Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$67,787

Single financed $304 , in total HK$67,787

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$12,273,975

Monthly Payment
$28,231

Down Payment

$1,781,000

Total Loan

$6,286,787

Total int. paid

$3,876,187

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,111,000

Base on DTI ratio

$56,461

Budget of property purchase

HK$2,111,000

Down Payment

$1,781,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$67,787

Min. Monthly Income Requirement

Base on DTI ratio

$56,461

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 PICTORIAL GDN

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

842 ft²

@10,095

GFA

1,190 ft²

@7,143

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$8.5 M

842 ft²

@10,095

GFA

1,190 ft²

@7,143

Sale$8.5 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

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

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

507 ft²

@17,751

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$9 M

507 ft²

@17,751

Sale$9 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@10,514

GFA

1,078 ft²

@8,163

local_fire_department HIT

Sale$8.8 M

837 ft²

@10,514

GFA

1,078 ft²

@8,163

Sale$8.8 M

local_fire_department HIT

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

KOL VR

Shatin THE PAVILIA FARM I TWR 02A

thumb_up

THE PAVILIA FARM I TWR 02A

322 ft²

@24,224

verified 首置必買 vpn_key Key pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$7.8 M

322 ft²

@24,224

Sale$7.8 M

verified 首置必買 vpn_key Key pets Pet Friendly transfer_within_a_station Quality Migrant

Sai Kung Clear Water Bay

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.5 M

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

Sale$7.5 M

local_offer Good Catch verified 首置必買 pets Pet Friendly

KOL VR

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@16,667

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Sale$8.4 M

504 ft²

@16,667

Sale$8.4 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Tai Po MONT VERT

thumb_up

MONT VERT

942 ft²

@8,577

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$8.08 M

942 ft²

@8,577

Sale$8.08 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Shatin SUNSHINE GROVE

thumb_up

SUNSHINE GROVE

601 ft²

@12,978

GFA

782 ft²

@9,974

real_estate_agent Rare

Sale$7.8 M

601 ft²

@12,978

GFA

782 ft²

@9,974

Sale$7.8 M

real_estate_agent Rare

Sai Kung NAM SHAN

thumb_up

SAI KUNG

GFA

1,300 ft²

@6,923

local_fire_department HIT

Sale$9 M

GFA

1,300 ft²

@6,923

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$37,626	$28,913	$23,693	$20,221
1.500	$39,025	$30,337	$25,143	$21,697
2.000	$40,456	$31,804	$26,647	$23,237
2.500	$41,920	$33,314	$28,204	$24,840
3.000	$43,415	$34,866	$29,813	$26,505
3.500	$44,943	$36,461	$31,473	$28,230
4.000	$46,503	$38,097	$33,184	$30,014
4.500	$48,093	$39,773	$34,944	$31,854
5.000	$49,716	$41,490	$36,752	$33,749
5.500	$51,368	$43,246	$38,606	$35,696
6.000	$53,051	$45,040	$40,506	$37,692

Monthly Payment$28,231

Term

30Year

Loan amount

$6,286,787.1

Total int. paid

$3,876,187

Total Loan and Interest

$10,162,974.1

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$18,336	$9,894	$28,230	$6,276,893
2	$18,308	$9,923	$28,230	$6,266,970
3	$18,279	$9,952	$28,230	$6,257,018
4	$18,250	$9,981	$28,230	$6,247,038
5	$18,221	$10,010	$28,230	$6,237,028
6	$18,191	$10,039	$28,230	$6,226,988
7	$18,162	$10,068	$28,230	$6,216,920
8	$18,133	$10,098	$28,230	$6,206,822
9	$18,103	$10,127	$28,230	$6,196,695
10	$18,074	$10,157	$28,230	$6,186,538
11	$18,044	$10,186	$28,230	$6,176,352
12	$18,014	$10,216	$28,230	$6,166,136

