Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$121,208

Single financed $544 , in total HK$121,208

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$21,622,348

Monthly Payment
$50,479

Down Payment

$2,780,000

Total Loan

$11,241,208

Total int. paid

$6,930,890

Stamp Duty

$521,250

Other

$149,000

Budget of property purchase

HK$3,450,250

Base on DTI ratio

$100,956

Budget of property purchase

HK$3,450,250

Down Payment

$2,780,000
Stamp Duty

$521,250
- AVD
  
  $521,250
Legal fee

$ 10,000
Agency Commission

$139,000
Mort. Insurance

$121,208

Min. Monthly Income Requirement

Base on DTI ratio

$100,956

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 PRISTINE VILLA

thumb_up

PRISTINE VILLA

1,184 ft²

@10,980

GFA

1,403 ft²

@9,266

local_fire_department HIT flight_takeoff 移民急讓 pets Pet Friendly price_change 蝕讓盤

Sale$13 M

1,184 ft²

@10,980

GFA

1,403 ft²

@9,266

Sale$13 M

local_fire_department HIT flight_takeoff 移民急讓 pets Pet Friendly price_change 蝕讓盤

Sai Kung TAI WAN

thumb_up

LOVELY SMALL WHOLE BLOCK NEXT TO THE SEASIDE

GFA

1,350 ft²

@10,370

local_offer Good Catch verified 首置必買

Sale$14 M

GFA

1,350 ft²

@10,370

Sale$14 M

local_offer Good Catch verified 首置必買

Shatin GREENWOOD TERR

thumb_up

GREENWOOD TERR

1,381 ft²

@9,399

GFA

1,668 ft²

@7,782

hotel_class King

Sale$12.98 M

1,381 ft²

@9,399

GFA

1,668 ft²

@7,782

Sale$12.98 M

hotel_class King

Sai Kung Pik Uk

thumb_up

CLEAR WATER BAY NICE UPPER DUPLEX

GFA

1,400 ft²

@9,286

vpn_key Key pets Pet Friendly

Sale$13 M

GFA

1,400 ft²

@9,286

Sale$13 M

vpn_key Key pets Pet Friendly

Ma On Shan LAKE SILVER TWR 06

thumb_up

Lake silver ; 1000’+ sq ft ; 3 room +1 storage +1 maids room

1,012 ft²

@14,328

GFA

1,319 ft²

@10,993

directions_run Sale real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$14.5 M

1,012 ft²

@14,328

GFA

1,319 ft²

@10,993

Sale$14.5 M

directions_run Sale real_estate_agent Rare hotel_class King local_offer Good Catch

Ma On Shan SAUSALITO TWR 02

thumb_up

SAUSALITO

971 ft²

@13,677

GFA

1,303 ft²

@10,192

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$13.28 M

971 ft²

@13,677

GFA

1,303 ft²

@10,192

Sale$13.28 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sai Kung MAU PO

thumb_up

Duplex in a Quiet Village

GFA

1,400 ft²

@9,643

local_fire_department HIT

Sale$13.5 M

GFA

1,400 ft²

@9,643

Sale$13.5 M

local_fire_department HIT

Tai Po THE HORIZON COURT C TWR 01

thumb_up

THE HORIZON COURT C TWR 01

760 ft²

@17,105

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$13 M

760 ft²

@17,105

Sale$13 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Ma On Shan SAUSALITO TWR 01

thumb_up

SAUSALITO TWR 01

971 ft²

@13,388

GFA

1,303 ft²

@9,977

local_fire_department HIT real_estate_agent Rare

Sale$13 M

971 ft²

@13,388

GFA

1,303 ft²

@9,977

Sale$13 M

local_fire_department HIT real_estate_agent Rare

Shatin DRAGONS RANGE COURT C TWR 01

thumb_up

DRAGONS RANGE COURT C TWR 01

963 ft²

@13,396

local_fire_department HIT local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$12.9 M

