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$8,818,317

Monthly Payment
$3,557

Down Payment

$7,208,000

Total Loan

$792,000

Total int. paid

$488,317

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,538,000

Base on DTI ratio

$7,113

Budget of property purchase

HK$7,538,000

Down Payment

$7,208,000
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

$7,113

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 BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sole

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

470 ft²

@14,894

verified 首置必買

Sale$7 M

470 ft²

@14,894

Sale$7 M

verified 首置必買

Ma On Shan SAUSALITO TWR 01

thumb_up

SAUSALITO TWR 01

794 ft²

@11,209

GFA

1,078 ft²

@8,256

local_fire_department HIT

Sale$8.9 M

794 ft²

@11,209

GFA

1,078 ft²

@8,256

Sale$8.9 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN TWR 03

thumb_up

THE MEDITERRANEAN

532 ft²

@13,662

local_fire_department HIT

Sale$7.268 M

532 ft²

@13,662

Sale$7.268 M

local_fire_department HIT

Shatin HA WO CHE TSUEN

thumb_up

HA WO CHE TSUEN

GFA

700 ft²

@10,286

real_estate_agent Rare

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

real_estate_agent Rare

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

480 ft²

@15,625

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

480 ft²

@15,625

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

689 ft²

@11,611

GFA

852 ft²

@9,390

real_estate_agent Rare vpn_key Key

Sale$8 M

689 ft²

@11,611

GFA

852 ft²

@9,390

Sale$8 M

real_estate_agent Rare vpn_key Key

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

497 ft²

@15,694

local_fire_department HIT directions_run Sale

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT directions_run Sale

Ma On Shan SAI KENG

thumb_up

MA ON SHAN SAI KENG

GFA

1,400 ft²

@6,414

local_fire_department HIT

Sale$8.98 M

GFA

1,400 ft²

@6,414

Sale$8.98 M

local_fire_department HIT

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@20,102

local_fire_department HIT

Sale$7.88 M

392 ft²

@20,102

Sale$7.88 M

local_fire_department HIT

Fanling ONE INNOVALE PH 02 TWR C

thumb_up

ONE INNOVALE PH 02 TWR C

477 ft²

@15,304

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.3 M

477 ft²

@15,304

Sale$7.3 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 19

497 ft²

@14,085

pets Pet Friendly

Sale$7 M

497 ft²

@14,085

Sale$7 M

pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$4,740	$3,642	$2,985	$2,547
1.500	$4,916	$3,822	$3,167	$2,733
2.000	$5,097	$4,007	$3,357	$2,927
2.500	$5,281	$4,197	$3,553	$3,129
3.000	$5,469	$4,392	$3,756	$3,339
3.500	$5,662	$4,593	$3,965	$3,556
4.000	$5,858	$4,799	$4,180	$3,781
4.500	$6,059	$5,011	$4,402	$4,013
5.000	$6,263	$5,227	$4,630	$4,252
5.500	$6,471	$5,448	$4,864	$4,497
6.000	$6,683	$5,674	$5,103	$4,748

Monthly Payment$3,557

Term

30Year

Loan amount

$792,000

Total int. paid

$488,317

Total Loan and Interest

$1,280,317

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,310	$1,246	$3,556	$790,754
2	$2,306	$1,250	$3,556	$789,503
3	$2,303	$1,254	$3,556	$788,250
4	$2,299	$1,257	$3,556	$786,992
5	$2,295	$1,261	$3,556	$785,731
6	$2,292	$1,265	$3,556	$784,467
7	$2,288	$1,268	$3,556	$783,198
8	$2,284	$1,272	$3,556	$781,926
9	$2,281	$1,276	$3,556	$780,650
10	$2,277	$1,280	$3,556	$779,371
11	$2,273	$1,283	$3,556	$778,088
12	$2,269	$1,287	$3,556	$776,801