第1年供款共

$338,766

第1年利息

$218,114

第1年共還本金

$120,651

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$17,985	$10,246	$28,230	$6,155,890
14	$17,955	$10,276	$28,230	$6,145,614
15	$17,925	$10,306	$28,230	$6,135,308
16	$17,895	$10,336	$28,230	$6,124,972
17	$17,865	$10,366	$28,230	$6,114,606
18	$17,834	$10,396	$28,230	$6,104,210
19	$17,804	$10,427	$28,230	$6,093,784
20	$17,774	$10,457	$28,230	$6,083,327
21	$17,743	$10,487	$28,230	$6,072,839
22	$17,712	$10,518	$28,230	$6,062,321
23	$17,682	$10,549	$28,230	$6,051,772
24	$17,651	$10,579	$28,230	$6,041,193

第2年供款共

$338,766

第2年利息

$213,823

第2年共還本金

$124,943

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$17,620	$10,610	$28,230	$6,030,583
26	$17,589	$10,641	$28,230	$6,019,941
27	$17,558	$10,672	$28,230	$6,009,269
28	$17,527	$10,703	$28,230	$5,998,566
29	$17,496	$10,735	$28,230	$5,987,831
30	$17,465	$10,766	$28,230	$5,977,065
31	$17,433	$10,797	$28,230	$5,966,267
32	$17,402	$10,829	$28,230	$5,955,439
33	$17,370	$10,860	$28,230	$5,944,578
34	$17,338	$10,892	$28,230	$5,933,686
35	$17,307	$10,924	$28,230	$5,922,762
36	$17,275	$10,956	$28,230	$5,911,806

第3年供款共

$338,766

第3年利息

$209,379

第3年共還本金

$129,387

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$17,243	$10,988	$28,230	$5,900,819
38	$17,211	$11,020	$28,230	$5,889,799
39	$17,179	$11,052	$28,230	$5,878,747
40	$17,146	$11,084	$28,230	$5,867,663
41	$17,114	$11,116	$28,230	$5,856,546
42	$17,082	$11,149	$28,230	$5,845,398
43	$17,049	$11,181	$28,230	$5,834,216
44	$17,016	$11,214	$28,230	$5,823,002
45	$16,984	$11,247	$28,230	$5,811,755
46	$16,951	$11,280	$28,230	$5,800,476
47	$16,918	$11,312	$28,230	$5,789,163
48	$16,885	$11,345	$28,230	$5,777,818

第4年供款共

$338,766

第4年利息

$204,777

第4年共還本金

$133,988

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$16,852	$11,379	$28,230	$5,766,439
50	$16,819	$11,412	$28,230	$5,755,028
51	$16,785	$11,445	$28,230	$5,743,583
52	$16,752	$11,478	$28,230	$5,732,104
53	$16,719	$11,512	$28,230	$5,720,593
54	$16,685	$11,545	$28,230	$5,709,047
55	$16,651	$11,579	$28,230	$5,697,468
56	$16,618	$11,613	$28,230	$5,685,855
57	$16,584	$11,647	$28,230	$5,674,208
58	$16,550	$11,681	$28,230	$5,662,528
59	$16,516	$11,715	$28,230	$5,650,813
60	$16,482	$11,749	$28,230	$5,639,064

第5年供款共

$338,766

第5年利息

$200,012

第5年共還本金

$138,754

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$16,447	$11,783	$28,230	$5,627,281
62	$16,413	$11,818	$28,230	$5,615,463
63	$16,378	$11,852	$28,230	$5,603,611
64	$16,344	$11,887	$28,230	$5,591,725
65	$16,309	$11,921	$28,230	$5,579,803
66	$16,274	$11,956	$28,230	$5,567,847
67	$16,240	$11,991	$28,230	$5,555,856
68	$16,205	$12,026	$28,230	$5,543,830
69	$16,170	$12,061	$28,230	$5,531,769
70	$16,134	$12,096	$28,230	$5,519,673
71	$16,099	$12,131	$28,230	$5,507,542
72	$16,064	$12,167	$28,230	$5,495,375

