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$9,666,380

Monthly Payment
$10,263

Down Payment

$5,642,000

Total Loan

$2,358,000

Total int. paid

$1,336,380

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$5,972,000

Base on DTI ratio

$20,524

Budget of property purchase

HK$5,972,000

Down Payment

$5,642,000
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

$20,524

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

Shatin KAK TIN VILLAGE NAM KAU

thumb_up

KAK TIN VILLAGE NAM KAU

GFA

700 ft²

@11,429

real_estate_agent Rare

Sale$8 M

GFA

700 ft²

@11,429

Sale$8 M

real_estate_agent Rare

Shatin GRANVILLE GDN TWR 02

thumb_up

GRANVILLE GDN

640 ft²

@11,250

GFA

832 ft²

@8,654

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓

Sale$7.2 M

640 ft²

@11,250

GFA

832 ft²

@8,654

Sale$7.2 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,386

GFA

1,125 ft²

@6,933

hotel_class King

Sale$7.8 M

831 ft²

@9,386

GFA

1,125 ft²

@6,933

Sale$7.8 M

hotel_class King

Sai Kung THE MEDITERRANEAN TWR 02

thumb_up

THE MEDITERRANEAN

699 ft²

@12,160

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$8.5 M

699 ft²

@12,160

Sale$8.5 M

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

414 ft²

@16,908

GFA

549 ft²

@12,750

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

414 ft²

@16,908

GFA

549 ft²

@12,750

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan LAKE SILVER TWR 07

thumb_up

LAKE SILVER TWR 07

564 ft²

@15,514

GFA

739 ft²

@11,840

real_estate_agent Rare verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8.75 M

564 ft²

@15,514

GFA

739 ft²

@11,840

Sale$8.75 M

real_estate_agent Rare verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

689 ft²

@12,337

GFA

852 ft²

@9,977

real_estate_agent Rare vpn_key Key

Sale$8.5 M

689 ft²

@12,337

GFA

852 ft²

@9,977

Sale$8.5 M

real_estate_agent Rare vpn_key Key

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05 (Sold or Rented)

601 ft²

@11,814

GFA

815 ft²

@8,712

local_fire_department HIT price_change 蝕讓盤

Sale$7.1 M

601 ft²

@11,814

GFA

815 ft²

@8,712

Sale$7.1 M

local_fire_department HIT price_change 蝕讓盤

Shatin FICUS GDN

thumb_up

FICUS GDN

658 ft²

@12,158

GFA

753 ft²

@10,624

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$8 M

658 ft²

@12,158

GFA

753 ft²

@10,624

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 (Rented)

582 ft²

@15,120

GFA

753 ft²

@11,687

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$8.8 M

582 ft²

@15,120

GFA

753 ft²

@11,687

Sale$8.8 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,111

local_fire_department HIT

Sale$7 M

630 ft²

@11,111

Sale$7 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 07A

thumb_up

OCEANAIRE TWR 07A

755 ft²

@11,656

GFA

995 ft²

@8,844

local_fire_department HIT hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8.8 M

755 ft²

@11,656

GFA

995 ft²

@8,844

Sale$8.8 M

local_fire_department HIT hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$14,113	$10,844	$8,887	$7,584
1.500	$14,637	$11,378	$9,430	$8,138
2.000	$15,174	$11,929	$9,994	$8,716
2.500	$15,723	$12,495	$10,578	$9,317
3.000	$16,284	$13,077	$11,182	$9,941
3.250	$16,569	$13,374	$11,491	$10,262
3.500	$16,857	$13,675	$11,805	$10,588
4.000	$17,442	$14,289	$12,446	$11,257
4.500	$18,039	$14,918	$13,107	$11,948
5.000	$18,647	$15,562	$13,785	$12,658
5.500	$19,267	$16,220	$14,480	$13,388
6.000	$19,898	$16,893	$15,193	$14,137