第1年供款共

$42,677

第1年利息

$27,478

第1年共還本金

$15,199

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,266	$1,291	$3,556	$775,510
14	$2,262	$1,295	$3,556	$774,215
15	$2,258	$1,298	$3,556	$772,917
16	$2,254	$1,302	$3,556	$771,615
17	$2,251	$1,306	$3,556	$770,309
18	$2,247	$1,310	$3,556	$768,999
19	$2,243	$1,314	$3,556	$767,686
20	$2,239	$1,317	$3,556	$766,368
21	$2,235	$1,321	$3,556	$765,047
22	$2,231	$1,325	$3,556	$763,722
23	$2,228	$1,329	$3,556	$762,393
24	$2,224	$1,333	$3,556	$761,060

第2年供款共

$42,677

第2年利息

$26,937

第2年共還本金

$15,740

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,220	$1,337	$3,556	$759,724
26	$2,216	$1,341	$3,556	$758,383
27	$2,212	$1,344	$3,556	$757,039
28	$2,208	$1,348	$3,556	$755,690
29	$2,204	$1,352	$3,556	$754,338
30	$2,200	$1,356	$3,556	$752,982
31	$2,196	$1,360	$3,556	$751,621
32	$2,192	$1,364	$3,556	$750,257
33	$2,188	$1,368	$3,556	$748,889
34	$2,184	$1,372	$3,556	$747,517
35	$2,180	$1,376	$3,556	$746,141
36	$2,176	$1,380	$3,556	$744,760

第3年供款共

$42,677

第3年利息

$26,377

第3年共還本金

$16,300

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,172	$1,384	$3,556	$743,376
38	$2,168	$1,388	$3,556	$741,988
39	$2,164	$1,392	$3,556	$740,596
40	$2,160	$1,396	$3,556	$739,199
41	$2,156	$1,400	$3,556	$737,799
42	$2,152	$1,405	$3,556	$736,394
43	$2,148	$1,409	$3,556	$734,986
44	$2,144	$1,413	$3,556	$733,573
45	$2,140	$1,417	$3,556	$732,156
46	$2,135	$1,421	$3,556	$730,735
47	$2,131	$1,425	$3,556	$729,310
48	$2,127	$1,429	$3,556	$727,881

第4年供款共

$42,677

第4年利息

$25,798

第4年共還本金

$16,880

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,123	$1,433	$3,556	$726,447
50	$2,119	$1,438	$3,556	$725,010
51	$2,115	$1,442	$3,556	$723,568
52	$2,110	$1,446	$3,556	$722,122
53	$2,106	$1,450	$3,556	$720,672
54	$2,102	$1,454	$3,556	$719,217
55	$2,098	$1,459	$3,556	$717,758
56	$2,093	$1,463	$3,556	$716,295
57	$2,089	$1,467	$3,556	$714,828
58	$2,085	$1,472	$3,556	$713,357
59	$2,081	$1,476	$3,556	$711,881
60	$2,076	$1,480	$3,556	$710,401

第5年供款共

$42,677

第5年利息

$25,197

第5年共還本金

$17,480

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,072	$1,484	$3,556	$708,916
62	$2,068	$1,489	$3,556	$707,428
63	$2,063	$1,493	$3,556	$705,935
64	$2,059	$1,497	$3,556	$704,437
65	$2,055	$1,502	$3,556	$702,935
66	$2,050	$1,506	$3,556	$701,429
67	$2,046	$1,511	$3,556	$699,918
68	$2,041	$1,515	$3,556	$698,403
69	$2,037	$1,519	$3,556	$696,884
70	$2,033	$1,524	$3,556	$695,360
71	$2,028	$1,528	$3,556	$693,832
72	$2,024	$1,533	$3,556	$692,299

第6年供款共

$42,677

第6年利息

$24,575

第6年共還本金

$18,102

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,019	$1,537	$3,556	$690,762
74	$2,015	$1,542	$3,556	$689,220
75	$2,010	$1,546	$3,556	$687,674
76	$2,006	$1,551	$3,556	$686,123
77	$2,001	$1,555	$3,556	$684,568
78	$1,997	$1,560	$3,556	$683,008
79	$1,992	$1,564	$3,556	$681,444
80	$1,988	$1,569	$3,556	$679,875
81	$1,983	$1,573	$3,556	$678,302
82	$1,978	$1,578	$3,556	$676,723
83	$1,974	$1,583	$3,556	$675,141
84	$1,969	$1,587	$3,556	$673,554