第6年供款共

$338,766

第6年利息

$195,077

第6年共還本金

$143,689

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$16,028	$12,202	$28,230	$5,483,173
74	$15,993	$12,238	$28,230	$5,470,935
75	$15,957	$12,274	$28,230	$5,458,661
76	$15,921	$12,309	$28,230	$5,446,352
77	$15,885	$12,345	$28,230	$5,434,006
78	$15,849	$12,381	$28,230	$5,421,625
79	$15,813	$12,417	$28,230	$5,409,208
80	$15,777	$12,454	$28,230	$5,396,754
81	$15,741	$12,490	$28,230	$5,384,264
82	$15,704	$12,526	$28,230	$5,371,738
83	$15,668	$12,563	$28,230	$5,359,175
84	$15,631	$12,600	$28,230	$5,346,575

第7年供款共

$338,766

第7年利息

$189,966

第7年共還本金

$148,800

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$15,594	$12,636	$28,230	$5,333,939
86	$15,557	$12,673	$28,230	$5,321,266
87	$15,520	$12,710	$28,230	$5,308,556
88	$15,483	$12,747	$28,230	$5,295,809
89	$15,446	$12,784	$28,230	$5,283,024
90	$15,409	$12,822	$28,230	$5,270,203
91	$15,371	$12,859	$28,230	$5,257,343
92	$15,334	$12,897	$28,230	$5,244,447
93	$15,296	$12,934	$28,230	$5,231,513
94	$15,259	$12,972	$28,230	$5,218,541
95	$15,221	$13,010	$28,230	$5,205,531
96	$15,183	$13,048	$28,230	$5,192,483

第8年供款共

$338,766

第8年利息

$184,674

第8年共還本金

$154,092

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$15,145	$13,086	$28,230	$5,179,398
98	$15,107	$13,124	$28,230	$5,166,274
99	$15,068	$13,162	$28,230	$5,153,112
100	$15,030	$13,201	$28,230	$5,139,911
101	$14,991	$13,239	$28,230	$5,126,672
102	$14,953	$13,278	$28,230	$5,113,394
103	$14,914	$13,316	$28,230	$5,100,078
104	$14,875	$13,355	$28,230	$5,086,723
105	$14,836	$13,394	$28,230	$5,073,328
106	$14,797	$13,433	$28,230	$5,059,895
107	$14,758	$13,472	$28,230	$5,046,423
108	$14,719	$13,512	$28,230	$5,032,911

第9年供款共

$338,766

第9年利息

$179,193

第9年共還本金

$159,573

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$14,679	$13,551	$28,230	$5,019,360
110	$14,640	$13,591	$28,230	$5,005,769
111	$14,600	$13,630	$28,230	$4,992,139
112	$14,560	$13,670	$28,230	$4,978,469
113	$14,521	$13,710	$28,230	$4,964,759
114	$14,481	$13,750	$28,230	$4,951,009
115	$14,440	$13,790	$28,230	$4,937,219
116	$14,400	$13,830	$28,230	$4,923,388
117	$14,360	$13,871	$28,230	$4,909,518
118	$14,319	$13,911	$28,230	$4,895,607
119	$14,279	$13,952	$28,230	$4,881,655
120	$14,238	$13,992	$28,230	$4,867,663

第10年供款共

$338,766

第10年利息

$173,518

第10年共還本金

$165,248

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$14,197	$14,033	$28,230	$4,853,630
122	$14,156	$14,074	$28,230	$4,839,556
123	$14,115	$14,115	$28,230	$4,825,440
124	$14,074	$14,156	$28,230	$4,811,284
125	$14,033	$14,198	$28,230	$4,797,087
126	$13,992	$14,239	$28,230	$4,782,848
127	$13,950	$14,281	$28,230	$4,768,567
128	$13,908	$14,322	$28,230	$4,754,245
129	$13,867	$14,364	$28,230	$4,739,881
130	$13,825	$14,406	$28,230	$4,725,475
131	$13,783	$14,448	$28,230	$4,711,027
132	$13,740	$14,490	$28,230	$4,696,537

