Property Price

HK$

Loan %

HK$

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$8,968,141

Monthly Payment
$4,648

Down Payment

$6,965,000

Total Loan

$1,035,000

Total int. paid

$638,141

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,295,000

Base on DTI ratio

$9,295

Budget of property purchase

HK$7,295,000

Down Payment

$6,965,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$9,295

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

483 ft²

@16,563

local_fire_department HIT

Sale$8 M

483 ft²

@16,563

Sale$8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

564 ft²

@15,780

local_fire_department HIT

Sale$8.9 M

564 ft²

@15,780

Sale$8.9 M

local_fire_department HIT

Sai Kung Marina Cove

thumb_up

MARINA COVE NICE APARTMENT

533 ft²

@13,659

GFA

650 ft²

@11,200

local_fire_department HIT local_offer Good Catch

Sale$7.28 M

533 ft²

@13,659

GFA

650 ft²

@11,200

Sale$7.28 M

local_fire_department HIT local_offer Good Catch

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

523 ft²

@14,340

GFA

699 ft²

@10,730

local_fire_department HIT

Sale$7.5 M

523 ft²

@14,340

GFA

699 ft²

@10,730

Sale$7.5 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

681 ft²

@11,013

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.5 M

681 ft²

@11,013

Sale$7.5 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Sai Kung NAI CHUNG

thumb_up

NAI CHUNG

GFA

670 ft²

@11,791

local_fire_department HIT real_estate_agent Rare

Sale$7.9 M

GFA

670 ft²

@11,791

Sale$7.9 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan MARBELLA BLK B

thumb_up

MARBELLA BLK B

734 ft²

@10,218

GFA

973 ft²

@7,708

vpn_key Key

Sale$7.5 M

734 ft²

@10,218

GFA

973 ft²

@7,708

Sale$7.5 M

vpn_key Key

Ma On Shan ST BARTHS PH 01 SANDALWOOD COURT TWR 01

thumb_up

ST BARTHS PH 01 SANDALWOOD COURT TWR 01

488 ft²

@15,984

local_fire_department HIT

Sale$7.8 M

488 ft²

@15,984

Sale$7.8 M

local_fire_department HIT

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@12,797

GFA

718 ft²

@9,749

local_fire_department HIT

Sale$7 M

547 ft²

@12,797

GFA

718 ft²

@9,749

Sale$7 M

local_fire_department HIT

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

598 ft²

@15,017

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.98 M

598 ft²

@15,017

Sale$8.98 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sai Kung THE MEDITERRANEAN

thumb_up

Sai Kung Town Low-rise Apartment

525 ft²

@14,286

directions_run Sale hotel_class King local_offer Good Catch

Sale$7.5 M

525 ft²

@14,286

Sale$7.5 M

directions_run Sale hotel_class King local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$6,194	$4,760	$3,901	$3,329
1.500	$6,425	$4,994	$4,139	$3,572
2.000	$6,660	$5,236	$4,387	$3,826
2.500	$6,901	$5,484	$4,643	$4,090
3.000	$7,148	$5,740	$4,908	$4,364
3.500	$7,399	$6,003	$5,181	$4,648
4.000	$7,656	$6,272	$5,463	$4,941
4.500	$7,918	$6,548	$5,753	$5,244
5.000	$8,185	$6,831	$6,051	$5,556
5.500	$8,457	$7,120	$6,356	$5,877
6.000	$8,734	$7,415	$6,669	$6,205

Monthly Payment$4,648

Term

30Year

Loan amount

$1,035,000

Total int. paid

$638,141

Total Loan and Interest

$1,673,141

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$3,019	$1,629	$4,648	$1,033,371
2	$3,014	$1,634	$4,648	$1,031,738
3	$3,009	$1,638	$4,648	$1,030,099
4	$3,004	$1,643	$4,648	$1,028,456
5	$3,000	$1,648	$4,648	$1,026,808
6	$2,995	$1,653	$4,648	$1,025,155
7	$2,990	$1,658	$4,648	$1,023,498
8	$2,985	$1,662	$4,648	$1,021,835
9	$2,980	$1,667	$4,648	$1,020,168
10	$2,975	$1,672	$4,648	$1,018,496
11	$2,971	$1,677	$4,648	$1,016,819
12	$2,966	$1,682	$4,648	$1,015,137