第7年供款共

$42,677

第7年利息

$23,932

第7年共還本金

$18,746

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,965	$1,592	$3,556	$671,962
86	$1,960	$1,597	$3,556	$670,365
87	$1,955	$1,601	$3,556	$668,764
88	$1,951	$1,606	$3,556	$667,158
89	$1,946	$1,611	$3,556	$665,547
90	$1,941	$1,615	$3,556	$663,932
91	$1,936	$1,620	$3,556	$662,312
92	$1,932	$1,625	$3,556	$660,688
93	$1,927	$1,629	$3,556	$659,058
94	$1,922	$1,634	$3,556	$657,424
95	$1,917	$1,639	$3,556	$655,785
96	$1,913	$1,644	$3,556	$654,141

第8年供款共

$42,677

第8年利息

$23,265

第8年共還本金

$19,412

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,908	$1,649	$3,556	$652,493
98	$1,903	$1,653	$3,556	$650,839
99	$1,898	$1,658	$3,556	$649,181
100	$1,893	$1,663	$3,556	$647,518
101	$1,889	$1,668	$3,556	$645,850
102	$1,884	$1,673	$3,556	$644,178
103	$1,879	$1,678	$3,556	$642,500
104	$1,874	$1,682	$3,556	$640,818
105	$1,869	$1,687	$3,556	$639,130
106	$1,864	$1,692	$3,556	$637,438
107	$1,859	$1,697	$3,556	$635,741
108	$1,854	$1,702	$3,556	$634,039

第9年供款共

$42,677

第9年利息

$22,574

第9年共還本金

$20,103

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,849	$1,707	$3,556	$632,331
110	$1,844	$1,712	$3,556	$630,619
111	$1,839	$1,717	$3,556	$628,902
112	$1,834	$1,722	$3,556	$627,180
113	$1,829	$1,727	$3,556	$625,453
114	$1,824	$1,732	$3,556	$623,721
115	$1,819	$1,737	$3,556	$621,983
116	$1,814	$1,742	$3,556	$620,241
117	$1,809	$1,747	$3,556	$618,494
118	$1,804	$1,752	$3,556	$616,741
119	$1,799	$1,758	$3,556	$614,984
120	$1,794	$1,763	$3,556	$613,221

第10年供款共

$42,677

第10年利息

$21,860

第10年共還本金

$20,818

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,789	$1,768	$3,556	$611,453
122	$1,783	$1,773	$3,556	$609,680
123	$1,778	$1,778	$3,556	$607,902
124	$1,773	$1,783	$3,556	$606,118
125	$1,768	$1,789	$3,556	$604,330
126	$1,763	$1,794	$3,556	$602,536
127	$1,757	$1,799	$3,556	$600,737
128	$1,752	$1,804	$3,556	$598,933
129	$1,747	$1,810	$3,556	$597,123
130	$1,742	$1,815	$3,556	$595,308
131	$1,736	$1,820	$3,556	$593,488
132	$1,731	$1,825	$3,556	$591,663

第11年供款共

$42,677

第11年利息

$21,119

第11年共還本金

$21,558

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,726	$1,831	$3,556	$589,832
134	$1,720	$1,836	$3,556	$587,996
135	$1,715	$1,841	$3,556	$586,154
136	$1,710	$1,847	$3,556	$584,308
137	$1,704	$1,852	$3,556	$582,455
138	$1,699	$1,858	$3,556	$580,598
139	$1,693	$1,863	$3,556	$578,735
140	$1,688	$1,868	$3,556	$576,866
141	$1,683	$1,874	$3,556	$574,992
142	$1,677	$1,879	$3,556	$573,113
143	$1,672	$1,885	$3,556	$571,228
144	$1,666	$1,890	$3,556	$569,338

第12年供款共

$42,677

第12年利息

$20,352

第12年共還本金

$22,325

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,661	$1,896	$3,556	$567,442
146	$1,655	$1,901	$3,556	$565,541
147	$1,649	$1,907	$3,556	$563,634
148	$1,644	$1,913	$3,556	$561,721
149	$1,638	$1,918	$3,556	$559,803
150	$1,633	$1,924	$3,556	$557,879
151	$1,627	$1,929	$3,556	$555,950
152	$1,622	$1,935	$3,556	$554,015
153	$1,616	$1,941	$3,556	$552,075
154	$1,610	$1,946	$3,556	$550,128
155	$1,605	$1,952	$3,556	$548,177
156	$1,599	$1,958	$3,556	$546,219