第11年供款共

$338,766

第11年利息

$167,640

第11年共還本金

$171,125

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$13,698	$14,532	$28,230	$4,682,005
134	$13,656	$14,575	$28,230	$4,667,431
135	$13,613	$14,617	$28,230	$4,652,813
136	$13,571	$14,660	$28,230	$4,638,154
137	$13,528	$14,703	$28,230	$4,623,451
138	$13,485	$14,745	$28,230	$4,608,706
139	$13,442	$14,788	$28,230	$4,593,917
140	$13,399	$14,832	$28,230	$4,579,086
141	$13,356	$14,875	$28,230	$4,564,211
142	$13,312	$14,918	$28,230	$4,549,293
143	$13,269	$14,962	$28,230	$4,534,331
144	$13,225	$15,005	$28,230	$4,519,326

第12年供款共

$338,766

第12年利息

$161,554

第12年共還本金

$177,212

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$13,181	$15,049	$28,230	$4,504,276
146	$13,137	$15,093	$28,230	$4,489,183
147	$13,093	$15,137	$28,230	$4,474,046
148	$13,049	$15,181	$28,230	$4,458,865
149	$13,005	$15,225	$28,230	$4,443,640
150	$12,961	$15,270	$28,230	$4,428,370
151	$12,916	$15,314	$28,230	$4,413,055
152	$12,871	$15,359	$28,230	$4,397,696
153	$12,827	$15,404	$28,230	$4,382,293
154	$12,782	$15,449	$28,230	$4,366,844
155	$12,737	$15,494	$28,230	$4,351,350
156	$12,691	$15,539	$28,230	$4,335,811

第13年供款共

$338,766

第13年利息

$155,251

第13年共還本金

$183,515

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$12,646	$15,584	$28,230	$4,320,226
158	$12,601	$15,630	$28,230	$4,304,597
159	$12,555	$15,675	$28,230	$4,288,921
160	$12,509	$15,721	$28,230	$4,273,200
161	$12,464	$15,767	$28,230	$4,257,433
162	$12,418	$15,813	$28,230	$4,241,620
163	$12,371	$15,859	$28,230	$4,225,761
164	$12,325	$15,905	$28,230	$4,209,856
165	$12,279	$15,952	$28,230	$4,193,904
166	$12,232	$15,998	$28,230	$4,177,906
167	$12,186	$16,045	$28,230	$4,161,861
168	$12,139	$16,092	$28,230	$4,145,769

第14年供款共

$338,766

第14年利息

$148,724

第14年共還本金

$190,042

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$12,092	$16,139	$28,230	$4,129,630
170	$12,045	$16,186	$28,230	$4,113,445
171	$11,998	$16,233	$28,230	$4,097,212
172	$11,950	$16,280	$28,230	$4,080,931
173	$11,903	$16,328	$28,230	$4,064,604
174	$11,855	$16,375	$28,230	$4,048,228
175	$11,807	$16,423	$28,230	$4,031,805
176	$11,759	$16,471	$28,230	$4,015,334
177	$11,711	$16,519	$28,230	$3,998,815
178	$11,663	$16,567	$28,230	$3,982,248
179	$11,615	$16,616	$28,230	$3,965,632
180	$11,566	$16,664	$28,230	$3,948,968