963 ft²

@13,396

Sale$12.9 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sole

Sai Kung HO CHUNG

thumb_up

(Sole Agent) Ho Chung Upper Duplex with Indeed Parking spaces

GFA

1,400 ft²

@9,857

real_estate_agent Rare hotel_class King vpn_key Key

Sale$13.8 M

GFA

1,400 ft²

@9,857

Sale$13.8 M

real_estate_agent Rare hotel_class King vpn_key Key

Sai Kung MOUNT PAVILIA

thumb_up

nice decoration , open view

968 ft²

@14,979

real_estate_agent Rare

Sale$14.5 M

968 ft²

@14,979

Sale$14.5 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$67,278	$51,698	$42,365	$36,156
1.500	$69,779	$54,244	$44,958	$38,796
2.000	$72,338	$56,867	$47,646	$41,550
2.500	$74,955	$59,567	$50,430	$44,416
3.000	$77,630	$62,343	$53,307	$47,393
3.500	$80,361	$65,194	$56,276	$50,478
4.000	$83,150	$68,120	$59,335	$53,667
4.500	$85,994	$71,117	$62,482	$56,958
5.000	$88,895	$74,187	$65,715	$60,345
5.500	$91,850	$77,327	$69,031	$63,826
6.000	$94,860	$80,536	$72,427	$67,397

Monthly Payment$50,479

Term

30Year

Loan amount

$11,241,208

Total int. paid

$6,930,890

Total Loan and Interest

$18,172,098

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$32,787	$17,691	$50,478	$11,223,517
2	$32,735	$17,743	$50,478	$11,205,774
3	$32,684	$17,795	$50,478	$11,187,979
4	$32,632	$17,846	$50,478	$11,170,133
5	$32,580	$17,898	$50,478	$11,152,235
6	$32,527	$17,951	$50,478	$11,134,284
7	$32,475	$18,003	$50,478	$11,116,281
8	$32,422	$18,056	$50,478	$11,098,225
9	$32,370	$18,108	$50,478	$11,080,117
10	$32,317	$18,161	$50,478	$11,061,956
11	$32,264	$18,214	$50,478	$11,043,742
12	$32,211	$18,267	$50,478	$11,025,475

第1年供款共

$605,737

第1年利息

$390,003

第1年共還本金

$215,733

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$32,158	$18,320	$50,478	$11,007,154
14	$32,104	$18,374	$50,478	$10,988,781
15	$32,051	$18,427	$50,478	$10,970,353
16	$31,997	$18,481	$50,478	$10,951,872
17	$31,943	$18,535	$50,478	$10,933,337
18	$31,889	$18,589	$50,478	$10,914,748
19	$31,835	$18,643	$50,478	$10,896,104
20	$31,780	$18,698	$50,478	$10,877,407
21	$31,726	$18,752	$50,478	$10,858,654
22	$31,671	$18,807	$50,478	$10,839,847
23	$31,616	$18,862	$50,478	$10,820,986
24	$31,561	$18,917	$50,478	$10,802,069

第2年供款共

$605,737

第2年利息

$382,330

第2年共還本金

$223,406

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$31,506	$18,972	$50,478	$10,783,097
26	$31,451	$19,027	$50,478	$10,764,069
27	$31,395	$19,083	$50,478	$10,744,986
28	$31,340	$19,139	$50,478	$10,725,848
29	$31,284	$19,194	$50,478	$10,706,654
30	$31,228	$19,250	$50,478	$10,687,403
31	$31,172	$19,306	$50,478	$10,668,097
32	$31,115	$19,363	$50,478	$10,648,734
33	$31,059	$19,419	$50,478	$10,629,315
34	$31,002	$19,476	$50,478	$10,609,839
35	$30,945	$19,533	$50,478	$10,590,306
36	$30,888	$19,590	$50,478	$10,570,717

第3年供款共

$605,737

第3年利息

$374,385

第3年共還本金

$231,352

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$30,831	$19,647	$50,478	$10,551,070
38	$30,774	$19,704	$50,478	$10,531,366
39	$30,716	$19,762	$50,478	$10,511,604
40	$30,659	$19,819	$50,478	$10,491,785
41	$30,601	$19,877	$50,478	$10,471,908
42	$30,543	$19,935	$50,478	$10,451,973
43	$30,485	$19,993	$50,478	$10,431,980
44	$30,427	$20,051	$50,478	$10,411,928
45	$30,368	$20,110	$50,478	$10,391,819
46	$30,309	$20,169	$50,478	$10,371,650
47	$30,251	$20,227	$50,478	$10,351,423
48	$30,192	$20,286	$50,478	$10,331,136

