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$10,815,974

Monthly Payment
$18,106

Down Payment

$3,968,000

Total Loan

$4,032,000

Total int. paid

$2,485,974

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,298,000

Base on DTI ratio

$36,211

Budget of property purchase

HK$4,298,000

Down Payment

$3,968,000
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

$36,211

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 OCEANAIRE

thumb_up

OCEANAIRE

666 ft²

@12,763

GFA

877 ft²

@9,692

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8.5 M

666 ft²

@12,763

GFA

877 ft²

@9,692

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,232

local_fire_department HIT local_offer Good Catch

Sale$8 M

654 ft²

@12,232

Sale$8 M

local_fire_department HIT local_offer Good Catch

Ma On Shan OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

724 ft²

@11,740

GFA

952 ft²

@8,929

local_fire_department HIT hotel_class King verified 首置必買

Sale$8.5 M

724 ft²

@11,740

GFA

952 ft²

@8,929

Sale$8.5 M

local_fire_department HIT hotel_class King verified 首置必買

Ma On Shan SAUSALITO TWR 07

thumb_up

SAUSALITO TWR 07

701 ft²

@12,839

GFA

939 ft²

@9,585

local_fire_department HIT

Sale$9 M

701 ft²

@12,839

GFA

939 ft²

@9,585

Sale$9 M

local_fire_department HIT

KOL VR

Shatin CITY ONE SHATIN SITE 01 BLK 05

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW

thumb_up

DOUBLE COVE

547 ft²

@15,320

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Sale$8.38 M

547 ft²

@15,320

Sale$8.38 M

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,625

GFA

978 ft²

@8,487

hotel_class King

Sale$8.3 M

714 ft²

@11,625

GFA

978 ft²

@8,487

Sale$8.3 M

hotel_class King

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

541 ft²

@15,157

GFA

736 ft²

@11,141

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.2 M

541 ft²

@15,157

GFA

736 ft²

@11,141

Sale$8.2 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE

511 ft²

@14,090

local_fire_department HIT pets Pet Friendly

Sale$7.2 M

511 ft²

@14,090

Sale$7.2 M

local_fire_department HIT pets Pet Friendly

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@17,131

Sale$8 M

467 ft²

@17,131

Sale$8 M

Tai Po ONTOLO TWR 07B

thumb_up

ONTOLO TWR 07B

553 ft²

@13,382

local_fire_department HIT local_offer Good Catch

Sale$7.4 M

553 ft²

@13,382

Sale$7.4 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 07

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 07

514 ft²

@14,591

pets Pet Friendly

Sale$7.5 M

514 ft²

@14,591

Sale$7.5 M

pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$24,131	$18,543	$15,195	$12,969
1.500	$25,028	$19,456	$16,125	$13,915
2.000	$25,946	$20,397	$17,090	$14,903
2.500	$26,885	$21,366	$18,088	$15,931
3.000	$27,844	$22,361	$19,120	$16,999
3.500	$28,824	$23,384	$20,185	$18,105
4.000	$29,824	$24,433	$21,282	$19,249
4.500	$30,845	$25,508	$22,411	$20,430
5.000	$31,885	$26,609	$23,571	$21,645
5.500	$32,945	$27,736	$24,760	$22,893
6.000	$34,024	$28,887	$25,978	$24,174

Monthly Payment$18,106

Term

30Year

Loan amount

$4,032,000

Total int. paid

$2,485,974

Total Loan and Interest

$6,517,974

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,760	$6,345	$18,105	$4,025,655
2	$11,741	$6,364	$18,105	$4,019,291
3	$11,723	$6,383	$18,105	$4,012,908
4	$11,704	$6,401	$18,105	$4,006,507
5	$11,686	$6,420	$18,105	$4,000,087
6	$11,667	$6,439	$18,105	$3,993,648
7	$11,648	$6,457	$18,105	$3,987,191
8	$11,629	$6,476	$18,105	$3,980,715
9	$11,610	$6,495	$18,105	$3,974,220
10	$11,591	$6,514	$18,105	$3,967,706
11	$11,572	$6,533	$18,105	$3,961,173
12	$11,553	$6,552	$18,105	$3,954,621