Monthly Payment$10,263

Term

30Year

Loan amount

$2,358,000

Total int. paid

$1,336,380

Total Loan and Interest

$3,694,380

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$6,386	$3,876	$10,262	$2,354,124
2	$6,376	$3,886	$10,262	$2,350,238
3	$6,365	$3,897	$10,262	$2,346,341
4	$6,355	$3,907	$10,262	$2,342,433
5	$6,344	$3,918	$10,262	$2,338,515
6	$6,333	$3,929	$10,262	$2,334,586
7	$6,323	$3,939	$10,262	$2,330,647
8	$6,312	$3,950	$10,262	$2,326,697
9	$6,301	$3,961	$10,262	$2,322,736
10	$6,291	$3,971	$10,262	$2,318,765
11	$6,280	$3,982	$10,262	$2,314,783
12	$6,269	$3,993	$10,262	$2,310,790

第1年供款共

$123,146

第1年利息

$75,936

第1年共還本金

$47,210

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$6,258	$4,004	$10,262	$2,306,786
14	$6,248	$4,015	$10,262	$2,302,772
15	$6,237	$4,025	$10,262	$2,298,746
16	$6,226	$4,036	$10,262	$2,294,710
17	$6,215	$4,047	$10,262	$2,290,662
18	$6,204	$4,058	$10,262	$2,286,604
19	$6,193	$4,069	$10,262	$2,282,535
20	$6,182	$4,080	$10,262	$2,278,454
21	$6,171	$4,091	$10,262	$2,274,363
22	$6,160	$4,102	$10,262	$2,270,261
23	$6,149	$4,114	$10,262	$2,266,147
24	$6,137	$4,125	$10,262	$2,262,022

第2年供款共

$123,146

第2年利息

$74,378

第2年共還本金

$48,767

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$6,126	$4,136	$10,262	$2,257,887
26	$6,115	$4,147	$10,262	$2,253,740
27	$6,104	$4,158	$10,262	$2,249,581
28	$6,093	$4,170	$10,262	$2,245,412
29	$6,081	$4,181	$10,262	$2,241,231
30	$6,070	$4,192	$10,262	$2,237,039
31	$6,059	$4,204	$10,262	$2,232,835
32	$6,047	$4,215	$10,262	$2,228,620
33	$6,036	$4,226	$10,262	$2,224,394
34	$6,024	$4,238	$10,262	$2,220,156
35	$6,013	$4,249	$10,262	$2,215,907
36	$6,001	$4,261	$10,262	$2,211,646

第3年供款共

$123,146

第3年利息

$72,770

第3年共還本金

$50,376

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$5,990	$4,272	$10,262	$2,207,374
38	$5,978	$4,284	$10,262	$2,203,090
39	$5,967	$4,295	$10,262	$2,198,795
40	$5,955	$4,307	$10,262	$2,194,487
41	$5,943	$4,319	$10,262	$2,190,169
42	$5,932	$4,330	$10,262	$2,185,838
43	$5,920	$4,342	$10,262	$2,181,496
44	$5,908	$4,354	$10,262	$2,177,142
45	$5,896	$4,366	$10,262	$2,172,776
46	$5,885	$4,378	$10,262	$2,168,399
47	$5,873	$4,389	$10,262	$2,164,009
48	$5,861	$4,401	$10,262	$2,159,608

第4年供款共

$123,146

第4年利息

$71,108

第4年共還本金

$52,038

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$5,849	$4,413	$10,262	$2,155,195
50	$5,837	$4,425	$10,262	$2,150,770
51	$5,825	$4,437	$10,262	$2,146,333
52	$5,813	$4,449	$10,262	$2,141,883
53	$5,801	$4,461	$10,262	$2,137,422
54	$5,789	$4,473	$10,262	$2,132,949
55	$5,777	$4,485	$10,262	$2,128,463
56	$5,765	$4,498	$10,262	$2,123,966
57	$5,752	$4,510	$10,262	$2,119,456
58	$5,740	$4,522	$10,262	$2,114,934
59	$5,728	$4,534	$10,262	$2,110,400
60	$5,716	$4,546	$10,262	$2,105,853