第4年供款共

$605,737

第4年利息

$366,156

第4年共還本金

$239,581

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$30,132	$20,346	$50,478	$10,310,791
50	$30,073	$20,405	$50,478	$10,290,386
51	$30,014	$20,464	$50,478	$10,269,921
52	$29,954	$20,524	$50,478	$10,249,397
53	$29,894	$20,584	$50,478	$10,228,813
54	$29,834	$20,644	$50,478	$10,208,169
55	$29,774	$20,704	$50,478	$10,187,465
56	$29,713	$20,765	$50,478	$10,166,700
57	$29,653	$20,825	$50,478	$10,145,875
58	$29,592	$20,886	$50,478	$10,124,989
59	$29,531	$20,947	$50,478	$10,104,042
60	$29,470	$21,008	$50,478	$10,083,035

第5年供款共

$605,737

第5年利息

$357,635

第5年共還本金

$248,102

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$29,409	$21,069	$50,478	$10,061,965
62	$29,347	$21,131	$50,478	$10,040,835
63	$29,286	$21,192	$50,478	$10,019,642
64	$29,224	$21,254	$50,478	$9,998,388
65	$29,162	$21,316	$50,478	$9,977,072
66	$29,100	$21,378	$50,478	$9,955,694
67	$29,037	$21,441	$50,478	$9,934,253
68	$28,975	$21,503	$50,478	$9,912,750
69	$28,912	$21,566	$50,478	$9,891,184
70	$28,849	$21,629	$50,478	$9,869,556
71	$28,786	$21,692	$50,478	$9,847,864
72	$28,723	$21,755	$50,478	$9,826,109

第6年供款共

$605,737

第6年利息

$348,811

第6年共還本金

$256,926

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$28,659	$21,819	$50,478	$9,804,290
74	$28,596	$21,882	$50,478	$9,782,408
75	$28,532	$21,946	$50,478	$9,760,462
76	$28,468	$22,010	$50,478	$9,738,452
77	$28,404	$22,074	$50,478	$9,716,378
78	$28,339	$22,139	$50,478	$9,694,239
79	$28,275	$22,203	$50,478	$9,672,036
80	$28,210	$22,268	$50,478	$9,649,768
81	$28,145	$22,333	$50,478	$9,627,435
82	$28,080	$22,398	$50,478	$9,605,037
83	$28,015	$22,463	$50,478	$9,582,574
84	$27,949	$22,529	$50,478	$9,560,045

第7年供款共

$605,737

第7年利息

$339,673

第7年共還本金

$266,064

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$27,883	$22,595	$50,478	$9,537,450
86	$27,818	$22,660	$50,478	$9,514,790
87	$27,751	$22,727	$50,478	$9,492,063
88	$27,685	$22,793	$50,478	$9,469,270
89	$27,619	$22,859	$50,478	$9,446,411
90	$27,552	$22,926	$50,478	$9,423,485
91	$27,485	$22,993	$50,478	$9,400,492
92	$27,418	$23,060	$50,478	$9,377,432
93	$27,351	$23,127	$50,478	$9,354,305
94	$27,283	$23,195	$50,478	$9,331,110
95	$27,216	$23,262	$50,478	$9,307,848
96	$27,148	$23,330	$50,478	$9,284,518

第8年供款共

$605,737

第8年利息

$330,210

第8年共還本金

$275,527

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$27,080	$23,398	$50,478	$9,261,119
98	$27,012	$23,466	$50,478	$9,237,653
99	$26,943	$23,535	$50,478	$9,214,118
100	$26,875	$23,604	$50,478	$9,190,515
101	$26,806	$23,672	$50,478	$9,166,842
102	$26,737	$23,741	$50,478	$9,143,101
103	$26,667	$23,811	$50,478	$9,119,290
104	$26,598	$23,880	$50,478	$9,095,410
105	$26,528	$23,950	$50,478	$9,071,460
106	$26,458	$24,020	$50,478	$9,047,441
107	$26,388	$24,090	$50,478	$9,023,351
108	$26,318	$24,160	$50,478	$8,999,191