第13年供款共

$42,677

第13年利息

$19,558

第13年共還本金

$23,119

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,593	$1,963	$3,556	$544,256
158	$1,587	$1,969	$3,556	$542,287
159	$1,582	$1,975	$3,556	$540,312
160	$1,576	$1,981	$3,556	$538,331
161	$1,570	$1,986	$3,556	$536,345
162	$1,564	$1,992	$3,556	$534,353
163	$1,559	$1,998	$3,556	$532,355
164	$1,553	$2,004	$3,556	$530,351
165	$1,547	$2,010	$3,556	$528,342
166	$1,541	$2,015	$3,556	$526,326
167	$1,535	$2,021	$3,556	$524,305
168	$1,529	$2,027	$3,556	$522,278

第14年供款共

$42,677

第14年利息

$18,736

第14年共還本金

$23,941

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,523	$2,033	$3,556	$520,245
170	$1,517	$2,039	$3,556	$518,206
171	$1,511	$2,045	$3,556	$516,161
172	$1,505	$2,051	$3,556	$514,110
173	$1,499	$2,057	$3,556	$512,053
174	$1,493	$2,063	$3,556	$509,990
175	$1,487	$2,069	$3,556	$507,921
176	$1,481	$2,075	$3,556	$505,846
177	$1,475	$2,081	$3,556	$503,765
178	$1,469	$2,087	$3,556	$501,678
179	$1,463	$2,093	$3,556	$499,584
180	$1,457	$2,099	$3,556	$497,485

第15年供款共

$42,677

第15年利息

$17,885

第15年共還本金

$24,793

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,451	$2,105	$3,556	$495,380
182	$1,445	$2,112	$3,556	$493,268
183	$1,439	$2,118	$3,556	$491,150
184	$1,433	$2,124	$3,556	$489,026
185	$1,426	$2,130	$3,556	$486,896
186	$1,420	$2,136	$3,556	$484,760
187	$1,414	$2,143	$3,556	$482,617
188	$1,408	$2,149	$3,556	$480,469
189	$1,401	$2,155	$3,556	$478,314
190	$1,395	$2,161	$3,556	$476,152
191	$1,389	$2,168	$3,556	$473,985
192	$1,382	$2,174	$3,556	$471,811

第16年供款共

$42,677

第16年利息

$17,003

第16年共還本金

$25,674

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,376	$2,180	$3,556	$469,630
194	$1,370	$2,187	$3,556	$467,444
195	$1,363	$2,193	$3,556	$465,251
196	$1,357	$2,199	$3,556	$463,051
197	$1,351	$2,206	$3,556	$460,845
198	$1,344	$2,212	$3,556	$458,633
199	$1,338	$2,219	$3,556	$456,414
200	$1,331	$2,225	$3,556	$454,189
201	$1,325	$2,232	$3,556	$451,957
202	$1,318	$2,238	$3,556	$449,719
203	$1,312	$2,245	$3,556	$447,474
204	$1,305	$2,251	$3,556	$445,223

第17年供款共

$42,677

第17年利息

$16,090

第17年共還本金

$26,588

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,299	$2,258	$3,556	$442,965
206	$1,292	$2,264	$3,556	$440,701
207	$1,285	$2,271	$3,556	$438,430
208	$1,279	$2,278	$3,556	$436,152
209	$1,272	$2,284	$3,556	$433,868
210	$1,265	$2,291	$3,556	$431,577
211	$1,259	$2,298	$3,556	$429,279
212	$1,252	$2,304	$3,556	$426,975
213	$1,245	$2,311	$3,556	$424,663
214	$1,239	$2,318	$3,556	$422,346
215	$1,232	$2,325	$3,556	$420,021
216	$1,225	$2,331	$3,556	$417,690

