Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$147,600

Single financed $663 , in total HK$147,600

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$17,320,153

Monthly Payment
$41,077

Down Payment

$2,000,000

Total Loan

$9,147,600

Total int. paid

$5,640,053

Stamp Duty

$412,500

Other

$120,000

Budget of property purchase

HK$2,532,500

Base on DTI ratio

$82,154

Budget of property purchase

HK$2,532,500

Down Payment

$2,000,000
Stamp Duty

$412,500
- AVD
  
  $412,500
Legal fee

$ 10,000
Agency Commission

$110,000
Mort. Insurance

$147,600

Min. Monthly Income Requirement

Base on DTI ratio

$82,154

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 VILLA ATHENA BLK 09

thumb_up

VILLA ATHENA

874 ft²

@12,586

GFA

1,068 ft²

@10,300

local_fire_department HIT hotel_class King

Sale$11 M

874 ft²

@12,586

GFA

1,068 ft²

@10,300

Sale$11 M

local_fire_department HIT hotel_class King

Tai Po SYMPHONY BAY VILLA CONCERTO

thumb_up

SYMPHONY BAY VILLA CONCERTO

1,031 ft²

@10,669

GFA

1,180 ft²

@9,322

local_fire_department HIT hotel_class King

Sale$11 M

1,031 ft²

@10,669

GFA

1,180 ft²

@9,322

Sale$11 M

local_fire_department HIT hotel_class King

Ma On Shan OCEAN VIEW TWR 01

thumb_up

OCEAN VIEW TWR 01

687 ft²

@15,138

GFA

922 ft²

@11,280

local_fire_department HIT hotel_class King vpn_key Key price_change 蝕讓盤

Sale$10.4 M

687 ft²

@15,138

GFA

922 ft²

@11,280

Sale$10.4 M

local_fire_department HIT hotel_class King vpn_key Key price_change 蝕讓盤

Ma On Shan LA COSTA

thumb_up

LA COSTA

811 ft²

@14,550

GFA

1,088 ft²

@10,846

local_fire_department HIT

Sale$11.8 M

811 ft²

@14,550

GFA

1,088 ft²

@10,846

Sale$11.8 M

local_fire_department HIT

Shatin FESTIVAL CITY PH 01 TWR 05 NORTH COURT

thumb_up

FESTIVAL CITY PH 01 TWR 05

677 ft²

@15,657

GFA

901 ft²

@11,765

vpn_key Key pets Pet Friendly price_change 蝕讓盤 transfer_within_a_station Quality Migrant

Sale$10.6 M

677 ft²

@15,657

GFA

901 ft²

@11,765

Sale$10.6 M

vpn_key Key pets Pet Friendly price_change 蝕讓盤 transfer_within_a_station Quality Migrant

Ma On Shan SAUSALITO

thumb_up

MA ON SHAN SAUSALITO

755 ft²

@14,570

GFA

1,019 ft²

@10,795

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$11 M

755 ft²

@14,570

GFA

1,019 ft²

@10,795

Sale$11 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sai Kung YUNG SHUE O TSUEN

thumb_up

Quiet Country Living

GFA

2,100 ft²

@5,476

Sale$11.5 M

GFA

2,100 ft²

@5,476

Sale$11.5 M

Sai Kung THE MEDITERRANEAN

thumb_up

Sale Below Market Price

937 ft²

@12,273

real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$11.5 M

937 ft²

@12,273

Sale$11.5 M

real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Clearwater Bay Clear Water Bay

thumb_up

Clear Water Bay

GFA

1,400 ft²

@8,071

local_fire_department HIT

Sale$11.3 M

GFA

1,400 ft²

@8,071

Sale$11.3 M

local_fire_department HIT

Shatin GRANDVILLE TWR B

thumb_up

GRANDVILLE TWR B

753 ft²

@15,936

GFA

970 ft²

@12,371

local_fire_department HIT local_offer Good Catch

Sale$12 M

753 ft²

@15,936

GFA

970 ft²

@12,371

Sale$12 M

local_fire_department HIT local_offer Good Catch

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

977 ft²

@12,282

local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$12 M

977 ft²

@12,282

Sale$12 M

local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Ma On Shan VILLA ATHENA BLK 03