第5年供款共

$123,146

第5年利息

$69,391

第5年共還本金

$53,755

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$5,703	$4,559	$10,262	$2,101,295
62	$5,691	$4,571	$10,262	$2,096,723
63	$5,679	$4,584	$10,262	$2,092,140
64	$5,666	$4,596	$10,262	$2,087,544
65	$5,654	$4,608	$10,262	$2,082,935
66	$5,641	$4,621	$10,262	$2,078,315
67	$5,629	$4,633	$10,262	$2,073,681
68	$5,616	$4,646	$10,262	$2,069,035
69	$5,604	$4,659	$10,262	$2,064,377
70	$5,591	$4,671	$10,262	$2,059,706
71	$5,578	$4,684	$10,262	$2,055,022
72	$5,566	$4,696	$10,262	$2,050,325

第6年供款共

$123,146

第6年利息

$67,618

第6年共還本金

$55,528

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$5,553	$4,709	$10,262	$2,045,616
74	$5,540	$4,722	$10,262	$2,040,894
75	$5,527	$4,735	$10,262	$2,036,159
76	$5,515	$4,748	$10,262	$2,031,412
77	$5,502	$4,760	$10,262	$2,026,651
78	$5,489	$4,773	$10,262	$2,021,878
79	$5,476	$4,786	$10,262	$2,017,092
80	$5,463	$4,799	$10,262	$2,012,293
81	$5,450	$4,812	$10,262	$2,007,480
82	$5,437	$4,825	$10,262	$2,002,655
83	$5,424	$4,838	$10,262	$1,997,817
84	$5,411	$4,851	$10,262	$1,992,965

第7年供款共

$123,146

第7年利息

$65,786

第7年共還本金

$57,360

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$5,398	$4,865	$10,262	$1,988,101
86	$5,384	$4,878	$10,262	$1,983,223
87	$5,371	$4,891	$10,262	$1,978,332
88	$5,358	$4,904	$10,262	$1,973,428
89	$5,345	$4,917	$10,262	$1,968,511
90	$5,331	$4,931	$10,262	$1,963,580
91	$5,318	$4,944	$10,262	$1,958,636
92	$5,305	$4,958	$10,262	$1,953,678
93	$5,291	$4,971	$10,262	$1,948,707
94	$5,278	$4,984	$10,262	$1,943,723
95	$5,264	$4,998	$10,262	$1,938,725
96	$5,251	$5,011	$10,262	$1,933,713

第8年供款共

$123,146

第8年利息

$63,894

第8年共還本金

$59,252

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$5,237	$5,025	$10,262	$1,928,688
98	$5,224	$5,039	$10,262	$1,923,650
99	$5,210	$5,052	$10,262	$1,918,598
100	$5,196	$5,066	$10,262	$1,913,532
101	$5,182	$5,080	$10,262	$1,908,452
102	$5,169	$5,093	$10,262	$1,903,358
103	$5,155	$5,107	$10,262	$1,898,251
104	$5,141	$5,121	$10,262	$1,893,130
105	$5,127	$5,135	$10,262	$1,887,995
106	$5,113	$5,149	$10,262	$1,882,846
107	$5,099	$5,163	$10,262	$1,877,684
108	$5,085	$5,177	$10,262	$1,872,507

第9年供款共

$123,146

第9年利息

$61,939

第9年共還本金

$61,207

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$5,071	$5,191	$10,262	$1,867,316
110	$5,057	$5,205	$10,262	$1,862,111
111	$5,043	$5,219	$10,262	$1,856,892
112	$5,029	$5,233	$10,262	$1,851,659
113	$5,015	$5,247	$10,262	$1,846,412
114	$5,001	$5,261	$10,262	$1,841,150
115	$4,986	$5,276	$10,262	$1,835,875
116	$4,972	$5,290	$10,262	$1,830,585
117	$4,958	$5,304	$10,262	$1,825,280
118	$4,943	$5,319	$10,262	$1,819,962
119	$4,929	$5,333	$10,262	$1,814,629
120	$4,915	$5,348	$10,262	$1,809,281