第18年供款共

$42,677

第18年利息

$15,144

第18年共還本金

$27,533

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,218	$2,338	$3,556	$415,351
218	$1,211	$2,345	$3,556	$413,006
219	$1,205	$2,352	$3,556	$410,655
220	$1,198	$2,359	$3,556	$408,296
221	$1,191	$2,366	$3,556	$405,930
222	$1,184	$2,372	$3,556	$403,558
223	$1,177	$2,379	$3,556	$401,179
224	$1,170	$2,386	$3,556	$398,792
225	$1,163	$2,393	$3,556	$396,399
226	$1,156	$2,400	$3,556	$393,999
227	$1,149	$2,407	$3,556	$391,591
228	$1,142	$2,414	$3,556	$389,177

第19年供款共

$42,677

第19年利息

$14,165

第19年共還本金

$28,513

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,135	$2,421	$3,556	$386,756
230	$1,128	$2,428	$3,556	$384,327
231	$1,121	$2,435	$3,556	$381,892
232	$1,114	$2,443	$3,556	$379,449
233	$1,107	$2,450	$3,556	$377,000
234	$1,100	$2,457	$3,556	$374,543
235	$1,092	$2,464	$3,556	$372,079
236	$1,085	$2,471	$3,556	$369,607
237	$1,078	$2,478	$3,556	$367,129
238	$1,071	$2,486	$3,556	$364,643
239	$1,064	$2,493	$3,556	$362,151
240	$1,056	$2,500	$3,556	$359,650

第20年供款共

$42,677

第20年利息

$13,151

第20年共還本金

$29,527

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,049	$2,507	$3,556	$357,143
242	$1,042	$2,515	$3,556	$354,628
243	$1,034	$2,522	$3,556	$352,106
244	$1,027	$2,529	$3,556	$349,577
245	$1,020	$2,537	$3,556	$347,040
246	$1,012	$2,544	$3,556	$344,496
247	$1,005	$2,552	$3,556	$341,944
248	$997	$2,559	$3,556	$339,385
249	$990	$2,567	$3,556	$336,818
250	$982	$2,574	$3,556	$334,244
251	$975	$2,582	$3,556	$331,663
252	$967	$2,589	$3,556	$329,074

第21年供款共

$42,677

第21年利息

$12,100

第21年共還本金

$30,577

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$960	$2,597	$3,556	$326,477
254	$952	$2,604	$3,556	$323,873
255	$945	$2,612	$3,556	$321,261
256	$937	$2,619	$3,556	$318,641
257	$929	$2,627	$3,556	$316,014
258	$922	$2,635	$3,556	$313,380
259	$914	$2,642	$3,556	$310,737
260	$906	$2,650	$3,556	$308,087
261	$899	$2,658	$3,556	$305,429
262	$891	$2,666	$3,556	$302,764
263	$883	$2,673	$3,556	$300,090
264	$875	$2,681	$3,556	$297,409

第22年供款共

$42,677

第22年利息

$11,013

第22年共還本金

$31,664

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$867	$2,689	$3,556	$294,720
266	$860	$2,697	$3,556	$292,023
267	$852	$2,705	$3,556	$289,319
268	$844	$2,713	$3,556	$286,606
269	$836	$2,720	$3,556	$283,886
270	$828	$2,728	$3,556	$281,157
271	$820	$2,736	$3,556	$278,421
272	$812	$2,744	$3,556	$275,676
273	$804	$2,752	$3,556	$272,924
274	$796	$2,760	$3,556	$270,164
275	$788	$2,768	$3,556	$267,395
276	$780	$2,777	$3,556	$264,619

第23年供款共

$42,677

第23年利息

$9,887

第23年共還本金

$32,791

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$772	$2,785	$3,556	$261,834
278	$764	$2,793	$3,556	$259,041
279	$756	$2,801	$3,556	$256,240
280	$747	$2,809	$3,556	$253,431
281	$739	$2,817	$3,556	$250,614
282	$731	$2,825	$3,556	$247,788
283	$723	$2,834	$3,556	$244,955
284	$714	$2,842	$3,556	$242,113
285	$706	$2,850	$3,556	$239,263
286	$698	$2,859	$3,556	$236,404
287	$690	$2,867	$3,556	$233,537
288	$681	$2,875	$3,556	$230,662