第1年供款共

$217,266

第1年利息

$139,887

第1年共還本金

$77,379

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,534	$6,571	$18,105	$3,948,050
14	$11,515	$6,590	$18,105	$3,941,459
15	$11,496	$6,610	$18,105	$3,934,850
16	$11,477	$6,629	$18,105	$3,928,221
17	$11,457	$6,648	$18,105	$3,921,573
18	$11,438	$6,668	$18,105	$3,914,905
19	$11,418	$6,687	$18,105	$3,908,218
20	$11,399	$6,707	$18,105	$3,901,512
21	$11,379	$6,726	$18,105	$3,894,786
22	$11,360	$6,746	$18,105	$3,888,040
23	$11,340	$6,765	$18,105	$3,881,274
24	$11,320	$6,785	$18,105	$3,874,489

第2年供款共

$217,266

第2年利息

$137,134

第2年共還本金

$80,131

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,301	$6,805	$18,105	$3,867,684
26	$11,281	$6,825	$18,105	$3,860,860
27	$11,261	$6,845	$18,105	$3,854,015
28	$11,241	$6,865	$18,105	$3,847,151
29	$11,221	$6,885	$18,105	$3,840,266
30	$11,201	$6,905	$18,105	$3,833,361
31	$11,181	$6,925	$18,105	$3,826,436
32	$11,160	$6,945	$18,105	$3,819,491
33	$11,140	$6,965	$18,105	$3,812,526
34	$11,120	$6,986	$18,105	$3,805,540
35	$11,099	$7,006	$18,105	$3,798,534
36	$11,079	$7,026	$18,105	$3,791,508

第3年供款共

$217,266

第3年利息

$134,284

第3年共還本金

$82,981

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$11,059	$7,047	$18,105	$3,784,461
38	$11,038	$7,067	$18,105	$3,777,394
39	$11,017	$7,088	$18,105	$3,770,305
40	$10,997	$7,109	$18,105	$3,763,197
41	$10,976	$7,129	$18,105	$3,756,067
42	$10,955	$7,150	$18,105	$3,748,917
43	$10,934	$7,171	$18,105	$3,741,746
44	$10,913	$7,192	$18,105	$3,734,554
45	$10,892	$7,213	$18,105	$3,727,341
46	$10,871	$7,234	$18,105	$3,720,107
47	$10,850	$7,255	$18,105	$3,712,851
48	$10,829	$7,276	$18,105	$3,705,575

第4年供款共

$217,266

第4年利息

$131,333

第4年共還本金

$85,933

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,808	$7,298	$18,105	$3,698,278
50	$10,787	$7,319	$18,105	$3,690,959
51	$10,765	$7,340	$18,105	$3,683,619
52	$10,744	$7,362	$18,105	$3,676,257
53	$10,722	$7,383	$18,105	$3,668,874
54	$10,701	$7,405	$18,105	$3,661,469
55	$10,679	$7,426	$18,105	$3,654,043
56	$10,658	$7,448	$18,105	$3,646,595
57	$10,636	$7,470	$18,105	$3,639,126
58	$10,614	$7,491	$18,105	$3,631,634
59	$10,592	$7,513	$18,105	$3,624,121
60	$10,570	$7,535	$18,105	$3,616,586

第5年供款共

$217,266

第5年利息

$128,277

第5年共還本金

$88,989

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,548	$7,557	$18,105	$3,609,029
62	$10,526	$7,579	$18,105	$3,601,450
63	$10,504	$7,601	$18,105	$3,593,848
64	$10,482	$7,623	$18,105	$3,586,225
65	$10,460	$7,646	$18,105	$3,578,579
66	$10,438	$7,668	$18,105	$3,570,911
67	$10,415	$7,690	$18,105	$3,563,221
68	$10,393	$7,713	$18,105	$3,555,508
69	$10,370	$7,735	$18,105	$3,547,773
70	$10,348	$7,758	$18,105	$3,540,015
71	$10,325	$7,780	$18,105	$3,532,235
72	$10,302	$7,803	$18,105	$3,524,432