第15年供款共

$338,766

第15年利息

$141,965

第15年共還本金

$196,801

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$11,518	$16,713	$28,230	$3,932,255
182	$11,469	$16,761	$28,230	$3,915,494
183	$11,420	$16,810	$28,230	$3,898,684
184	$11,371	$16,859	$28,230	$3,881,824
185	$11,322	$16,908	$28,230	$3,864,916
186	$11,273	$16,958	$28,230	$3,847,958
187	$11,223	$17,007	$28,230	$3,830,951
188	$11,174	$17,057	$28,230	$3,813,894
189	$11,124	$17,107	$28,230	$3,796,787
190	$11,074	$17,157	$28,230	$3,779,631
191	$11,024	$17,207	$28,230	$3,762,424
192	$10,974	$17,257	$28,230	$3,745,168

第16年供款共

$338,766

第16年利息

$134,965

第16年共還本金

$203,801

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,923	$17,307	$28,230	$3,727,860
194	$10,873	$17,358	$28,230	$3,710,503
195	$10,822	$17,408	$28,230	$3,693,095
196	$10,772	$17,459	$28,230	$3,675,636
197	$10,721	$17,510	$28,230	$3,658,126
198	$10,670	$17,561	$28,230	$3,640,565
199	$10,618	$17,612	$28,230	$3,622,953
200	$10,567	$17,664	$28,230	$3,605,289
201	$10,515	$17,715	$28,230	$3,587,574
202	$10,464	$17,767	$28,230	$3,569,807
203	$10,412	$17,819	$28,230	$3,551,989
204	$10,360	$17,871	$28,230	$3,534,118

第17年供款共

$338,766

第17年利息

$127,717

第17年共還本金

$211,049

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$10,308	$17,923	$28,230	$3,516,196
206	$10,256	$17,975	$28,230	$3,498,221
207	$10,203	$18,027	$28,230	$3,480,193
208	$10,151	$18,080	$28,230	$3,462,114
209	$10,098	$18,133	$28,230	$3,443,981
210	$10,045	$18,186	$28,230	$3,425,795
211	$9,992	$18,239	$28,230	$3,407,557
212	$9,939	$18,292	$28,230	$3,389,265
213	$9,885	$18,345	$28,230	$3,370,920
214	$9,832	$18,399	$28,230	$3,352,521
215	$9,778	$18,452	$28,230	$3,334,069
216	$9,724	$18,506	$28,230	$3,315,563

第18年供款共

$338,766

第18年利息

$120,210

第18年共還本金

$218,556

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,670	$18,560	$28,230	$3,297,003
218	$9,616	$18,614	$28,230	$3,278,389
219	$9,562	$18,669	$28,230	$3,259,720
220	$9,508	$18,723	$28,230	$3,240,997
221	$9,453	$18,778	$28,230	$3,222,219
222	$9,398	$18,832	$28,230	$3,203,387
223	$9,343	$18,887	$28,230	$3,184,500
224	$9,288	$18,942	$28,230	$3,165,557
225	$9,233	$18,998	$28,230	$3,146,560
226	$9,177	$19,053	$28,230	$3,127,507
227	$9,122	$19,109	$28,230	$3,108,398
228	$9,066	$19,164	$28,230	$3,089,234

第19年供款共

$338,766

第19年利息

$112,437

第19年共還本金

$226,329

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$9,010	$19,220	$28,230	$3,070,014
230	$8,954	$19,276	$28,230	$3,050,737
231	$8,898	$19,332	$28,230	$3,031,405
232	$8,842	$19,389	$28,230	$3,012,016
233	$8,785	$19,445	$28,230	$2,992,571
234	$8,728	$19,502	$28,230	$2,973,068
235	$8,671	$19,559	$28,230	$2,953,509
236	$8,614	$19,616	$28,230	$2,933,893
237	$8,557	$19,673	$28,230	$2,914,220
238	$8,500	$19,731	$28,230	$2,894,489
239	$8,442	$19,788	$28,230	$2,874,701
240	$8,385	$19,846	$28,230	$2,854,855