第1年供款共

$55,771

第1年利息

$35,908

第1年共還本金

$19,863

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,961	$1,687	$4,648	$1,013,450
14	$2,956	$1,692	$4,648	$1,011,759
15	$2,951	$1,697	$4,648	$1,010,062
16	$2,946	$1,702	$4,648	$1,008,360
17	$2,941	$1,707	$4,648	$1,006,654
18	$2,936	$1,712	$4,648	$1,004,942
19	$2,931	$1,717	$4,648	$1,003,226
20	$2,926	$1,722	$4,648	$1,001,504
21	$2,921	$1,727	$4,648	$999,778
22	$2,916	$1,732	$4,648	$998,046
23	$2,911	$1,737	$4,648	$996,309
24	$2,906	$1,742	$4,648	$994,568

第2年供款共

$55,771

第2年利息

$35,202

第2年共還本金

$20,569

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,901	$1,747	$4,648	$992,821
26	$2,896	$1,752	$4,648	$991,069
27	$2,891	$1,757	$4,648	$989,312
28	$2,885	$1,762	$4,648	$987,550
29	$2,880	$1,767	$4,648	$985,783
30	$2,875	$1,772	$4,648	$984,010
31	$2,870	$1,778	$4,648	$982,233
32	$2,865	$1,783	$4,648	$980,450
33	$2,860	$1,788	$4,648	$978,662
34	$2,854	$1,793	$4,648	$976,869
35	$2,849	$1,798	$4,648	$975,070
36	$2,844	$1,804	$4,648	$973,267

第3年供款共

$55,771

第3年利息

$34,470

第3年共還本金

$21,301

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,839	$1,809	$4,648	$971,458
38	$2,833	$1,814	$4,648	$969,643
39	$2,828	$1,819	$4,648	$967,824
40	$2,823	$1,825	$4,648	$965,999
41	$2,817	$1,830	$4,648	$964,169
42	$2,812	$1,835	$4,648	$962,334
43	$2,807	$1,841	$4,648	$960,493
44	$2,801	$1,846	$4,648	$958,647
45	$2,796	$1,852	$4,648	$956,795
46	$2,791	$1,857	$4,648	$954,938
47	$2,785	$1,862	$4,648	$953,076
48	$2,780	$1,868	$4,648	$951,208

第4年供款共

$55,771

第4年利息

$33,713

第4年共還本金

$22,059

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,774	$1,873	$4,648	$949,335
50	$2,769	$1,879	$4,648	$947,456
51	$2,763	$1,884	$4,648	$945,572
52	$2,758	$1,890	$4,648	$943,682
53	$2,752	$1,895	$4,648	$941,787
54	$2,747	$1,901	$4,648	$939,886
55	$2,741	$1,906	$4,648	$937,980
56	$2,736	$1,912	$4,648	$936,068
57	$2,730	$1,917	$4,648	$934,151
58	$2,725	$1,923	$4,648	$932,228
59	$2,719	$1,929	$4,648	$930,299
60	$2,713	$1,934	$4,648	$928,365

第5年供款共

$55,771

第5年利息

$32,928

第5年共還本金

$22,843

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,708	$1,940	$4,648	$926,425
62	$2,702	$1,946	$4,648	$924,479
63	$2,696	$1,951	$4,648	$922,528
64	$2,691	$1,957	$4,648	$920,571
65	$2,685	$1,963	$4,648	$918,609
66	$2,679	$1,968	$4,648	$916,640
67	$2,674	$1,974	$4,648	$914,666
68	$2,668	$1,980	$4,648	$912,686
69	$2,662	$1,986	$4,648	$910,701
70	$2,656	$1,991	$4,648	$908,709
71	$2,650	$1,997	$4,648	$906,712
72	$2,645	$2,003	$4,648	$904,709

第6年供款共

$55,771

第6年利息

$32,116

第6年共還本金

$23,656

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,639	$2,009	$4,648	$902,700
74	$2,633	$2,015	$4,648	$900,685
75	$2,627	$2,021	$4,648	$898,665
76	$2,621	$2,027	$4,648	$896,638
77	$2,615	$2,032	$4,648	$894,606
78	$2,609	$2,038	$4,648	$892,568
79	$2,603	$2,044	$4,648	$890,523
80	$2,597	$2,050	$4,648	$888,473
81	$2,591	$2,056	$4,648	$886,417
82	$2,585	$2,062	$4,648	$884,355
83	$2,579	$2,068	$4,648	$882,286
84	$2,573	$2,074	$4,648	$880,212