第6年供款共

$217,266

第6年利息

$125,112

第6年共還本金

$92,154

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,280	$7,826	$18,105	$3,516,606
74	$10,257	$7,849	$18,105	$3,508,757
75	$10,234	$7,872	$18,105	$3,500,886
76	$10,211	$7,895	$18,105	$3,492,991
77	$10,188	$7,918	$18,105	$3,485,073
78	$10,165	$7,941	$18,105	$3,477,133
79	$10,142	$7,964	$18,105	$3,469,169
80	$10,118	$7,987	$18,105	$3,461,182
81	$10,095	$8,010	$18,105	$3,453,171
82	$10,072	$8,034	$18,105	$3,445,138
83	$10,048	$8,057	$18,105	$3,437,080
84	$10,025	$8,081	$18,105	$3,429,000

第7年供款共

$217,266

第7年利息

$121,834

第7年共還本金

$95,432

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$10,001	$8,104	$18,105	$3,420,896
86	$9,978	$8,128	$18,105	$3,412,768
87	$9,954	$8,152	$18,105	$3,404,616
88	$9,930	$8,175	$18,105	$3,396,441
89	$9,906	$8,199	$18,105	$3,388,242
90	$9,882	$8,223	$18,105	$3,380,018
91	$9,858	$8,247	$18,105	$3,371,771
92	$9,834	$8,271	$18,105	$3,363,500
93	$9,810	$8,295	$18,105	$3,355,205
94	$9,786	$8,319	$18,105	$3,346,886
95	$9,762	$8,344	$18,105	$3,338,542
96	$9,737	$8,368	$18,105	$3,330,174

第8年供款共

$217,266

第8年利息

$118,440

第8年共還本金

$98,826

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,713	$8,392	$18,105	$3,321,781
98	$9,689	$8,417	$18,105	$3,313,364
99	$9,664	$8,442	$18,105	$3,304,923
100	$9,639	$8,466	$18,105	$3,296,457
101	$9,615	$8,491	$18,105	$3,287,966
102	$9,590	$8,516	$18,105	$3,279,450
103	$9,565	$8,540	$18,105	$3,270,910
104	$9,540	$8,565	$18,105	$3,262,345
105	$9,515	$8,590	$18,105	$3,253,754
106	$9,490	$8,615	$18,105	$3,245,139
107	$9,465	$8,640	$18,105	$3,236,498
108	$9,440	$8,666	$18,105	$3,227,833

第9年供款共

$217,266

第9年利息

$114,925

第9年共還本金

$102,341

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,415	$8,691	$18,105	$3,219,142
110	$9,389	$8,716	$18,105	$3,210,425
111	$9,364	$8,742	$18,105	$3,201,684
112	$9,338	$8,767	$18,105	$3,192,916
113	$9,313	$8,793	$18,105	$3,184,124
114	$9,287	$8,818	$18,105	$3,175,305
115	$9,261	$8,844	$18,105	$3,166,461
116	$9,236	$8,870	$18,105	$3,157,591
117	$9,210	$8,896	$18,105	$3,148,695
118	$9,184	$8,922	$18,105	$3,139,773
119	$9,158	$8,948	$18,105	$3,130,826
120	$9,132	$8,974	$18,105	$3,121,852