thumb_up

VILLA ATHENA BLK 03

874 ft²

@12,014

GFA

1,068 ft²

@9,831

real_estate_agent Rare

Sale$10.5 M

874 ft²

@12,014

GFA

1,068 ft²

@9,831

Sale$10.5 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$54,748	$42,069	$34,475	$29,422
1.500	$56,783	$44,141	$36,585	$31,570
2.000	$58,866	$46,276	$38,772	$33,811
2.500	$60,995	$48,473	$41,038	$36,144
3.000	$63,172	$50,732	$43,379	$38,567
3.500	$65,395	$53,052	$45,795	$41,077
4.000	$67,664	$55,433	$48,284	$43,672
4.500	$69,979	$57,872	$50,845	$46,350
5.000	$72,339	$60,370	$53,476	$49,106
5.500	$74,744	$62,925	$56,174	$51,939
6.000	$77,193	$65,536	$58,938	$54,844

Monthly Payment$41,077

Term

30Year

Loan amount

$9,147,600

Total int. paid

$5,640,053

Total Loan and Interest

$14,787,653

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$26,681	$14,396	$41,077	$9,133,204
2	$26,639	$14,438	$41,077	$9,118,765
3	$26,596	$14,480	$41,077	$9,104,285
4	$26,554	$14,523	$41,077	$9,089,762
5	$26,512	$14,565	$41,077	$9,075,197
6	$26,469	$14,607	$41,077	$9,060,590
7	$26,427	$14,650	$41,077	$9,045,940
8	$26,384	$14,693	$41,077	$9,031,247
9	$26,341	$14,736	$41,077	$9,016,511
10	$26,298	$14,779	$41,077	$9,001,733
11	$26,255	$14,822	$41,077	$8,986,911
12	$26,212	$14,865	$41,077	$8,972,046

第1年供款共

$492,922

第1年利息

$317,368

第1年共還本金

$175,554

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$26,168	$14,908	$41,077	$8,957,138
14	$26,125	$14,952	$41,077	$8,942,186
15	$26,081	$14,995	$41,077	$8,927,190
16	$26,038	$15,039	$41,077	$8,912,151
17	$25,994	$15,083	$41,077	$8,897,068
18	$25,950	$15,127	$41,077	$8,881,941
19	$25,906	$15,171	$41,077	$8,866,770
20	$25,861	$15,215	$41,077	$8,851,554
21	$25,817	$15,260	$41,077	$8,836,295
22	$25,773	$15,304	$41,077	$8,820,990
23	$25,728	$15,349	$41,077	$8,805,641
24	$25,683	$15,394	$41,077	$8,790,248

第2年供款共

$492,922

第2年利息

$311,124

第2年共還本金

$181,798

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$25,638	$15,439	$41,077	$8,774,809
26	$25,593	$15,484	$41,077	$8,759,326
27	$25,548	$15,529	$41,077	$8,743,797
28	$25,503	$15,574	$41,077	$8,728,223
29	$25,457	$15,619	$41,077	$8,712,603
30	$25,412	$15,665	$41,077	$8,696,938
31	$25,366	$15,711	$41,077	$8,681,227
32	$25,320	$15,757	$41,077	$8,665,471
33	$25,274	$15,803	$41,077	$8,649,668
34	$25,228	$15,849	$41,077	$8,633,820
35	$25,182	$15,895	$41,077	$8,617,925
36	$25,136	$15,941	$41,077	$8,601,984

第3年供款共

$492,922

第3年利息

$304,658

第3年共還本金

$188,264

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$25,089	$15,988	$41,077	$8,585,996
38	$25,042	$16,034	$41,077	$8,569,962
39	$24,996	$16,081	$41,077	$8,553,881
40	$24,949	$16,128	$41,077	$8,537,753
41	$24,902	$16,175	$41,077	$8,521,578
42	$24,855	$16,222	$41,077	$8,505,355
43	$24,807	$16,270	$41,077	$8,489,086
44	$24,760	$16,317	$41,077	$8,472,769
45	$24,712	$16,365	$41,077	$8,456,404
46	$24,665	$16,412	$41,077	$8,439,992
47	$24,617	$16,460	$41,077	$8,423,532
48	$24,569	$16,508	$41,077	$8,407,024