第7年供款共

$55,771

第7年利息

$31,274

第7年共還本金

$24,497

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,567	$2,080	$4,648	$878,132
86	$2,561	$2,086	$4,648	$876,045
87	$2,555	$2,092	$4,648	$873,953
88	$2,549	$2,099	$4,648	$871,854
89	$2,543	$2,105	$4,648	$869,750
90	$2,537	$2,111	$4,648	$867,639
91	$2,531	$2,117	$4,648	$865,522
92	$2,524	$2,123	$4,648	$863,398
93	$2,518	$2,129	$4,648	$861,269
94	$2,512	$2,136	$4,648	$859,134
95	$2,506	$2,142	$4,648	$856,992
96	$2,500	$2,148	$4,648	$854,844

第8年供款共

$55,771

第8年利息

$30,403

第8年共還本金

$25,368

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,493	$2,154	$4,648	$852,689
98	$2,487	$2,161	$4,648	$850,529
99	$2,481	$2,167	$4,648	$848,362
100	$2,474	$2,173	$4,648	$846,189
101	$2,468	$2,180	$4,648	$844,009
102	$2,462	$2,186	$4,648	$841,823
103	$2,455	$2,192	$4,648	$839,631
104	$2,449	$2,199	$4,648	$837,432
105	$2,443	$2,205	$4,648	$835,227
106	$2,436	$2,212	$4,648	$833,016
107	$2,430	$2,218	$4,648	$830,798
108	$2,423	$2,224	$4,648	$828,573

第9年供款共

$55,771

第9年利息

$29,501

第9年共還本金

$26,271

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,417	$2,231	$4,648	$826,342
110	$2,410	$2,237	$4,648	$824,105
111	$2,404	$2,244	$4,648	$821,861
112	$2,397	$2,251	$4,648	$819,610
113	$2,391	$2,257	$4,648	$817,353
114	$2,384	$2,264	$4,648	$815,089
115	$2,377	$2,270	$4,648	$812,819
116	$2,371	$2,277	$4,648	$810,542
117	$2,364	$2,284	$4,648	$808,259
118	$2,357	$2,290	$4,648	$805,969
119	$2,351	$2,297	$4,648	$803,672
120	$2,344	$2,304	$4,648	$801,368

第10年供款共

$55,771

第10年利息

$28,566

第10年共還本金

$27,205

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$2,337	$2,310	$4,648	$799,058
122	$2,331	$2,317	$4,648	$796,741
123	$2,324	$2,324	$4,648	$794,417
124	$2,317	$2,331	$4,648	$792,086
125	$2,310	$2,337	$4,648	$789,749
126	$2,303	$2,344	$4,648	$787,405
127	$2,297	$2,351	$4,648	$785,054
128	$2,290	$2,358	$4,648	$782,696
129	$2,283	$2,365	$4,648	$780,331
130	$2,276	$2,372	$4,648	$777,960
131	$2,269	$2,379	$4,648	$775,581
132	$2,262	$2,386	$4,648	$773,196

第11年供款共

$55,771

第11年利息

$27,599

第11年共還本金

$28,173

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$2,255	$2,392	$4,648	$770,803
134	$2,248	$2,399	$4,648	$768,404
135	$2,241	$2,406	$4,648	$765,997
136	$2,234	$2,413	$4,648	$763,584
137	$2,227	$2,420	$4,648	$761,163
138	$2,220	$2,428	$4,648	$758,736
139	$2,213	$2,435	$4,648	$756,301
140	$2,206	$2,442	$4,648	$753,859
141	$2,199	$2,449	$4,648	$751,411
142	$2,192	$2,456	$4,648	$748,955
143	$2,184	$2,463	$4,648	$746,491
144	$2,177	$2,470	$4,648	$744,021

