	$13,231	$24,459	$37,690	$3,824,420
236	$13,146	$24,543	$37,690	$3,799,877
237	$13,062	$24,628	$37,690	$3,775,249
238	$12,977	$24,712	$37,690	$3,750,537
239	$12,892	$24,797	$37,690	$3,725,740
240	$12,807	$24,882	$37,690	$3,700,858

第20年供款共

$452,276

第20年利息

$159,249

第20年共還本金

$293,027

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$12,722	$24,968	$37,690	$3,675,890
242	$12,636	$25,054	$37,690	$3,650,836
243	$12,550	$25,140	$37,690	$3,625,696
244	$12,463	$25,226	$37,690	$3,600,470
245	$12,377	$25,313	$37,690	$3,575,157
246	$12,290	$25,400	$37,690	$3,549,757
247	$12,202	$25,487	$37,690	$3,524,269
248	$12,115	$25,575	$37,690	$3,498,694
249	$12,027	$25,663	$37,690	$3,473,031
250	$11,939	$25,751	$37,690	$3,447,280
251	$11,850	$25,840	$37,690	$3,421,441
252	$11,761	$25,928	$37,690	$3,395,512

第21年供款共

$452,276

第21年利息

$146,930

第21年共還本金

$305,345

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,672	$26,018	$37,690	$3,369,495
254	$11,583	$26,107	$37,690	$3,343,388
255	$11,493	$26,197	$37,690	$3,317,191
256	$11,403	$26,287	$37,690	$3,290,904
257	$11,312	$26,377	$37,690	$3,264,527
258	$11,222	$26,468	$37,690	$3,238,059
259	$11,131	$26,559	$37,690	$3,211,500
260	$11,040	$26,650	$37,690	$3,184,850
261	$10,948	$26,742	$37,690	$3,158,109
262	$10,856	$26,834	$37,690	$3,131,275
263	$10,764	$26,926	$37,690	$3,104,349
264	$10,671	$27,018	$37,690	$3,077,331

第22年供款共

$452,276

第22年利息

$134,094

第22年共還本金

$318,182

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$10,578	$27,111	$37,690	$3,050,219
266	$10,485	$27,205	$37,690	$3,023,015
267	$10,392	$27,298	$37,690	$2,995,717
268	$10,298	$27,392	$37,690	$2,968,325
269	$10,204	$27,486	$37,690	$2,940,839
270	$10,109	$27,581	$37,690	$2,913,258
271	$10,014	$27,675	$37,690	$2,885,583
272	$9,919	$27,770	$37,690	$2,857,813
273	$9,824	$27,866	$37,690	$2,829,947
274	$9,728	$27,962	$37,690	$2,801,985
275	$9,632	$28,058	$37,690	$2,773,927
276	$9,535	$28,154	$37,690	$2,745,773

第23年供款共

$452,276

第23年利息

$120,718

第23年共還本金

$331,558

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$9,439	$28,251	$37,690	$2,717,522
278	$9,341	$28,348	$37,690	$2,689,174
279	$9,244	$28,446	$37,690	$2,660,728
280	$9,146	$28,543	$37,690	$2,632,185
281	$9,048	$28,641	$37,690	$2,603,543
282	$8,950	$28,740	$37,690	$2,574,803
283	$8,851	$28,839	$37,690	$2,545,965
284	$8,752	$28,938	$37,690	$2,517,027
285	$8,652	$29,037	$37,690	$2,487,989
286	$8,552	$29,137	$37,690	$2,458,852
287	$8,452	$29,237	$37,690	$2,429,615
288	$8,352	$29,338	$37,690	$2,400,277

第24年供款共

$452,276

第24年利息

$106,780

第24年共還本金

$345,496

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$8,251	$29,439	$37,690	$2,370,838
290	$8,150	$29,540	$37,690	$2,341,299
291	$8,048	$29,641	$37,690	$2,311,657
292	$7,946	$29,743	$37,690	$2,281,914
293	$7,844	$29,846	$37,690	$2,252,068
294	$7,741	$29,948	$37,690	$2,222,120
295	$7,639	$30,051	$37,690	$2,192,069
296	$7,535	$30,154	$37,690	$2,161,915
297	$7,432	$30,258	$37,690	$2,131,657
298	$7,328	$30,362	$37,690	$2,101,294
299	$7,223	$30,466	$37,690	$2,070,828
300	$7,118	$30,571	$37,690	$2,040,257