第10年供款共

$217,266

第10年利息

$111,285

第10年共還本金

$105,981

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$9,105	$9,000	$18,105	$3,112,852
122	$9,079	$9,026	$18,105	$3,103,825
123	$9,053	$9,053	$18,105	$3,094,773
124	$9,026	$9,079	$18,105	$3,085,693
125	$9,000	$9,106	$18,105	$3,076,588
126	$8,973	$9,132	$18,105	$3,067,456
127	$8,947	$9,159	$18,105	$3,058,297
128	$8,920	$9,185	$18,105	$3,049,112
129	$8,893	$9,212	$18,105	$3,039,899
130	$8,866	$9,239	$18,105	$3,030,660
131	$8,839	$9,266	$18,105	$3,021,394
132	$8,812	$9,293	$18,105	$3,012,101

第11年供款共

$217,266

第11年利息

$107,515

第11年共還本金

$109,750

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,785	$9,320	$18,105	$3,002,781
134	$8,758	$9,347	$18,105	$2,993,434
135	$8,731	$9,375	$18,105	$2,984,059
136	$8,704	$9,402	$18,105	$2,974,657
137	$8,676	$9,429	$18,105	$2,965,228
138	$8,649	$9,457	$18,105	$2,955,771
139	$8,621	$9,484	$18,105	$2,946,286
140	$8,593	$9,512	$18,105	$2,936,774
141	$8,566	$9,540	$18,105	$2,927,234
142	$8,538	$9,568	$18,105	$2,917,666
143	$8,510	$9,596	$18,105	$2,908,071
144	$8,482	$9,624	$18,105	$2,898,447

第12年供款共

$217,266

第12年利息

$103,612

第12年共還本金

$113,654

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,454	$9,652	$18,105	$2,888,796
146	$8,426	$9,680	$18,105	$2,879,116
147	$8,397	$9,708	$18,105	$2,869,408
148	$8,369	$9,736	$18,105	$2,859,671
149	$8,341	$9,765	$18,105	$2,849,907
150	$8,312	$9,793	$18,105	$2,840,113
151	$8,284	$9,822	$18,105	$2,830,291
152	$8,255	$9,850	$18,105	$2,820,441
153	$8,226	$9,879	$18,105	$2,810,562
154	$8,197	$9,908	$18,105	$2,800,654
155	$8,169	$9,937	$18,105	$2,790,717
156	$8,140	$9,966	$18,105	$2,780,751

第13年供款共

$217,266

第13年利息

$99,570

第13年共還本金

$117,696

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$8,111	$9,995	$18,105	$2,770,756
158	$8,081	$10,024	$18,105	$2,760,732
159	$8,052	$10,053	$18,105	$2,750,679
160	$8,023	$10,083	$18,105	$2,740,596
161	$7,993	$10,112	$18,105	$2,730,484
162	$7,964	$10,142	$18,105	$2,720,342
163	$7,934	$10,171	$18,105	$2,710,171
164	$7,905	$10,201	$18,105	$2,699,970
165	$7,875	$10,231	$18,105	$2,689,740
166	$7,845	$10,260	$18,105	$2,679,479
167	$7,815	$10,290	$18,105	$2,669,189
168	$7,785	$10,320	$18,105	$2,658,869

第14年供款共

$217,266

第14年利息

$95,383

第14年共還本金

$121,882

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,755	$10,350	$18,105	$2,648,518
170	$7,725	$10,381	$18,105	$2,638,138
171	$7,695	$10,411	$18,105	$2,627,727
172	$7,664	$10,441	$18,105	$2,617,285
173	$7,634	$10,472	$18,105	$2,606,814
174	$7,603	$10,502	$18,105	$2,596,311
175	$7,573	$10,533	$18,105	$2,585,778
176	$7,542	$10,564	$18,105	$2,575,215
177	$7,511	$10,594	$18,105	$2,564,620
178	$7,480	$10,625	$18,105	$2,553,995
179	$7,449	$10,656	$18,105	$2,543,339
180	$7,418	$10,687	$18,105	$2,532,651