第10年供款共

$123,146

第10年利息

$59,920

第10年共還本金

$63,226

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$4,900	$5,362	$10,262	$1,803,919
122	$4,886	$5,377	$10,262	$1,798,542
123	$4,871	$5,391	$10,262	$1,793,151
124	$4,856	$5,406	$10,262	$1,787,746
125	$4,842	$5,420	$10,262	$1,782,325
126	$4,827	$5,435	$10,262	$1,776,890
127	$4,812	$5,450	$10,262	$1,771,440
128	$4,798	$5,465	$10,262	$1,765,976
129	$4,783	$5,479	$10,262	$1,760,497
130	$4,768	$5,494	$10,262	$1,755,002
131	$4,753	$5,509	$10,262	$1,749,493
132	$4,738	$5,524	$10,262	$1,743,969

第11年供款共

$123,146

第11年利息

$57,834

第11年共還本金

$65,312

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$4,723	$5,539	$10,262	$1,738,431
134	$4,708	$5,554	$10,262	$1,732,877
135	$4,693	$5,569	$10,262	$1,727,308
136	$4,678	$5,584	$10,262	$1,721,724
137	$4,663	$5,599	$10,262	$1,716,124
138	$4,648	$5,614	$10,262	$1,710,510
139	$4,633	$5,630	$10,262	$1,704,881
140	$4,617	$5,645	$10,262	$1,699,236
141	$4,602	$5,660	$10,262	$1,693,576
142	$4,587	$5,675	$10,262	$1,687,900
143	$4,571	$5,691	$10,262	$1,682,210
144	$4,556	$5,706	$10,262	$1,676,503

第12年供款共

$123,146

第12年利息

$55,680

第12年共還本金

$67,466

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$4,541	$5,722	$10,262	$1,670,782
146	$4,525	$5,737	$10,262	$1,665,045
147	$4,509	$5,753	$10,262	$1,659,292
148	$4,494	$5,768	$10,262	$1,653,524
149	$4,478	$5,784	$10,262	$1,647,740
150	$4,463	$5,800	$10,262	$1,641,940
151	$4,447	$5,815	$10,262	$1,636,125
152	$4,431	$5,831	$10,262	$1,630,294
153	$4,415	$5,847	$10,262	$1,624,447
154	$4,400	$5,863	$10,262	$1,618,585
155	$4,384	$5,878	$10,262	$1,612,706
156	$4,368	$5,894	$10,262	$1,606,812

第13年供款共

$123,146

第13年利息

$53,454

第13年共還本金

$69,692

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$4,352	$5,910	$10,262	$1,600,901
158	$4,336	$5,926	$10,262	$1,594,975
159	$4,320	$5,942	$10,262	$1,589,033
160	$4,304	$5,959	$10,262	$1,583,074
161	$4,287	$5,975	$10,262	$1,577,099
162	$4,271	$5,991	$10,262	$1,571,108
163	$4,255	$6,007	$10,262	$1,565,101
164	$4,239	$6,023	$10,262	$1,559,078
165	$4,223	$6,040	$10,262	$1,553,038
166	$4,206	$6,056	$10,262	$1,546,982
167	$4,190	$6,072	$10,262	$1,540,910
168	$4,173	$6,089	$10,262	$1,534,821

第14年供款共

$123,146

第14年利息

$51,155

第14年共還本金

$71,991

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$4,157	$6,105	$10,262	$1,528,716
170	$4,140	$6,122	$10,262	$1,522,594
171	$4,124	$6,138	$10,262	$1,516,455
172	$4,107	$6,155	$10,262	$1,510,300
173	$4,090	$6,172	$10,262	$1,504,128
174	$4,074	$6,188	$10,262	$1,497,940
175	$4,057	$6,205	$10,262	$1,491,735
176	$4,040	$6,222	$10,262	$1,485,513
177	$4,023	$6,239	$10,262	$1,479,274
178	$4,006	$6,256	$10,262	$1,473,018
179	$3,989	$6,273	$10,262	$1,466,745
180	$3,972	$6,290	$10,262	$1,460,456