第12年供款共

$55,771

第12年利息

$26,597

第12年共還本金

$29,175

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$2,170	$2,478	$4,648	$741,544
146	$2,163	$2,485	$4,648	$739,059
147	$2,156	$2,492	$4,648	$736,567
148	$2,148	$2,499	$4,648	$734,067
149	$2,141	$2,507	$4,648	$731,561
150	$2,134	$2,514	$4,648	$729,047
151	$2,126	$2,521	$4,648	$726,526
152	$2,119	$2,529	$4,648	$723,997
153	$2,112	$2,536	$4,648	$721,461
154	$2,104	$2,543	$4,648	$718,918
155	$2,097	$2,551	$4,648	$716,367
156	$2,089	$2,558	$4,648	$713,809

第13年供款共

$55,771

第13年利息

$25,559

第13年共還本金

$30,212

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$2,082	$2,566	$4,648	$711,243
158	$2,074	$2,573	$4,648	$708,670
159	$2,067	$2,581	$4,648	$706,089
160	$2,059	$2,588	$4,648	$703,501
161	$2,052	$2,596	$4,648	$700,905
162	$2,044	$2,603	$4,648	$698,302
163	$2,037	$2,611	$4,648	$695,691
164	$2,029	$2,619	$4,648	$693,073
165	$2,021	$2,626	$4,648	$690,447
166	$2,014	$2,634	$4,648	$687,813
167	$2,006	$2,641	$4,648	$685,171
168	$1,998	$2,649	$4,648	$682,522

第14年供款共

$55,771

第14年利息

$24,485

第14年共還本金

$31,287

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,991	$2,657	$4,648	$679,865
170	$1,983	$2,665	$4,648	$677,200
171	$1,975	$2,672	$4,648	$674,528
172	$1,967	$2,680	$4,648	$671,848
173	$1,960	$2,688	$4,648	$669,160
174	$1,952	$2,696	$4,648	$666,464
175	$1,944	$2,704	$4,648	$663,760
176	$1,936	$2,712	$4,648	$661,048
177	$1,928	$2,720	$4,648	$658,329
178	$1,920	$2,727	$4,648	$655,601
179	$1,912	$2,735	$4,648	$652,866
180	$1,904	$2,743	$4,648	$650,123

第15年供款共

$55,771

第15年利息

$23,372

第15年共還本金

$32,400

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,896	$2,751	$4,648	$647,371
182	$1,888	$2,759	$4,648	$644,612
183	$1,880	$2,767	$4,648	$641,844
184	$1,872	$2,776	$4,648	$639,069
185	$1,864	$2,784	$4,648	$636,285
186	$1,856	$2,792	$4,648	$633,493
187	$1,848	$2,800	$4,648	$630,693
188	$1,840	$2,808	$4,648	$627,885
189	$1,831	$2,816	$4,648	$625,069
190	$1,823	$2,824	$4,648	$622,244
191	$1,815	$2,833	$4,648	$619,412
192	$1,807	$2,841	$4,648	$616,571

第16年供款共

$55,771

第16年利息

$22,219

第16年共還本金

$33,552

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,798	$2,849	$4,648	$613,721
194	$1,790	$2,858	$4,648	$610,864
195	$1,782	$2,866	$4,648	$607,998
196	$1,773	$2,874	$4,648	$605,124
197	$1,765	$2,883	$4,648	$602,241
198	$1,757	$2,891	$4,648	$599,350
199	$1,748	$2,900	$4,648	$596,450
200	$1,740	$2,908	$4,648	$593,542
201	$1,731	$2,916	$4,648	$590,626
202	$1,723	$2,925	$4,648	$587,701
203	$1,714	$2,933	$4,648	$584,767
204	$1,706	$2,942	$4,648	$581,825

第17年供款共

$55,771

第17年利息

$21,026

第17年共還本金

$34,745

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,697	$2,951	$4,648	$578,875
206	$1,688	$2,959	$4,648	$575,916
207	$1,680	$2,968	$4,648	$572,948
208	$1,671	$2,977	$4,648	$569,971
209	$1,662	$2,985	$4,648	$566,986
210	$1,654	$2,994	$4,648	$563,992
211	$1,645	$3,003	$4,648	$560,989
212	$1,636	$3,011	$4,648	$557,978
213	$1,627	$3,020	$4,648	$554,958
214	$1,619	$3,029	$4,648	$551,929
215	$1,610	$3,038	$4,648	$548,891
216	$1,601	$3,047	$4,648	$545,844