第24年供款共

$42,677

第24年利息

$8,720

第24年共還本金

$33,957

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$673	$2,884	$3,556	$227,778
290	$664	$2,892	$3,556	$224,886
291	$656	$2,901	$3,556	$221,985
292	$647	$2,909	$3,556	$219,076
293	$639	$2,917	$3,556	$216,159
294	$630	$2,926	$3,556	$213,233
295	$622	$2,935	$3,556	$210,299
296	$613	$2,943	$3,556	$207,355
297	$605	$2,952	$3,556	$204,404
298	$596	$2,960	$3,556	$201,444
299	$588	$2,969	$3,556	$198,475
300	$579	$2,978	$3,556	$195,497

第25年供款共

$42,677

第25年利息

$7,513

第25年共還本金

$35,165

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$570	$2,986	$3,556	$192,511
302	$561	$2,995	$3,556	$189,516
303	$553	$3,004	$3,556	$186,512
304	$544	$3,012	$3,556	$183,500
305	$535	$3,021	$3,556	$180,479
306	$526	$3,030	$3,556	$177,449
307	$518	$3,039	$3,556	$174,410
308	$509	$3,048	$3,556	$171,362
309	$500	$3,057	$3,556	$168,305
310	$491	$3,066	$3,556	$165,240
311	$482	$3,074	$3,556	$162,165
312	$473	$3,083	$3,556	$159,082

第26年供款共

$42,677

第26年利息

$6,262

第26年共還本金

$36,415

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$464	$3,092	$3,556	$155,989
314	$455	$3,101	$3,556	$152,888
315	$446	$3,111	$3,556	$149,777
316	$437	$3,120	$3,556	$146,658
317	$428	$3,129	$3,556	$143,529
318	$419	$3,138	$3,556	$140,391
319	$409	$3,147	$3,556	$137,244
320	$400	$3,156	$3,556	$134,088
321	$391	$3,165	$3,556	$130,923
322	$382	$3,175	$3,556	$127,748
323	$373	$3,184	$3,556	$124,565
324	$363	$3,193	$3,556	$121,371

第27年供款共

$42,677

第27年利息

$4,967

第27年共還本金

$37,710

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$354	$3,202	$3,556	$118,169
326	$345	$3,212	$3,556	$114,957
327	$335	$3,221	$3,556	$111,736
328	$326	$3,231	$3,556	$108,505
329	$316	$3,240	$3,556	$105,266
330	$307	$3,249	$3,556	$102,016
331	$298	$3,259	$3,556	$98,757
332	$288	$3,268	$3,556	$95,489
333	$279	$3,278	$3,556	$92,211
334	$269	$3,287	$3,556	$88,923
335	$259	$3,297	$3,556	$85,626
336	$250	$3,307	$3,556	$82,320

第28年供款共

$42,677

第28年利息

$3,625

第28年共還本金

$39,052

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$240	$3,316	$3,556	$79,003
338	$230	$3,326	$3,556	$75,677
339	$221	$3,336	$3,556	$72,342
340	$211	$3,345	$3,556	$68,996
341	$201	$3,355	$3,556	$65,641
342	$191	$3,365	$3,556	$62,276
343	$182	$3,375	$3,556	$58,901
344	$172	$3,385	$3,556	$55,517
345	$162	$3,395	$3,556	$52,122
346	$152	$3,404	$3,556	$48,718
347	$142	$3,414	$3,556	$45,303
348	$132	$3,424	$3,556	$41,879

第29年供款共

$42,677

第29年利息

$2,237

第29年共還本金

$40,441

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$122	$3,434	$3,556	$38,445
350	$112	$3,444	$3,556	$35,000
351	$102	$3,454	$3,556	$31,546
352	$92	$3,464	$3,556	$28,082
353	$82	$3,475	$3,556	$24,607
354	$72	$3,485	$3,556	$21,122
355	$62	$3,495	$3,556	$17,628
356	$51	$3,505	$3,556	$14,123
357	$41	$3,515	$3,556	$10,607
358	$31	$3,525	$3,556	$7,082
359	$21	$3,536	$3,556	$3,546
360	$10	$3,546	$3,556	$0

第30年供款共

$42,677

第30年利息

$798

第30年共還本金

$41,879

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$8,818,317

Disclaimer

Recommended properties

Mort. Insurance
info