第15年供款共

$123,146

第15年利息

$48,780

第15年共還本金

$74,366

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$3,955	$6,307	$10,262	$1,454,149
182	$3,938	$6,324	$10,262	$1,447,825
183	$3,921	$6,341	$10,262	$1,441,484
184	$3,904	$6,358	$10,262	$1,435,126
185	$3,887	$6,375	$10,262	$1,428,750
186	$3,870	$6,393	$10,262	$1,422,358
187	$3,852	$6,410	$10,262	$1,415,948
188	$3,835	$6,427	$10,262	$1,409,521
189	$3,817	$6,445	$10,262	$1,403,076
190	$3,800	$6,462	$10,262	$1,396,614
191	$3,782	$6,480	$10,262	$1,390,134
192	$3,765	$6,497	$10,262	$1,383,637

第16年供款共

$123,146

第16年利息

$46,327

第16年共還本金

$76,819

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$3,747	$6,515	$10,262	$1,377,122
194	$3,730	$6,532	$10,262	$1,370,590
195	$3,712	$6,550	$10,262	$1,364,039
196	$3,694	$6,568	$10,262	$1,357,471
197	$3,676	$6,586	$10,262	$1,350,886
198	$3,659	$6,604	$10,262	$1,344,282
199	$3,641	$6,621	$10,262	$1,337,661
200	$3,623	$6,639	$10,262	$1,331,022
201	$3,605	$6,657	$10,262	$1,324,364
202	$3,587	$6,675	$10,262	$1,317,689
203	$3,569	$6,693	$10,262	$1,310,995
204	$3,551	$6,712	$10,262	$1,304,284

第17年供款共

$123,146

第17年利息

$43,793

第17年共還本金

$79,353

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,532	$6,730	$10,262	$1,297,554
206	$3,514	$6,748	$10,262	$1,290,806
207	$3,496	$6,766	$10,262	$1,284,040
208	$3,478	$6,785	$10,262	$1,277,255
209	$3,459	$6,803	$10,262	$1,270,453
210	$3,441	$6,821	$10,262	$1,263,631
211	$3,422	$6,840	$10,262	$1,256,791
212	$3,404	$6,858	$10,262	$1,249,933
213	$3,385	$6,877	$10,262	$1,243,056
214	$3,367	$6,896	$10,262	$1,236,160
215	$3,348	$6,914	$10,262	$1,229,246
216	$3,329	$6,933	$10,262	$1,222,313

第18年供款共

$123,146

第18年利息

$41,175

第18年共還本金

$81,971

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,310	$6,952	$10,262	$1,215,362
218	$3,292	$6,971	$10,262	$1,208,391
219	$3,273	$6,989	$10,262	$1,201,402
220	$3,254	$7,008	$10,262	$1,194,393
221	$3,235	$7,027	$10,262	$1,187,366
222	$3,216	$7,046	$10,262	$1,180,319
223	$3,197	$7,065	$10,262	$1,173,254
224	$3,178	$7,085	$10,262	$1,166,169
225	$3,158	$7,104	$10,262	$1,159,066
226	$3,139	$7,123	$10,262	$1,151,943
227	$3,120	$7,142	$10,262	$1,144,800
228	$3,101	$7,162	$10,262	$1,137,639