第20年供款共

$338,766

第20年利息

$104,387

第20年共還本金

$234,379

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,327	$19,904	$28,230	$2,834,951
242	$8,269	$19,962	$28,230	$2,814,990
243	$8,210	$20,020	$28,230	$2,794,969
244	$8,152	$20,078	$28,230	$2,774,891
245	$8,093	$20,137	$28,230	$2,754,754
246	$8,035	$20,196	$28,230	$2,734,558
247	$7,976	$20,255	$28,230	$2,714,303
248	$7,917	$20,314	$28,230	$2,693,990
249	$7,857	$20,373	$28,230	$2,673,617
250	$7,798	$20,432	$28,230	$2,653,184
251	$7,738	$20,492	$28,230	$2,632,692
252	$7,679	$20,552	$28,230	$2,612,140

第21年供款共

$338,766

第21年利息

$96,051

第21年共還本金

$242,715

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,619	$20,612	$28,230	$2,591,529
254	$7,559	$20,672	$28,230	$2,570,857
255	$7,498	$20,732	$28,230	$2,550,125
256	$7,438	$20,793	$28,230	$2,529,332
257	$7,377	$20,853	$28,230	$2,508,479
258	$7,316	$20,914	$28,230	$2,487,565
259	$7,255	$20,975	$28,230	$2,466,590
260	$7,194	$21,036	$28,230	$2,445,553
261	$7,133	$21,098	$28,230	$2,424,456
262	$7,071	$21,159	$28,230	$2,403,297
263	$7,010	$21,221	$28,230	$2,382,076
264	$6,948	$21,283	$28,230	$2,360,793

第22年供款共

$338,766

第22年利息

$87,418

第22年共還本金

$251,347

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,886	$21,345	$28,230	$2,339,448
266	$6,823	$21,407	$28,230	$2,318,041
267	$6,761	$21,470	$28,230	$2,296,571
268	$6,698	$21,532	$28,230	$2,275,039
269	$6,636	$21,595	$28,230	$2,253,444
270	$6,573	$21,658	$28,230	$2,231,786
271	$6,509	$21,721	$28,230	$2,210,065
272	$6,446	$21,784	$28,230	$2,188,281
273	$6,382	$21,848	$28,230	$2,166,433
274	$6,319	$21,912	$28,230	$2,144,521
275	$6,255	$21,976	$28,230	$2,122,545
276	$6,191	$22,040	$28,230	$2,100,506

第23年供款共

$338,766

第23年利息

$78,479

第23年共還本金

$260,287

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,126	$22,104	$28,230	$2,078,402
278	$6,062	$22,168	$28,230	$2,056,233
279	$5,997	$22,233	$28,230	$2,034,000
280	$5,933	$22,298	$28,230	$2,011,702
281	$5,867	$22,363	$28,230	$1,989,339
282	$5,802	$22,428	$28,230	$1,966,911
283	$5,737	$22,494	$28,230	$1,944,417
284	$5,671	$22,559	$28,230	$1,921,858
285	$5,605	$22,625	$28,230	$1,899,233
286	$5,539	$22,691	$28,230	$1,876,542
287	$5,473	$22,757	$28,230	$1,853,785
288	$5,407	$22,824	$28,230	$1,830,961

第24年供款共

$338,766

第24年利息

$69,221

第24年共還本金

$269,545

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,340	$22,890	$28,230	$1,808,071
290	$5,274	$22,957	$28,230	$1,785,114
291	$5,207	$23,024	$28,230	$1,762,090
292	$5,139	$23,091	$28,230	$1,738,999
293	$5,072	$23,158	$28,230	$1,715,841
294	$5,005	$23,226	$28,230	$1,692,615
295	$4,937	$23,294	$28,230	$1,669,321
296	$4,869	$23,362	$28,230	$1,645,959
297	$4,801	$23,430	$28,230	$1,622,529
298	$4,732	$23,498	$28,230	$1,599,031
299	$4,664	$23,567	$28,230	$1,575,465
300	$4,595	$23,635	$28,230	$1,551,829