第9年供款共

$605,737

第9年利息

$320,410

第9年共還本金

$285,327

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$26,248	$24,230	$50,478	$8,974,961
110	$26,177	$24,301	$50,478	$8,950,660
111	$26,106	$24,372	$50,478	$8,926,288
112	$26,035	$24,443	$50,478	$8,901,845
113	$25,964	$24,514	$50,478	$8,877,330
114	$25,892	$24,586	$50,478	$8,852,744
115	$25,821	$24,658	$50,478	$8,828,087
116	$25,749	$24,729	$50,478	$8,803,357
117	$25,676	$24,802	$50,478	$8,778,556
118	$25,604	$24,874	$50,478	$8,753,682
119	$25,532	$24,946	$50,478	$8,728,735
120	$25,459	$25,019	$50,478	$8,703,716

第10年供款共

$605,737

第10年利息

$310,262

第10年共還本金

$295,475

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$25,386	$25,092	$50,478	$8,678,624
122	$25,313	$25,165	$50,478	$8,653,459
123	$25,239	$25,239	$50,478	$8,628,220
124	$25,166	$25,312	$50,478	$8,602,907
125	$25,092	$25,386	$50,478	$8,577,521
126	$25,018	$25,460	$50,478	$8,552,061
127	$24,944	$25,535	$50,478	$8,526,526
128	$24,869	$25,609	$50,478	$8,500,917
129	$24,794	$25,684	$50,478	$8,475,234
130	$24,719	$25,759	$50,478	$8,449,475
131	$24,644	$25,834	$50,478	$8,423,641
132	$24,569	$25,909	$50,478	$8,397,732

第11年供款共

$605,737

第11年利息

$299,753

第11年共還本金

$305,984

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$24,493	$25,985	$50,478	$8,371,747
134	$24,418	$26,060	$50,478	$8,345,687
135	$24,342	$26,136	$50,478	$8,319,551
136	$24,265	$26,213	$50,478	$8,293,338
137	$24,189	$26,289	$50,478	$8,267,049
138	$24,112	$26,366	$50,478	$8,240,683
139	$24,035	$26,443	$50,478	$8,214,240
140	$23,958	$26,520	$50,478	$8,187,720
141	$23,881	$26,597	$50,478	$8,161,123
142	$23,803	$26,675	$50,478	$8,134,448
143	$23,725	$26,753	$50,478	$8,107,696
144	$23,647	$26,831	$50,478	$8,080,865

第12年供款共

$605,737

第12年利息

$288,870

第12年共還本金

$316,867

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$23,569	$26,909	$50,478	$8,053,956
146	$23,491	$26,987	$50,478	$8,026,969
147	$23,412	$27,066	$50,478	$7,999,903
148	$23,333	$27,145	$50,478	$7,972,758
149	$23,254	$27,224	$50,478	$7,945,534
150	$23,174	$27,304	$50,478	$7,918,230
151	$23,095	$27,383	$50,478	$7,890,847
152	$23,015	$27,463	$50,478	$7,863,384
153	$22,935	$27,543	$50,478	$7,835,841
154	$22,855	$27,624	$50,478	$7,808,217
155	$22,774	$27,704	$50,478	$7,780,513
156	$22,693	$27,785	$50,478	$7,752,728

第13年供款共

$605,737

第13年利息

$277,600

第13年共還本金

$328,137

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$22,612	$27,866	$50,478	$7,724,862
158	$22,531	$27,947	$50,478	$7,696,915
159	$22,449	$28,029	$50,478	$7,668,886
160	$22,368	$28,110	$50,478	$7,640,776
161	$22,286	$28,192	$50,478	$7,612,583
162	$22,203	$28,275	$50,478	$7,584,309
163	$22,121	$28,357	$50,478	$7,555,952
164	$22,038	$28,440	$50,478	$7,527,512
165	$21,955	$28,523	$50,478	$7,498,989
166	$21,872	$28,606	$50,478	$7,470,383
167	$21,789	$28,689	$50,478	$7,441,694
168	$21,705	$28,773	$50,478	$7,412,920