第18年供款共

$55,771

第18年利息

$19,790

第18年共還本金

$35,981

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,592	$3,056	$4,648	$542,789
218	$1,583	$3,064	$4,648	$539,724
219	$1,574	$3,073	$4,648	$536,651
220	$1,565	$3,082	$4,648	$533,569
221	$1,556	$3,091	$4,648	$530,477
222	$1,547	$3,100	$4,648	$527,377
223	$1,538	$3,109	$4,648	$524,267
224	$1,529	$3,118	$4,648	$521,149
225	$1,520	$3,128	$4,648	$518,021
226	$1,511	$3,137	$4,648	$514,885
227	$1,502	$3,146	$4,648	$511,739
228	$1,493	$3,155	$4,648	$508,584

第19年供款共

$55,771

第19年利息

$18,511

第19年共還本金

$37,261

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,483	$3,164	$4,648	$505,419
230	$1,474	$3,173	$4,648	$502,246
231	$1,465	$3,183	$4,648	$499,063
232	$1,456	$3,192	$4,648	$495,871
233	$1,446	$3,201	$4,648	$492,670
234	$1,437	$3,211	$4,648	$489,459
235	$1,428	$3,220	$4,648	$486,239
236	$1,418	$3,229	$4,648	$483,010
237	$1,409	$3,239	$4,648	$479,771
238	$1,399	$3,248	$4,648	$476,523
239	$1,390	$3,258	$4,648	$473,265
240	$1,380	$3,267	$4,648	$469,998

第20年供款共

$55,771

第20年利息

$17,185

第20年共還本金

$38,586

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,371	$3,277	$4,648	$466,721
242	$1,361	$3,286	$4,648	$463,435
243	$1,352	$3,296	$4,648	$460,139
244	$1,342	$3,306	$4,648	$456,833
245	$1,332	$3,315	$4,648	$453,518
246	$1,323	$3,325	$4,648	$450,193
247	$1,313	$3,335	$4,648	$446,858
248	$1,303	$3,344	$4,648	$443,514
249	$1,294	$3,354	$4,648	$440,160
250	$1,284	$3,364	$4,648	$436,796
251	$1,274	$3,374	$4,648	$433,423
252	$1,264	$3,383	$4,648	$430,039

第21年供款共

$55,771

第21年利息

$15,813

第21年共還本金

$39,958

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,254	$3,393	$4,648	$426,646
254	$1,244	$3,403	$4,648	$423,243
255	$1,234	$3,413	$4,648	$419,830
256	$1,225	$3,423	$4,648	$416,406
257	$1,215	$3,433	$4,648	$412,973
258	$1,205	$3,443	$4,648	$409,530
259	$1,194	$3,453	$4,648	$406,077
260	$1,184	$3,463	$4,648	$402,614
261	$1,174	$3,473	$4,648	$399,141
262	$1,164	$3,483	$4,648	$395,657
263	$1,154	$3,494	$4,648	$392,163
264	$1,144	$3,504	$4,648	$388,660

第22年供款共

$55,771

第22年利息

$14,392

第22年共還本金

$41,380

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,134	$3,514	$4,648	$385,146
266	$1,123	$3,524	$4,648	$381,621
267	$1,113	$3,535	$4,648	$378,087
268	$1,103	$3,545	$4,648	$374,542
269	$1,092	$3,555	$4,648	$370,987
270	$1,082	$3,566	$4,648	$367,421
271	$1,072	$3,576	$4,648	$363,845
272	$1,061	$3,586	$4,648	$360,259
273	$1,051	$3,597	$4,648	$356,662
274	$1,040	$3,607	$4,648	$353,055
275	$1,030	$3,618	$4,648	$349,437
276	$1,019	$3,628	$4,648	$345,808

第23年供款共

$55,771

第23年利息

$12,920

第23年共還本金

$42,851

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,009	$3,639	$4,648	$342,169
278	$998	$3,650	$4,648	$338,520
279	$987	$3,660	$4,648	$334,859
280	$977	$3,671	$4,648	$331,189
281	$966	$3,682	$4,648	$327,507
282	$955	$3,692	$4,648	$323,814
283	$944	$3,703	$4,648	$320,111
284	$934	$3,714	$4,648	$316,397
285	$923	$3,725	$4,648	$312,673
286	$912	$3,736	$4,648	$308,937
287	$901	$3,747	$4,648	$305,190
288	$890	$3,757	$4,648	$301,433