第15年供款共

$217,266

第15年利息

$91,048

第15年共還本金

$126,217

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,387	$10,719	$18,105	$2,521,933
182	$7,356	$10,750	$18,105	$2,511,183
183	$7,324	$10,781	$18,105	$2,500,402
184	$7,293	$10,813	$18,105	$2,489,589
185	$7,261	$10,844	$18,105	$2,478,745
186	$7,230	$10,876	$18,105	$2,467,869
187	$7,198	$10,908	$18,105	$2,456,961
188	$7,166	$10,939	$18,105	$2,446,022
189	$7,134	$10,971	$18,105	$2,435,051
190	$7,102	$11,003	$18,105	$2,424,048
191	$7,070	$11,035	$18,105	$2,413,012
192	$7,038	$11,068	$18,105	$2,401,945

第16年供款共

$217,266

第16年利息

$86,559

第16年共還本金

$130,707

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,006	$11,100	$18,105	$2,390,845
194	$6,973	$11,132	$18,105	$2,379,713
195	$6,941	$11,165	$18,105	$2,368,548
196	$6,908	$11,197	$18,105	$2,357,351
197	$6,876	$11,230	$18,105	$2,346,121
198	$6,843	$11,263	$18,105	$2,334,858
199	$6,810	$11,295	$18,105	$2,323,563
200	$6,777	$11,328	$18,105	$2,312,235
201	$6,744	$11,361	$18,105	$2,300,873
202	$6,711	$11,395	$18,105	$2,289,478
203	$6,678	$11,428	$18,105	$2,278,051
204	$6,644	$11,461	$18,105	$2,266,589

第17年供款共

$217,266

第17年利息

$81,910

第17年共還本金

$135,355

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,611	$11,495	$18,105	$2,255,095
206	$6,577	$11,528	$18,105	$2,243,567
207	$6,544	$11,562	$18,105	$2,232,005
208	$6,510	$11,595	$18,105	$2,220,410
209	$6,476	$11,629	$18,105	$2,208,780
210	$6,442	$11,663	$18,105	$2,197,117
211	$6,408	$11,697	$18,105	$2,185,420
212	$6,374	$11,731	$18,105	$2,173,688
213	$6,340	$11,766	$18,105	$2,161,923
214	$6,306	$11,800	$18,105	$2,150,123
215	$6,271	$11,834	$18,105	$2,138,289
216	$6,237	$11,869	$18,105	$2,126,420

第18年供款共

$217,266

第18年利息

$77,096

第18年共還本金

$140,170

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,202	$11,903	$18,105	$2,114,516
218	$6,167	$11,938	$18,105	$2,102,578
219	$6,133	$11,973	$18,105	$2,090,605
220	$6,098	$12,008	$18,105	$2,078,598
221	$6,063	$12,043	$18,105	$2,066,555
222	$6,027	$12,078	$18,105	$2,054,477
223	$5,992	$12,113	$18,105	$2,042,363
224	$5,957	$12,149	$18,105	$2,030,215
225	$5,921	$12,184	$18,105	$2,018,031
226	$5,886	$12,220	$18,105	$2,005,811
227	$5,850	$12,255	$18,105	$1,993,556
228	$5,815	$12,291	$18,105	$1,981,265

第19年供款共

$217,266

第19年利息

$72,111

第19年共還本金

$145,155

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,779	$12,327	$18,105	$1,968,938
230	$5,743	$12,363	$18,105	$1,956,575
231	$5,707	$12,399	$18,105	$1,944,177
232	$5,671	$12,435	$18,105	$1,931,742
233	$5,634	$12,471	$18,105	$1,919,270
234	$5,598	$12,508	$18,105	$1,906,763
235	$5,561	$12,544	$18,105	$1,894,219
236	$5,525	$12,581	$18,105	$1,881,638
237	$5,488	$12,617	$18,105	$1,869,021
238	$5,451	$12,654	$18,105	$1,856,367
239	$5,414	$12,691	$18,105	$1,843,675
240	$5,377	$12,728	$18,105	$1,830,947