第19年供款共

$123,146

第19年利息

$38,471

第19年共還本金

$84,675

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,081	$7,181	$10,262	$1,130,458
230	$3,062	$7,201	$10,262	$1,123,257
231	$3,042	$7,220	$10,262	$1,116,037
232	$3,023	$7,240	$10,262	$1,108,797
233	$3,003	$7,259	$10,262	$1,101,538
234	$2,983	$7,279	$10,262	$1,094,259
235	$2,964	$7,299	$10,262	$1,086,961
236	$2,944	$7,318	$10,262	$1,079,643
237	$2,924	$7,338	$10,262	$1,072,304
238	$2,904	$7,358	$10,262	$1,064,946
239	$2,884	$7,378	$10,262	$1,057,569
240	$2,864	$7,398	$10,262	$1,050,171

第20年供款共

$123,146

第20年利息

$35,678

第20年共還本金

$87,468

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,844	$7,418	$10,262	$1,042,753
242	$2,824	$7,438	$10,262	$1,035,315
243	$2,804	$7,458	$10,262	$1,027,856
244	$2,784	$7,478	$10,262	$1,020,378
245	$2,764	$7,499	$10,262	$1,012,879
246	$2,743	$7,519	$10,262	$1,005,360
247	$2,723	$7,539	$10,262	$997,821
248	$2,702	$7,560	$10,262	$990,261
249	$2,682	$7,580	$10,262	$982,681
250	$2,661	$7,601	$10,262	$975,080
251	$2,641	$7,621	$10,262	$967,459
252	$2,620	$7,642	$10,262	$959,817

第21年供款共

$123,146

第21年利息

$32,793

第21年共還本金

$90,353

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,600	$7,663	$10,262	$952,154
254	$2,579	$7,683	$10,262	$944,471
255	$2,558	$7,704	$10,262	$936,767
256	$2,537	$7,725	$10,262	$929,042
257	$2,516	$7,746	$10,262	$921,296
258	$2,495	$7,767	$10,262	$913,529
259	$2,474	$7,788	$10,262	$905,741
260	$2,453	$7,809	$10,262	$897,932
261	$2,432	$7,830	$10,262	$890,101
262	$2,411	$7,851	$10,262	$882,250
263	$2,389	$7,873	$10,262	$874,377
264	$2,368	$7,894	$10,262	$866,483

第22年供款共

$123,146

第22年利息

$29,812

第22年共還本金

$93,334

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,347	$7,915	$10,262	$858,568
266	$2,325	$7,937	$10,262	$850,631
267	$2,304	$7,958	$10,262	$842,672
268	$2,282	$7,980	$10,262	$834,692
269	$2,261	$8,002	$10,262	$826,691
270	$2,239	$8,023	$10,262	$818,668
271	$2,217	$8,045	$10,262	$810,623
272	$2,195	$8,067	$10,262	$802,556
273	$2,174	$8,089	$10,262	$794,467
274	$2,152	$8,110	$10,262	$786,357
275	$2,130	$8,132	$10,262	$778,225
276	$2,108	$8,154	$10,262	$770,070

第23年供款共

$123,146

第23年利息

$26,733

第23年共還本金

$96,413

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,086	$8,177	$10,262	$761,894
278	$2,063	$8,199	$10,262	$753,695
279	$2,041	$8,221	$10,262	$745,474
280	$2,019	$8,243	$10,262	$737,231
281	$1,997	$8,265	$10,262	$728,965
282	$1,974	$8,288	$10,262	$720,677
283	$1,952	$8,310	$10,262	$712,367
284	$1,929	$8,333	$10,262	$704,034
285	$1,907	$8,355	$10,262	$695,679
286	$1,884	$8,378	$10,262	$687,301
287	$1,861	$8,401	$10,262	$678,900
288	$1,839	$8,423	$10,262	$670,477

第24年供款共

$123,146

第24年利息

$23,552

第24年共還本金

$99,594

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,816	$8,446	$10,262	$662,030
290	$1,793	$8,469	$10,262	$653,561
291	$1,770	$8,492	$10,262	$645,069
292	$1,747	$8,515	$10,262	$636,554
293	$1,724	$8,538	$10,262	$628,016
294	$1,701	$8,561	$10,262	$619,454
295	$1,678	$8,584	$10,262	$610,870
296	$1,654	$8,608	$10,262	$602,262
297	$1,631	$8,631	$10,262	$593,631
298	$1,608	$8,654	$10,262	$584,977
299	$1,584	$8,678	$10,262	$576,299
300	$1,561	$8,701	$10,262	$567,598