第24年供款共

$55,771

第24年利息

$11,396

第24年共還本金

$44,375

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$879	$3,768	$4,648	$297,664
290	$868	$3,779	$4,648	$293,885
291	$857	$3,790	$4,648	$290,095
292	$846	$3,802	$4,648	$286,293
293	$835	$3,813	$4,648	$282,481
294	$824	$3,824	$4,648	$278,657
295	$813	$3,835	$4,648	$274,822
296	$802	$3,846	$4,648	$270,976
297	$790	$3,857	$4,648	$267,119
298	$779	$3,869	$4,648	$263,250
299	$768	$3,880	$4,648	$259,370
300	$756	$3,891	$4,648	$255,479

第25年供款共

$55,771

第25年利息

$9,818

第25年共還本金

$45,954

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$745	$3,902	$4,648	$251,577
302	$734	$3,914	$4,648	$247,663
303	$722	$3,925	$4,648	$243,738
304	$711	$3,937	$4,648	$239,801
305	$699	$3,948	$4,648	$235,853
306	$688	$3,960	$4,648	$231,893
307	$676	$3,971	$4,648	$227,922
308	$665	$3,983	$4,648	$223,939
309	$653	$3,994	$4,648	$219,944
310	$642	$4,006	$4,648	$215,938
311	$630	$4,018	$4,648	$211,921
312	$618	$4,030	$4,648	$207,891

第26年供款共

$55,771

第26年利息

$8,183

第26年共還本金

$47,588

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$606	$4,041	$4,648	$203,850
314	$595	$4,053	$4,648	$199,797
315	$583	$4,065	$4,648	$195,732
316	$571	$4,077	$4,648	$191,655
317	$559	$4,089	$4,648	$187,567
318	$547	$4,101	$4,648	$183,466
319	$535	$4,113	$4,648	$179,353
320	$523	$4,124	$4,648	$175,229
321	$511	$4,137	$4,648	$171,092
322	$499	$4,149	$4,648	$166,944
323	$487	$4,161	$4,648	$162,783
324	$475	$4,173	$4,648	$158,610

第27年供款共

$55,771

第27年利息

$6,491

第27年共還本金

$49,281

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$463	$4,185	$4,648	$154,425
326	$450	$4,197	$4,648	$150,228
327	$438	$4,209	$4,648	$146,019
328	$426	$4,222	$4,648	$141,797
329	$414	$4,234	$4,648	$137,563
330	$401	$4,246	$4,648	$133,317
331	$389	$4,259	$4,648	$129,058
332	$376	$4,271	$4,648	$124,787
333	$364	$4,284	$4,648	$120,503
334	$351	$4,296	$4,648	$116,207
335	$339	$4,309	$4,648	$111,898
336	$326	$4,321	$4,648	$107,577

第28年供款共

$55,771

第28年利息

$4,738

第28年共還本金

$51,033

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$314	$4,334	$4,648	$103,243
338	$301	$4,346	$4,648	$98,897
339	$288	$4,359	$4,648	$94,537
340	$276	$4,372	$4,648	$90,165
341	$263	$4,385	$4,648	$85,781
342	$250	$4,397	$4,648	$81,383
343	$237	$4,410	$4,648	$76,973
344	$225	$4,423	$4,648	$72,550
345	$212	$4,436	$4,648	$68,114
346	$199	$4,449	$4,648	$63,665
347	$186	$4,462	$4,648	$59,203
348	$173	$4,475	$4,648	$54,728

第29年供款共

$55,771

第29年利息

$2,923

第29年共還本金

$52,849

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$160	$4,488	$4,648	$50,240
350	$147	$4,501	$4,648	$45,739
351	$133	$4,514	$4,648	$41,225
352	$120	$4,527	$4,648	$36,698
353	$107	$4,541	$4,648	$32,157
354	$94	$4,554	$4,648	$27,603
355	$81	$4,567	$4,648	$23,036
356	$67	$4,580	$4,648	$18,456
357	$54	$4,594	$4,648	$13,862
358	$40	$4,607	$4,648	$9,255
359	$27	$4,621	$4,648	$4,634
360	$14	$4,634	$4,648	$0

第30年供款共

$55,771

第30年利息

$1,043

第30年共還本金

$54,728

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

Online Listing Find Property

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$8,968,141

Disclaimer

Recommended properties

Mort. Insurance
info