第20年供款共

$217,266

第20年利息

$66,948

第20年共還本金

$150,318

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,340	$12,765	$18,105	$1,818,182
242	$5,303	$12,802	$18,105	$1,805,380
243	$5,266	$12,840	$18,105	$1,792,540
244	$5,228	$12,877	$18,105	$1,779,663
245	$5,191	$12,915	$18,105	$1,766,748
246	$5,153	$12,952	$18,105	$1,753,795
247	$5,115	$12,990	$18,105	$1,740,805
248	$5,077	$13,028	$18,105	$1,727,777
249	$5,039	$13,066	$18,105	$1,714,711
250	$5,001	$13,104	$18,105	$1,701,607
251	$4,963	$13,142	$18,105	$1,688,464
252	$4,925	$13,181	$18,105	$1,675,283

第21年供款共

$217,266

第21年利息

$61,602

第21年共還本金

$155,664

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,886	$13,219	$18,105	$1,662,064
254	$4,848	$13,258	$18,105	$1,648,806
255	$4,809	$13,296	$18,105	$1,635,510
256	$4,770	$13,335	$18,105	$1,622,175
257	$4,731	$13,374	$18,105	$1,608,801
258	$4,692	$13,413	$18,105	$1,595,387
259	$4,653	$13,452	$18,105	$1,581,935
260	$4,614	$13,492	$18,105	$1,568,444
261	$4,575	$13,531	$18,105	$1,554,913
262	$4,535	$13,570	$18,105	$1,541,342
263	$4,496	$13,610	$18,105	$1,527,733
264	$4,456	$13,650	$18,105	$1,514,083

第22年供款共

$217,266

第22年利息

$56,065

第22年共還本金

$161,200

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,416	$13,689	$18,105	$1,500,394
266	$4,376	$13,729	$18,105	$1,486,664
267	$4,336	$13,769	$18,105	$1,472,895
268	$4,296	$13,810	$18,105	$1,459,085
269	$4,256	$13,850	$18,105	$1,445,235
270	$4,215	$13,890	$18,105	$1,431,345
271	$4,175	$13,931	$18,105	$1,417,415
272	$4,134	$13,971	$18,105	$1,403,443
273	$4,093	$14,012	$18,105	$1,389,431
274	$4,053	$14,053	$18,105	$1,375,378
275	$4,012	$14,094	$18,105	$1,361,284
276	$3,970	$14,135	$18,105	$1,347,149

第23年供款共

$217,266

第23年利息

$50,332

第23年共還本金

$166,934

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,929	$14,176	$18,105	$1,332,973
278	$3,888	$14,218	$18,105	$1,318,755
279	$3,846	$14,259	$18,105	$1,304,496
280	$3,805	$14,301	$18,105	$1,290,195
281	$3,763	$14,342	$18,105	$1,275,853
282	$3,721	$14,384	$18,105	$1,261,469
283	$3,679	$14,426	$18,105	$1,247,042
284	$3,637	$14,468	$18,105	$1,232,574
285	$3,595	$14,510	$18,105	$1,218,064
286	$3,553	$14,553	$18,105	$1,203,511
287	$3,510	$14,595	$18,105	$1,188,916
288	$3,468	$14,638	$18,105	$1,174,278

第24年供款共

$217,266

第24年利息

$44,395

第24年共還本金

$172,871

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,425	$14,681	$18,105	$1,159,597
290	$3,382	$14,723	$18,105	$1,144,874
291	$3,339	$14,766	$18,105	$1,130,108
292	$3,296	$14,809	$18,105	$1,115,298
293	$3,253	$14,853	$18,105	$1,100,446
294	$3,210	$14,896	$18,105	$1,085,550
295	$3,166	$14,939	$18,105	$1,070,611
296	$3,123	$14,983	$18,105	$1,055,628
297	$3,079	$15,027	$18,105	$1,040,601
298	$3,035	$15,070	$18,105	$1,025,531
299	$2,991	$15,114	$18,105	$1,010,417
300	$2,947	$15,158	$18,105	$995,258