第4年供款共

$492,922

第4年利息

$297,962

第4年共還本金

$194,960

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$24,520	$16,556	$41,077	$8,390,467
50	$24,472	$16,605	$41,077	$8,373,863
51	$24,424	$16,653	$41,077	$8,357,210
52	$24,375	$16,702	$41,077	$8,340,508
53	$24,326	$16,750	$41,077	$8,323,758
54	$24,278	$16,799	$41,077	$8,306,959
55	$24,229	$16,848	$41,077	$8,290,110
56	$24,179	$16,897	$41,077	$8,273,213
57	$24,130	$16,947	$41,077	$8,256,266
58	$24,081	$16,996	$41,077	$8,239,270
59	$24,031	$17,046	$41,077	$8,222,225
60	$23,981	$17,095	$41,077	$8,205,129

第5年供款共

$492,922

第5年利息

$291,028

第5年共還本金

$201,894

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$23,932	$17,145	$41,077	$8,187,984
62	$23,882	$17,195	$41,077	$8,170,789
63	$23,831	$17,245	$41,077	$8,153,544
64	$23,781	$17,296	$41,077	$8,136,248
65	$23,731	$17,346	$41,077	$8,118,902
66	$23,680	$17,397	$41,077	$8,101,505
67	$23,629	$17,447	$41,077	$8,084,058
68	$23,579	$17,498	$41,077	$8,066,560
69	$23,527	$17,549	$41,077	$8,049,010
70	$23,476	$17,601	$41,077	$8,031,410
71	$23,425	$17,652	$41,077	$8,013,758
72	$23,373	$17,703	$41,077	$7,996,054

第6年供款共

$492,922

第6年利息

$283,847

第6年共還本金

$209,075

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$23,322	$17,755	$41,077	$7,978,299
74	$23,270	$17,807	$41,077	$7,960,493
75	$23,218	$17,859	$41,077	$7,942,634
76	$23,166	$17,911	$41,077	$7,924,723
77	$23,114	$17,963	$41,077	$7,906,760
78	$23,061	$18,015	$41,077	$7,888,745
79	$23,009	$18,068	$41,077	$7,870,677
80	$22,956	$18,121	$41,077	$7,852,556
81	$22,903	$18,174	$41,077	$7,834,383
82	$22,850	$18,227	$41,077	$7,816,156
83	$22,797	$18,280	$41,077	$7,797,876
84	$22,744	$18,333	$41,077	$7,779,543

第7年供款共

$492,922

第7年利息

$276,411

第7年共還本金

$216,511

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$22,690	$18,386	$41,077	$7,761,157
86	$22,637	$18,440	$41,077	$7,742,717
87	$22,583	$18,494	$41,077	$7,724,223
88	$22,529	$18,548	$41,077	$7,705,675
89	$22,475	$18,602	$41,077	$7,687,073
90	$22,421	$18,656	$41,077	$7,668,417
91	$22,366	$18,711	$41,077	$7,649,706
92	$22,312	$18,765	$41,077	$7,630,941
93	$22,257	$18,820	$41,077	$7,612,121
94	$22,202	$18,875	$41,077	$7,593,246
95	$22,147	$18,930	$41,077	$7,574,317
96	$22,092	$18,985	$41,077	$7,555,332

第8年供款共

$492,922

第8年利息

$268,710

第8年共還本金

$224,212

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$22,036	$19,040	$41,077	$7,536,291
98	$21,981	$19,096	$41,077	$7,517,195
99	$21,925	$19,152	$41,077	$7,498,044
100	$21,869	$19,208	$41,077	$7,478,836
101	$21,813	$19,264	$41,077	$7,459,572
102	$21,757	$19,320	$41,077	$7,440,253
103	$21,701	$19,376	$41,077	$7,420,877
104	$21,644	$19,433	$41,077	$7,401,444
105	$21,588	$19,489	$41,077	$7,381,955
106	$21,531	$19,546	$41,077	$7,362,409
107	$21,474	$19,603	$41,077	$7,342,806
108	$21,417	$19,660	$41,077	$7,323,145