第25年供款共

$123,146

第25年利息

$20,267

第25年共還本金

$102,879

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,537	$8,725	$10,262	$558,873
302	$1,514	$8,749	$10,262	$550,124
303	$1,490	$8,772	$10,262	$541,352
304	$1,466	$8,796	$10,262	$532,556
305	$1,442	$8,820	$10,262	$523,736
306	$1,418	$8,844	$10,262	$514,892
307	$1,394	$8,868	$10,262	$506,025
308	$1,370	$8,892	$10,262	$497,133
309	$1,346	$8,916	$10,262	$488,217
310	$1,322	$8,940	$10,262	$479,277
311	$1,298	$8,964	$10,262	$470,313
312	$1,274	$8,988	$10,262	$461,325

第26年供款共

$123,146

第26年利息

$16,873

第26年共還本金

$106,273

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,249	$9,013	$10,262	$452,312
314	$1,225	$9,037	$10,262	$443,275
315	$1,201	$9,062	$10,262	$434,213
316	$1,176	$9,086	$10,262	$425,127
317	$1,151	$9,111	$10,262	$416,016
318	$1,127	$9,135	$10,262	$406,881
319	$1,102	$9,160	$10,262	$397,721
320	$1,077	$9,185	$10,262	$388,536
321	$1,052	$9,210	$10,262	$379,326
322	$1,027	$9,235	$10,262	$370,091
323	$1,002	$9,260	$10,262	$360,831
324	$977	$9,285	$10,262	$351,546

第27年供款共

$123,146

第27年利息

$13,367

第27年共還本金

$109,779

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$952	$9,310	$10,262	$342,236
326	$927	$9,335	$10,262	$332,901
327	$902	$9,361	$10,262	$323,540
328	$876	$9,386	$10,262	$314,154
329	$851	$9,411	$10,262	$304,743
330	$825	$9,437	$10,262	$295,306
331	$800	$9,462	$10,262	$285,844
332	$774	$9,488	$10,262	$276,356
333	$748	$9,514	$10,262	$266,842
334	$723	$9,539	$10,262	$257,303
335	$697	$9,565	$10,262	$247,737
336	$671	$9,591	$10,262	$238,146

第28年供款共

$123,146

第28年利息

$9,746

第28年共還本金

$113,400

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$645	$9,617	$10,262	$228,529
338	$619	$9,643	$10,262	$218,886
339	$593	$9,669	$10,262	$209,216
340	$567	$9,696	$10,262	$199,521
341	$540	$9,722	$10,262	$189,799
342	$514	$9,748	$10,262	$180,051
343	$488	$9,775	$10,262	$170,276
344	$461	$9,801	$10,262	$160,475
345	$435	$9,828	$10,262	$150,648
346	$408	$9,854	$10,262	$140,794
347	$381	$9,881	$10,262	$130,913
348	$355	$9,908	$10,262	$121,005

第29年供款共

$123,146

第29年利息

$6,005

第29年共還本金

$117,141

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$328	$9,934	$10,262	$111,071
350	$301	$9,961	$10,262	$101,109
351	$274	$9,988	$10,262	$91,121
352	$247	$10,015	$10,262	$81,106
353	$220	$10,043	$10,262	$71,063
354	$192	$10,070	$10,262	$60,994
355	$165	$10,097	$10,262	$50,897
356	$138	$10,124	$10,262	$40,772
357	$110	$10,152	$10,262	$30,620
358	$83	$10,179	$10,262	$20,441
359	$55	$10,207	$10,262	$10,234
360	$28	$10,234	$10,262	$0

第30年供款共

$123,146

第30年利息

$2,141

第30年共還本金

$121,005

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$9,666,380

Disclaimer

Recommended properties

Mort. Insurance
info