第25年供款共

$217,266

第25年利息

$38,246

第25年共還本金

$179,020

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,903	$15,203	$18,105	$980,055
302	$2,858	$15,247	$18,105	$964,808
303	$2,814	$15,291	$18,105	$949,517
304	$2,769	$15,336	$18,105	$934,181
305	$2,725	$15,381	$18,105	$918,800
306	$2,680	$15,426	$18,105	$903,375
307	$2,635	$15,471	$18,105	$887,904
308	$2,590	$15,516	$18,105	$872,388
309	$2,544	$15,561	$18,105	$856,827
310	$2,499	$15,606	$18,105	$841,221
311	$2,454	$15,652	$18,105	$825,569
312	$2,408	$15,698	$18,105	$809,871

第26年供款共

$217,266

第26年利息

$31,879

第26年共還本金

$185,387

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,362	$15,743	$18,105	$794,128
314	$2,316	$15,789	$18,105	$778,339
315	$2,270	$15,835	$18,105	$762,503
316	$2,224	$15,882	$18,105	$746,622
317	$2,178	$15,928	$18,105	$730,694
318	$2,131	$15,974	$18,105	$714,720
319	$2,085	$16,021	$18,105	$698,699
320	$2,038	$16,068	$18,105	$682,631
321	$1,991	$16,114	$18,105	$666,517
322	$1,944	$16,161	$18,105	$650,355
323	$1,897	$16,209	$18,105	$634,147
324	$1,850	$16,256	$18,105	$617,891

第27年供款共

$217,266

第27年利息

$25,285

第27年共還本金

$191,981

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,802	$16,303	$18,105	$601,587
326	$1,755	$16,351	$18,105	$585,237
327	$1,707	$16,399	$18,105	$568,838
328	$1,659	$16,446	$18,105	$552,392
329	$1,611	$16,494	$18,105	$535,897
330	$1,563	$16,542	$18,105	$519,355
331	$1,515	$16,591	$18,105	$502,764
332	$1,466	$16,639	$18,105	$486,125
333	$1,418	$16,688	$18,105	$469,437
334	$1,369	$16,736	$18,105	$452,701
335	$1,320	$16,785	$18,105	$435,916
336	$1,271	$16,834	$18,105	$419,082

第28年供款共

$217,266

第28年利息

$18,457

第28年共還本金

$198,809

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,222	$16,883	$18,105	$402,199
338	$1,173	$16,932	$18,105	$385,266
339	$1,124	$16,982	$18,105	$368,285
340	$1,074	$17,031	$18,105	$351,253
341	$1,024	$17,081	$18,105	$334,172
342	$975	$17,131	$18,105	$317,041
343	$925	$17,181	$18,105	$299,861
344	$875	$17,231	$18,105	$282,630
345	$824	$17,281	$18,105	$265,349
346	$774	$17,332	$18,105	$248,017
347	$723	$17,382	$18,105	$230,635
348	$673	$17,433	$18,105	$213,202

第29年供款共

$217,266

第29年利息

$11,386

第29年共還本金

$205,880

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$622	$17,484	$18,105	$195,719
350	$571	$17,535	$18,105	$178,184
351	$520	$17,586	$18,105	$160,598
352	$468	$17,637	$18,105	$142,961
353	$417	$17,689	$18,105	$125,273
354	$365	$17,740	$18,105	$107,532
355	$314	$17,792	$18,105	$89,741
356	$262	$17,844	$18,105	$71,897
357	$210	$17,896	$18,105	$54,001
358	$158	$17,948	$18,105	$36,053
359	$105	$18,000	$18,105	$18,053
360	$53	$18,053	$18,105	$0

第30年供款共

$217,266

第30年利息

$4,064

第30年共還本金

$213,202

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$10,815,974

Disclaimer

Recommended properties

Mort. Insurance
info