第14年供款共

$605,737

第14年利息

$265,929

第14年共還本金

$339,808

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$21,621	$28,857	$50,478	$7,384,063
170	$21,537	$28,941	$50,478	$7,355,122
171	$21,452	$29,026	$50,478	$7,326,097
172	$21,368	$29,110	$50,478	$7,296,986
173	$21,283	$29,195	$50,478	$7,267,791
174	$21,198	$29,280	$50,478	$7,238,511
175	$21,112	$29,366	$50,478	$7,209,145
176	$21,027	$29,451	$50,478	$7,179,694
177	$20,941	$29,537	$50,478	$7,150,156
178	$20,855	$29,623	$50,478	$7,120,533
179	$20,768	$29,710	$50,478	$7,090,823
180	$20,682	$29,796	$50,478	$7,061,027

第15年供款共

$605,737

第15年利息

$253,843

第15年共還本金

$351,894

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$20,595	$29,883	$50,478	$7,031,143
182	$20,508	$29,971	$50,478	$7,001,173
183	$20,420	$30,058	$50,478	$6,971,115
184	$20,332	$30,146	$50,478	$6,940,969
185	$20,244	$30,234	$50,478	$6,910,736
186	$20,156	$30,322	$50,478	$6,880,414
187	$20,068	$30,410	$50,478	$6,850,004
188	$19,979	$30,499	$50,478	$6,819,505
189	$19,890	$30,588	$50,478	$6,788,917
190	$19,801	$30,677	$50,478	$6,758,240
191	$19,712	$30,767	$50,478	$6,727,474
192	$19,622	$30,856	$50,478	$6,696,617

第16年供款共

$605,737

第16年利息

$241,327

第16年共還本金

$364,409

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$19,532	$30,946	$50,478	$6,665,671
194	$19,442	$31,037	$50,478	$6,634,635
195	$19,351	$31,127	$50,478	$6,603,507
196	$19,260	$31,218	$50,478	$6,572,290
197	$19,169	$31,309	$50,478	$6,540,981
198	$19,078	$31,400	$50,478	$6,509,581
199	$18,986	$31,492	$50,478	$6,478,089
200	$18,894	$31,584	$50,478	$6,446,505
201	$18,802	$31,676	$50,478	$6,414,829
202	$18,710	$31,768	$50,478	$6,383,061
203	$18,617	$31,861	$50,478	$6,351,201
204	$18,524	$31,954	$50,478	$6,319,247

第17年供款共

$605,737

第17年利息

$228,366

第17年共還本金

$377,370

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$18,431	$32,047	$50,478	$6,287,200
206	$18,338	$32,140	$50,478	$6,255,060
207	$18,244	$32,234	$50,478	$6,222,825
208	$18,150	$32,328	$50,478	$6,190,497
209	$18,056	$32,422	$50,478	$6,158,075
210	$17,961	$32,517	$50,478	$6,125,558
211	$17,866	$32,612	$50,478	$6,092,946
212	$17,771	$32,707	$50,478	$6,060,239
213	$17,676	$32,802	$50,478	$6,027,437
214	$17,580	$32,898	$50,478	$5,994,539
215	$17,484	$32,994	$50,478	$5,961,545
216	$17,388	$33,090	$50,478	$5,928,455

第18年供款共

$605,737

第18年利息

$214,944

第18年共還本金

$390,792

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$17,291	$33,187	$50,478	$5,895,268
218	$17,195	$33,284	$50,478	$5,861,984
219	$17,097	$33,381	$50,478	$5,828,604
220	$17,000	$33,478	$50,478	$5,795,126
221	$16,902	$33,576	$50,478	$5,761,550
222	$16,805	$33,674	$50,478	$5,727,877
223	$16,706	$33,772	$50,478	$5,694,105
224	$16,608	$33,870	$50,478	$5,660,235
225	$16,509	$33,969	$50,478	$5,626,266
226	$16,410	$34,068	$50,478	$5,592,197
227	$16,311	$34,167	$50,478	$5,558,030
228	$16,211	$34,267	$50,478	$5,523,763

第19年供款共

$605,737

第19年利息

$201,045

第19年共還本金

$404,692

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,111	$34,367	$50,478	$5,489,396
230	$16,011	$34,467	$50,478	$5,454,929
231	$15,910	$34,568	$50,478	$5,420,361
232	$15,809	$34,669	$50,478	$5,385,692
233	$15,708	$34,770	$50,478	$5,350,922
234	$15,607	$34,871	$50,478	$5,316,051
235	$15,505	$34,973	$50,478	$5,281,078
236	$15,403	$35,075	$50,478	$5,246,003
237	$15,301	$35,177	$50,478	$5,210,826
238	$15,198	$35,280	$50,478	$5,175,546
239	$15,095	$35,383	$50,478	$5,140,164
240	$14,992	$35,486	$50,478	$5,104,678