第9年供款共

$492,922

第9年利息

$260,735

第9年共還本金

$232,186

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$21,359	$19,718	$41,077	$7,303,428
110	$21,302	$19,775	$41,077	$7,283,653
111	$21,244	$19,833	$41,077	$7,263,820
112	$21,186	$19,891	$41,077	$7,243,929
113	$21,128	$19,949	$41,077	$7,223,980
114	$21,070	$20,007	$41,077	$7,203,973
115	$21,012	$20,065	$41,077	$7,183,908
116	$20,953	$20,124	$41,077	$7,163,784
117	$20,894	$20,182	$41,077	$7,143,602
118	$20,836	$20,241	$41,077	$7,123,361
119	$20,776	$20,300	$41,077	$7,103,060
120	$20,717	$20,360	$41,077	$7,082,701

第10年供款共

$492,922

第10年利息

$252,477

第10年共還本金

$240,444

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$20,658	$20,419	$41,077	$7,062,282
122	$20,598	$20,478	$41,077	$7,041,803
123	$20,539	$20,538	$41,077	$7,021,265
124	$20,479	$20,598	$41,077	$7,000,667
125	$20,419	$20,658	$41,077	$6,980,009
126	$20,358	$20,718	$41,077	$6,959,290
127	$20,298	$20,779	$41,077	$6,938,512
128	$20,237	$20,839	$41,077	$6,917,672
129	$20,177	$20,900	$41,077	$6,896,772
130	$20,116	$20,961	$41,077	$6,875,811
131	$20,054	$21,022	$41,077	$6,854,788
132	$19,993	$21,084	$41,077	$6,833,705

第11年供款共

$492,922

第11年利息

$243,925

第11年共還本金

$248,996

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$19,932	$21,145	$41,077	$6,812,559
134	$19,870	$21,207	$41,077	$6,791,353
135	$19,808	$21,269	$41,077	$6,770,084
136	$19,746	$21,331	$41,077	$6,748,753
137	$19,684	$21,393	$41,077	$6,727,360
138	$19,621	$21,455	$41,077	$6,705,905
139	$19,559	$21,518	$41,077	$6,684,387
140	$19,496	$21,581	$41,077	$6,662,806
141	$19,433	$21,644	$41,077	$6,641,163
142	$19,370	$21,707	$41,077	$6,619,456
143	$19,307	$21,770	$41,077	$6,597,686
144	$19,243	$21,834	$41,077	$6,575,852

第12年供款共

$492,922

第12年利息

$235,069

第12年共還本金

$257,852

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$19,180	$21,897	$41,077	$6,553,955
146	$19,116	$21,961	$41,077	$6,531,994
147	$19,052	$22,025	$41,077	$6,509,969
148	$18,987	$22,089	$41,077	$6,487,879
149	$18,923	$22,154	$41,077	$6,465,725
150	$18,858	$22,218	$41,077	$6,443,507
151	$18,794	$22,283	$41,077	$6,421,224
152	$18,729	$22,348	$41,077	$6,398,875
153	$18,663	$22,413	$41,077	$6,376,462
154	$18,598	$22,479	$41,077	$6,353,983
155	$18,532	$22,544	$41,077	$6,331,439
156	$18,467	$22,610	$41,077	$6,308,829

第13年供款共

$492,922

第13年利息

$225,898

第13年共還本金

$267,023

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$18,401	$22,676	$41,077	$6,286,153
158	$18,335	$22,742	$41,077	$6,263,411
159	$18,268	$22,809	$41,077	$6,240,602
160	$18,202	$22,875	$41,077	$6,217,727
161	$18,135	$22,942	$41,077	$6,194,785
162	$18,068	$23,009	$41,077	$6,171,776
163	$18,001	$23,076	$41,077	$6,148,701
164	$17,934	$23,143	$41,077	$6,125,558
165	$17,866	$23,211	$41,077	$6,102,347
166	$17,799	$23,278	$41,077	$6,079,069
167	$17,731	$23,346	$41,077	$6,055,722
168	$17,663	$23,414	$41,077	$6,032,308