第25年供款共

$338,766

第25年利息

$59,634

第25年共還本金

$279,132

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,526	$23,704	$28,230	$1,528,125
302	$4,457	$23,773	$28,230	$1,504,352
303	$4,388	$23,843	$28,230	$1,480,509
304	$4,318	$23,912	$28,230	$1,456,596
305	$4,248	$23,982	$28,230	$1,432,614
306	$4,178	$24,052	$28,230	$1,408,562
307	$4,108	$24,122	$28,230	$1,384,440
308	$4,038	$24,193	$28,230	$1,360,248
309	$3,967	$24,263	$28,230	$1,335,985
310	$3,897	$24,334	$28,230	$1,311,651
311	$3,826	$24,405	$28,230	$1,287,246
312	$3,754	$24,476	$28,230	$1,262,770

第26年供款共

$338,766

第26年利息

$49,706

第26年共還本金

$289,060

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,683	$24,547	$28,230	$1,238,222
314	$3,611	$24,619	$28,230	$1,213,603
315	$3,540	$24,691	$28,230	$1,188,913
316	$3,468	$24,763	$28,230	$1,164,150
317	$3,395	$24,835	$28,230	$1,139,315
318	$3,323	$24,907	$28,230	$1,114,407
319	$3,250	$24,980	$28,230	$1,089,427
320	$3,177	$25,053	$28,230	$1,064,374
321	$3,104	$25,126	$28,230	$1,039,248
322	$3,031	$25,199	$28,230	$1,014,049
323	$2,958	$25,273	$28,230	$988,776
324	$2,884	$25,347	$28,230	$963,429

第27年供款共

$338,766

第27年利息

$39,425

第27年共還本金

$299,340

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,810	$25,420	$28,230	$938,009
326	$2,736	$25,495	$28,230	$912,514
327	$2,661	$25,569	$28,230	$886,945
328	$2,587	$25,644	$28,230	$861,302
329	$2,512	$25,718	$28,230	$835,583
330	$2,437	$25,793	$28,230	$809,790
331	$2,362	$25,869	$28,230	$783,921
332	$2,286	$25,944	$28,230	$757,977
333	$2,211	$26,020	$28,230	$731,958
334	$2,135	$26,096	$28,230	$705,862
335	$2,059	$26,172	$28,230	$679,690
336	$1,982	$26,248	$28,230	$653,442

第28年供款共

$338,766

第28年利息

$28,779

第28年共還本金

$309,987

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,906	$26,325	$28,230	$627,118
338	$1,829	$26,401	$28,230	$600,716
339	$1,752	$26,478	$28,230	$574,238
340	$1,675	$26,556	$28,230	$547,682
341	$1,597	$26,633	$28,230	$521,049
342	$1,520	$26,711	$28,230	$494,338
343	$1,442	$26,789	$28,230	$467,550
344	$1,364	$26,867	$28,230	$440,683
345	$1,285	$26,945	$28,230	$413,738
346	$1,207	$27,024	$28,230	$386,714
347	$1,128	$27,103	$28,230	$359,611
348	$1,049	$27,182	$28,230	$332,430

第29年供款共

$338,766

第29年利息

$17,753

第29年共還本金

$321,012

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$970	$27,261	$28,230	$305,169
350	$890	$27,340	$28,230	$277,829
351	$810	$27,420	$28,230	$250,408
352	$730	$27,500	$28,230	$222,908
353	$650	$27,580	$28,230	$195,328
354	$570	$27,661	$28,230	$167,667
355	$489	$27,741	$28,230	$139,926
356	$408	$27,822	$28,230	$112,103
357	$327	$27,904	$28,230	$84,200
358	$246	$27,985	$28,230	$56,215
359	$164	$28,067	$28,230	$28,148
360	$82	$28,148	$28,230	$0

第30年供款共

$338,766

第30年利息

$6,336

第30年共還本金

$332,430

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$12,273,975

Disclaimer

Recommended properties

Mort. Insurance
info