第20年供款共

$605,737

第20年利息

$186,651

第20年共還本金

$419,085

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$14,889	$35,589	$50,478	$5,069,088
242	$14,785	$35,693	$50,478	$5,033,395
243	$14,681	$35,797	$50,478	$4,997,598
244	$14,576	$35,902	$50,478	$4,961,696
245	$14,472	$36,006	$50,478	$4,925,690
246	$14,367	$36,111	$50,478	$4,889,578
247	$14,261	$36,217	$50,478	$4,853,361
248	$14,156	$36,322	$50,478	$4,817,039
249	$14,050	$36,428	$50,478	$4,780,611
250	$13,943	$36,535	$50,478	$4,744,076
251	$13,837	$36,641	$50,478	$4,707,435
252	$13,730	$36,748	$50,478	$4,670,687

第21年供款共

$605,737

第21年利息

$171,746

第21年共還本金

$433,991

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$13,623	$36,855	$50,478	$4,633,832
254	$13,515	$36,963	$50,478	$4,596,869
255	$13,408	$37,071	$50,478	$4,559,798
256	$13,299	$37,179	$50,478	$4,522,620
257	$13,191	$37,287	$50,478	$4,485,333
258	$13,082	$37,396	$50,478	$4,447,937
259	$12,973	$37,505	$50,478	$4,410,432
260	$12,864	$37,614	$50,478	$4,372,818
261	$12,754	$37,724	$50,478	$4,335,094
262	$12,644	$37,834	$50,478	$4,297,260
263	$12,534	$37,944	$50,478	$4,259,315
264	$12,423	$38,055	$50,478	$4,221,260

第22年供款共

$605,737

第22年利息

$156,310

第22年共還本金

$449,427

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,312	$38,166	$50,478	$4,183,094
266	$12,201	$38,277	$50,478	$4,144,817
267	$12,089	$38,389	$50,478	$4,106,428
268	$11,977	$38,501	$50,478	$4,067,927
269	$11,865	$38,613	$50,478	$4,029,314
270	$11,752	$38,726	$50,478	$3,990,588
271	$11,639	$38,839	$50,478	$3,951,749
272	$11,526	$38,952	$50,478	$3,912,797
273	$11,412	$39,066	$50,478	$3,873,731
274	$11,298	$39,180	$50,478	$3,834,551
275	$11,184	$39,294	$50,478	$3,795,257
276	$11,070	$39,409	$50,478	$3,755,849

第23年供款共

$605,737

第23年利息

$140,325

第23年共還本金

$465,411

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$10,955	$39,523	$50,478	$3,716,325
278	$10,839	$39,639	$50,478	$3,676,687
279	$10,724	$39,754	$50,478	$3,636,932
280	$10,608	$39,870	$50,478	$3,597,062
281	$10,491	$39,987	$50,478	$3,557,075
282	$10,375	$40,103	$50,478	$3,516,972
283	$10,258	$40,220	$50,478	$3,476,752
284	$10,141	$40,338	$50,478	$3,436,414
285	$10,023	$40,455	$50,478	$3,395,959
286	$9,905	$40,573	$50,478	$3,355,386
287	$9,787	$40,692	$50,478	$3,314,694
288	$9,668	$40,810	$50,478	$3,273,884

第24年供款共

$605,737

第24年利息

$123,772

第24年共還本金

$481,965

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,549	$40,929	$50,478	$3,232,955
290	$9,429	$41,049	$50,478	$3,191,906
291	$9,310	$41,168	$50,478	$3,150,738
292	$9,190	$41,288	$50,478	$3,109,450
293	$9,069	$41,409	$50,478	$3,068,041
294	$8,948	$41,530	$50,478	$3,026,511
295	$8,827	$41,651	$50,478	$2,984,861
296	$8,706	$41,772	$50,478	$2,943,088
297	$8,584	$41,894	$50,478	$2,901,194
298	$8,462	$42,016	$50,478	$2,859,178
299	$8,339	$42,139	$50,478	$2,817,039
300	$8,216	$42,262	$50,478	$2,774,778