第14年供款共

$492,922

第14年利息

$216,401

第14年共還本金

$276,521

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$17,594	$23,483	$41,077	$6,008,826
170	$17,526	$23,551	$41,077	$5,985,275
171	$17,457	$23,620	$41,077	$5,961,655
172	$17,388	$23,689	$41,077	$5,937,966
173	$17,319	$23,758	$41,077	$5,914,208
174	$17,250	$23,827	$41,077	$5,890,381
175	$17,180	$23,897	$41,077	$5,866,485
176	$17,111	$23,966	$41,077	$5,842,519
177	$17,041	$24,036	$41,077	$5,818,482
178	$16,971	$24,106	$41,077	$5,794,376
179	$16,900	$24,177	$41,077	$5,770,200
180	$16,830	$24,247	$41,077	$5,745,953

第15年供款共

$492,922

第15年利息

$206,566

第15年共還本金

$286,356

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$16,759	$24,318	$41,077	$5,721,635
182	$16,688	$24,389	$41,077	$5,697,246
183	$16,617	$24,460	$41,077	$5,672,786
184	$16,546	$24,531	$41,077	$5,648,255
185	$16,474	$24,603	$41,077	$5,623,652
186	$16,402	$24,674	$41,077	$5,598,978
187	$16,330	$24,746	$41,077	$5,574,231
188	$16,258	$24,819	$41,077	$5,549,413
189	$16,186	$24,891	$41,077	$5,524,522
190	$16,113	$24,964	$41,077	$5,499,558
191	$16,040	$25,036	$41,077	$5,474,522
192	$15,967	$25,109	$41,077	$5,449,412

第16年供款共

$492,922

第16年利息

$196,381

第16年共還本金

$296,540

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$15,894	$25,183	$41,077	$5,424,230
194	$15,821	$25,256	$41,077	$5,398,973
195	$15,747	$25,330	$41,077	$5,373,644
196	$15,673	$25,404	$41,077	$5,348,240
197	$15,599	$25,478	$41,077	$5,322,762
198	$15,525	$25,552	$41,077	$5,297,210
199	$15,450	$25,627	$41,077	$5,271,583
200	$15,375	$25,701	$41,077	$5,245,882
201	$15,300	$25,776	$41,077	$5,220,106
202	$15,225	$25,852	$41,077	$5,194,254
203	$15,150	$25,927	$41,077	$5,168,327
204	$15,074	$26,003	$41,077	$5,142,325

第17年供款共

$492,922

第17年利息

$185,834

第17年共還本金

$307,087

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$14,998	$26,078	$41,077	$5,116,246
206	$14,922	$26,154	$41,077	$5,090,092
207	$14,846	$26,231	$41,077	$5,063,861
208	$14,770	$26,307	$41,077	$5,037,554
209	$14,693	$26,384	$41,077	$5,011,170
210	$14,616	$26,461	$41,077	$4,984,709
211	$14,539	$26,538	$41,077	$4,958,171
212	$14,461	$26,615	$41,077	$4,931,556
213	$14,384	$26,693	$41,077	$4,904,863
214	$14,306	$26,771	$41,077	$4,878,092
215	$14,228	$26,849	$41,077	$4,851,243
216	$14,149	$26,927	$41,077	$4,824,315

第18年供款共

$492,922

第18年利息

$174,912

第18年共還本金

$318,010

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$14,071	$27,006	$41,077	$4,797,309
218	$13,992	$27,085	$41,077	$4,770,225
219	$13,913	$27,164	$41,077	$4,743,061
220	$13,834	$27,243	$41,077	$4,715,818
221	$13,754	$27,322	$41,077	$4,688,496
222	$13,675	$27,402	$41,077	$4,661,094
223	$13,595	$27,482	$41,077	$4,633,612
224	$13,515	$27,562	$41,077	$4,606,050
225	$13,434	$27,643	$41,077	$4,578,407
226	$13,354	$27,723	$41,077	$4,550,684
227	$13,273	$27,804	$41,077	$4,522,880
228	$13,192	$27,885	$41,077	$4,494,995

第19年供款共

$492,922

第19年利息

$163,602

第19年共還本金

$329,320

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$13,110	$27,966	$41,077	$4,467,029
230	$13,029	$28,048	$41,077	$4,438,981
231	$12,947	$28,130	$41,077	$4,410,851
232	$12,865	$28,212	$41,077	$4,382,639
233	$12,783	$28,294	$41,077	$4,354,345
234	$12,700	$28,377	$41,077	$4,325,968
235	$12,617	$28,459	$41,077	$4,297,509
236	$12,534	$28,542	$41,077	$4,268,966
237	$12,451	$28,626	$41,077	$4,240,341
238	$12,368	$28,709	$41,077	$4,211,632
239	$12,284	$28,793	$41,077	$4,182,839
240	$12,200	$28,877	$41,077	$4,153,962