第25年供款共

$452,276

第25年利息

$92,255

第25年共還本金

$360,020

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$7,013	$30,676	$37,690	$2,009,581
302	$6,908	$30,782	$37,690	$1,978,799
303	$6,802	$30,888	$37,690	$1,947,911
304	$6,696	$30,994	$37,690	$1,916,918
305	$6,589	$31,100	$37,690	$1,885,817
306	$6,482	$31,207	$37,690	$1,854,610
307	$6,375	$31,314	$37,690	$1,823,296
308	$6,268	$31,422	$37,690	$1,791,874
309	$6,160	$31,530	$37,690	$1,760,344
310	$6,051	$31,638	$37,690	$1,728,705
311	$5,942	$31,747	$37,690	$1,696,958
312	$5,833	$31,856	$37,690	$1,665,102

第26年供款共

$452,276

第26年利息

$77,121

第26年共還本金

$375,155

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,724	$31,966	$37,690	$1,633,136
314	$5,614	$32,076	$37,690	$1,601,060
315	$5,504	$32,186	$37,690	$1,568,874
316	$5,393	$32,297	$37,690	$1,536,578
317	$5,282	$32,408	$37,690	$1,504,170
318	$5,171	$32,519	$37,690	$1,471,651
319	$5,059	$32,631	$37,690	$1,439,020
320	$4,947	$32,743	$37,690	$1,406,277
321	$4,834	$32,856	$37,690	$1,373,421
322	$4,721	$32,968	$37,690	$1,340,453
323	$4,608	$33,082	$37,690	$1,307,371
324	$4,494	$33,196	$37,690	$1,274,176

第27年供款共

$452,276

第27年利息

$61,349

第27年共還本金

$390,926

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,380	$33,310	$37,690	$1,240,866
326	$4,265	$33,424	$37,690	$1,207,442
327	$4,151	$33,539	$37,690	$1,173,903
328	$4,035	$33,654	$37,690	$1,140,248
329	$3,920	$33,770	$37,690	$1,106,478
330	$3,804	$33,886	$37,690	$1,072,592
331	$3,687	$34,003	$37,690	$1,038,590
332	$3,570	$34,119	$37,690	$1,004,470
333	$3,453	$34,237	$37,690	$970,233
334	$3,335	$34,354	$37,690	$935,879
335	$3,217	$34,473	$37,690	$901,406
336	$3,099	$34,591	$37,690	$866,815

第28年供款共

$452,276

第28年利息

$44,915

第28年共還本金

$407,360

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,980	$34,710	$37,690	$832,105
338	$2,860	$34,829	$37,690	$797,276
339	$2,741	$34,949	$37,690	$762,327
340	$2,620	$35,069	$37,690	$727,258
341	$2,500	$35,190	$37,690	$692,068
342	$2,379	$35,311	$37,690	$656,758
343	$2,258	$35,432	$37,690	$621,326
344	$2,136	$35,554	$37,690	$585,772
345	$2,014	$35,676	$37,690	$550,096
346	$1,891	$35,799	$37,690	$514,297
347	$1,768	$35,922	$37,690	$478,375
348	$1,644	$36,045	$37,690	$442,330

第29年供款共

$452,276

第29年利息

$27,790

第29年共還本金

$424,485

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,521	$36,169	$37,690	$406,161
350	$1,396	$36,293	$37,690	$369,868
351	$1,271	$36,418	$37,690	$333,449
352	$1,146	$36,543	$37,690	$296,906
353	$1,021	$36,669	$37,690	$260,237
354	$895	$36,795	$37,690	$223,442
355	$768	$36,922	$37,690	$186,520
356	$641	$37,048	$37,690	$149,472
357	$514	$37,176	$37,690	$112,296
358	$386	$37,304	$37,690	$74,992
359	$258	$37,432	$37,690	$37,561
360	$129	$37,561	$37,690	$0

第30年供款共

$452,276

第30年利息

$9,945

第30年共還本金

$442,330

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$14,758,469

Disclaimer

Recommended properties

Mort. Insurance
info