第25年供款共

$605,737

第25年利息

$106,630

第25年共還本金

$499,107

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,093	$42,385	$50,478	$2,732,393
302	$7,969	$42,509	$50,478	$2,689,884
303	$7,845	$42,633	$50,478	$2,647,252
304	$7,721	$42,757	$50,478	$2,604,495
305	$7,596	$42,882	$50,478	$2,561,613
306	$7,471	$43,007	$50,478	$2,518,606
307	$7,346	$43,132	$50,478	$2,475,474
308	$7,220	$43,258	$50,478	$2,432,216
309	$7,094	$43,384	$50,478	$2,388,832
310	$6,967	$43,511	$50,478	$2,345,322
311	$6,841	$43,638	$50,478	$2,301,684
312	$6,713	$43,765	$50,478	$2,257,919

第26年供款共

$605,737

第26年利息

$88,878

第26年共還本金

$516,858

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,586	$43,892	$50,478	$2,214,027
314	$6,458	$44,020	$50,478	$2,170,006
315	$6,329	$44,149	$50,478	$2,125,858
316	$6,200	$44,278	$50,478	$2,081,580
317	$6,071	$44,407	$50,478	$2,037,173
318	$5,942	$44,536	$50,478	$1,992,637
319	$5,812	$44,666	$50,478	$1,947,971
320	$5,682	$44,796	$50,478	$1,903,174
321	$5,551	$44,927	$50,478	$1,858,247
322	$5,420	$45,058	$50,478	$1,813,189
323	$5,288	$45,190	$50,478	$1,767,999
324	$5,157	$45,321	$50,478	$1,722,678

第27年供款共

$605,737

第27年利息

$70,495

第27年共還本金

$535,241

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,024	$45,454	$50,478	$1,677,224
326	$4,892	$45,586	$50,478	$1,631,638
327	$4,759	$45,719	$50,478	$1,585,919
328	$4,626	$45,852	$50,478	$1,540,067
329	$4,492	$45,986	$50,478	$1,494,081
330	$4,358	$46,120	$50,478	$1,447,960
331	$4,223	$46,255	$50,478	$1,401,705
332	$4,088	$46,390	$50,478	$1,355,316
333	$3,953	$46,525	$50,478	$1,308,791
334	$3,817	$46,661	$50,478	$1,262,130
335	$3,681	$46,797	$50,478	$1,215,333
336	$3,545	$46,933	$50,478	$1,168,400

第28年供款共

$605,737

第28年利息

$51,458

第28年共還本金

$554,278

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,408	$47,070	$50,478	$1,121,329
338	$3,271	$47,208	$50,478	$1,074,122
339	$3,133	$47,345	$50,478	$1,026,777
340	$2,995	$47,483	$50,478	$979,294
341	$2,856	$47,622	$50,478	$931,672
342	$2,717	$47,761	$50,478	$883,911
343	$2,578	$47,900	$50,478	$836,011
344	$2,438	$48,040	$50,478	$787,971
345	$2,298	$48,180	$50,478	$739,792
346	$2,158	$48,320	$50,478	$691,471
347	$2,017	$48,461	$50,478	$643,010
348	$1,875	$48,603	$50,478	$594,407

第29年供款共

$605,737

第29年利息

$31,744

第29年共還本金

$573,992

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,734	$48,744	$50,478	$545,663
350	$1,592	$48,887	$50,478	$496,777
351	$1,449	$49,029	$50,478	$447,747
352	$1,306	$49,172	$50,478	$398,575
353	$1,163	$49,316	$50,478	$349,260
354	$1,019	$49,459	$50,478	$299,800
355	$874	$49,604	$50,478	$250,197
356	$730	$49,748	$50,478	$200,448
357	$585	$49,893	$50,478	$150,555
358	$439	$50,039	$50,478	$100,516
359	$293	$50,185	$50,478	$50,331
360	$147	$50,331	$50,478	$0

第30年供款共

$605,737

第30年利息

$11,329

第30年共還本金

$594,407

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$21,622,348

Disclaimer

Recommended properties

Mort. Insurance
info