第20年供款共

$492,922

第20年利息

$151,889

第20年共還本金

$341,033

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$12,116	$28,961	$41,077	$4,125,001
242	$12,031	$29,046	$41,077	$4,095,955
243	$11,947	$29,130	$41,077	$4,066,825
244	$11,862	$29,215	$41,077	$4,037,610
245	$11,776	$29,300	$41,077	$4,008,309
246	$11,691	$29,386	$41,077	$3,978,923
247	$11,605	$29,472	$41,077	$3,949,452
248	$11,519	$29,558	$41,077	$3,919,894
249	$11,433	$29,644	$41,077	$3,890,250
250	$11,347	$29,730	$41,077	$3,860,520
251	$11,260	$29,817	$41,077	$3,830,703
252	$11,173	$29,904	$41,077	$3,800,799

第21年供款共

$492,922

第21年利息

$139,759

第21年共還本金

$353,163

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,086	$29,991	$41,077	$3,770,808
254	$10,998	$30,079	$41,077	$3,740,729
255	$10,910	$30,166	$41,077	$3,710,563
256	$10,822	$30,254	$41,077	$3,680,309
257	$10,734	$30,343	$41,077	$3,649,966
258	$10,646	$30,431	$41,077	$3,619,535
259	$10,557	$30,520	$41,077	$3,589,015
260	$10,468	$30,609	$41,077	$3,558,406
261	$10,379	$30,698	$41,077	$3,527,708
262	$10,289	$30,788	$41,077	$3,496,921
263	$10,199	$30,877	$41,077	$3,466,043
264	$10,109	$30,968	$41,077	$3,435,076

第22年供款共

$492,922

第22年利息

$127,198

第22年共還本金

$365,724

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$10,019	$31,058	$41,077	$3,404,018
266	$9,928	$31,148	$41,077	$3,372,869
267	$9,838	$31,239	$41,077	$3,341,630
268	$9,746	$31,330	$41,077	$3,310,300
269	$9,655	$31,422	$41,077	$3,278,878
270	$9,563	$31,513	$41,077	$3,247,364
271	$9,471	$31,605	$41,077	$3,215,759
272	$9,379	$31,698	$41,077	$3,184,062
273	$9,287	$31,790	$41,077	$3,152,272
274	$9,194	$31,883	$41,077	$3,120,389
275	$9,101	$31,976	$41,077	$3,088,413
276	$9,008	$32,069	$41,077	$3,056,344

第23年供款共

$492,922

第23年利息

$114,191

第23年共還本金

$378,731

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,914	$32,162	$41,077	$3,024,182
278	$8,821	$32,256	$41,077	$2,991,926
279	$8,726	$32,350	$41,077	$2,959,575
280	$8,632	$32,445	$41,077	$2,927,131
281	$8,537	$32,539	$41,077	$2,894,591
282	$8,443	$32,634	$41,077	$2,861,957
283	$8,347	$32,729	$41,077	$2,829,227
284	$8,252	$32,825	$41,077	$2,796,403
285	$8,156	$32,921	$41,077	$2,763,482
286	$8,060	$33,017	$41,077	$2,730,465
287	$7,964	$33,113	$41,077	$2,697,352
288	$7,867	$33,210	$41,077	$2,664,143

第24年供款共

$492,922

第24年利息

$100,720

第24年共還本金

$392,202

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,770	$33,306	$41,077	$2,630,836
290	$7,673	$33,404	$41,077	$2,597,433
291	$7,576	$33,501	$41,077	$2,563,932
292	$7,478	$33,599	$41,077	$2,530,333
293	$7,380	$33,697	$41,077	$2,496,637
294	$7,282	$33,795	$41,077	$2,462,842
295	$7,183	$33,894	$41,077	$2,428,948
296	$7,084	$33,992	$41,077	$2,394,956
297	$6,985	$34,092	$41,077	$2,360,864
298	$6,886	$34,191	$41,077	$2,326,673
299	$6,786	$34,291	$41,077	$2,292,383
300	$6,686	$34,391	$41,077	$2,257,992

第25年供款共

$492,922

第25年利息

$86,771

第25年共還本金

$406,151

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,586	$34,491	$41,077	$2,223,501
302	$6,485	$34,592	$41,077	$2,188,909
303	$6,384	$34,692	$41,077	$2,154,217
304	$6,283	$34,794	$41,077	$2,119,423
305	$6,182	$34,895	$41,077	$2,084,528
306	$6,080	$34,997	$41,077	$2,049,531
307	$5,978	$35,099	$41,077	$2,014,432
308	$5,875	$35,201	$41,077	$1,979,231
309	$5,773	$35,304	$41,077	$1,943,927
310	$5,670	$35,407	$41,077	$1,908,519
311	$5,567	$35,510	$41,077	$1,873,009
312	$5,463	$35,614	$41,077	$1,837,395

第26年供款共

$492,922

第26年利息

$72,325

第26年共還本金

$420,597

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,359	$35,718	$41,077	$1,801,678
314	$5,255	$35,822	$41,077	$1,765,856
315	$5,150	$35,926	$41,077	$1,729,929
316	$5,046	$36,031	$41,077	$1,693,898
317	$4,941	$36,136	$41,077	$1,657,762
318	$4,835	$36,242	$41,077	$1,621,520
319	$4,729	$36,347	$41,077	$1,585,173
320	$4,623	$36,453	$41,077	$1,548,719
321	$4,517	$36,560	$41,077	$1,512,160
322	$4,410	$36,666	$41,077	$1,475,493
323	$4,304	$36,773	$41,077	$1,438,720
324	$4,196	$36,881	$41,077	$1,401,839

第27年供款共

$492,922

第27年利息

$57,366

第27年共還本金

$435,556

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,089	$36,988	$41,077	$1,364,851
326	$3,981	$37,096	$41,077	$1,327,755
327	$3,873	$37,204	$41,077	$1,290,551
328	$3,764	$37,313	$41,077	$1,253,238
329	$3,655	$37,422	$41,077	$1,215,817
330	$3,546	$37,531	$41,077	$1,178,286
331	$3,437	$37,640	$41,077	$1,140,646
332	$3,327	$37,750	$41,077	$1,102,896
333	$3,217	$37,860	$41,077	$1,065,036
334	$3,106	$37,970	$41,077	$1,027,066
335	$2,996	$38,081	$41,077	$988,984
336	$2,885	$38,192	$41,077	$950,792

第28年供款共

$492,922

第28年利息

$41,874

第28年共還本金

$451,047

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,773	$38,304	$41,077	$912,489
338	$2,661	$38,415	$41,077	$874,073
339	$2,549	$38,527	$41,077	$835,546
340	$2,437	$38,640	$41,077	$796,906
341	$2,324	$38,753	$41,077	$758,153
342	$2,211	$38,866	$41,077	$719,288
343	$2,098	$38,979	$41,077	$680,309
344	$1,984	$39,093	$41,077	$641,216
345	$1,870	$39,207	$41,077	$602,010
346	$1,756	$39,321	$41,077	$562,689
347	$1,641	$39,436	$41,077	$523,253
348	$1,526	$39,551	$41,077	$483,703

第29年供款共

$492,922

第29年利息

$25,832

第29年共還本金

$467,090

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,411	$39,666	$41,077	$444,037
350	$1,295	$39,782	$41,077	$404,255
351	$1,179	$39,898	$41,077	$364,357
352	$1,063	$40,014	$41,077	$324,343
353	$946	$40,131	$41,077	$284,212
354	$829	$40,248	$41,077	$243,964
355	$712	$40,365	$41,077	$203,599
356	$594	$40,483	$41,077	$163,116
357	$476	$40,601	$41,077	$122,515
358	$357	$40,719	$41,077	$81,796
359	$239	$40,838	$41,077	$40,957
360	$119	$40,957	$41,077	$0

第30年供款共

$492,922

第30年利息

$9,219

第30年共還本金

$483,703

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$17,320,153

Disclaimer

Recommended properties

Mort. Insurance
info