Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$130,800

Single financed $587 , in total HK$130,800

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$23,332,677

Monthly Payment
$54,473

Down Payment

$3,000,000

Total Loan

$12,130,800

Total int. paid

$7,479,377

Stamp Duty

$562,500

Other

$160,000

Budget of property purchase

HK$3,722,500

Base on DTI ratio

$108,945

Budget of property purchase

HK$3,722,500

Down Payment

$3,000,000
Stamp Duty

$562,500
- AVD
  
  $562,500
Legal fee

$ 10,000
Agency Commission

$150,000
Mort. Insurance

$130,800

Min. Monthly Income Requirement

Base on DTI ratio

$108,945

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 LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

1,042 ft²

@14,395

GFA

1,361 ft²

@11,021

local_fire_department HIT local_offer Good Catch

Sale$15 M

1,042 ft²

@14,395

GFA

1,361 ft²

@11,021

Sale$15 M

local_fire_department HIT local_offer Good Catch

Shatin PICTORIAL GDN PH 02 BLK A GALAXY CT

thumb_up

PICTORIAL GDN

711 ft²

@22,504

GFA

1,006 ft²

@15,905

local_fire_department HIT

Sale$16 M

711 ft²

@22,504

GFA

1,006 ft²

@15,905

Sale$16 M

local_fire_department HIT

Sai Kung VILLA ROYALE

thumb_up

VILLA ROYALE

1,234 ft²

@11,994

GFA

2,003 ft²

@7,389

directions_run Sale local_offer Good Catch verified 首置必買

Sale$14.8 M

1,234 ft²

@11,994

GFA

2,003 ft²

@7,389

Sale$14.8 M

directions_run Sale local_offer Good Catch verified 首置必買

Shatin DRAGONS RANGE

thumb_up

SHATIN DRAGONS RANGE

963 ft²

@14,538

local_offer Good Catch

Sale$14 M

963 ft²

@14,538

Sale$14 M

local_offer Good Catch

Ma On Shan SEANORAMA TWR 02A

thumb_up

SEANORAMA TWR 02A

1,152 ft²

@12,934

directions_run Sale local_offer Good Catch

Sale$14.9 M

1,152 ft²

@12,934

Sale$14.9 M

directions_run Sale local_offer Good Catch

Ma On Shan LAKE SILVER TWR 06

thumb_up

LAKE SILVER TWR 06

919 ft²

@16,300

GFA

1,203 ft²

@12,452

local_fire_department HIT hotel_class King

Sale$14.98 M

919 ft²

@16,300

GFA

1,203 ft²

@12,452

Sale$14.98 M

local_fire_department HIT hotel_class King

Tai Po PROVIDENCE BAY THE GRACES TWR 06

thumb_up

PROVIDENCE BAY THE GRACES TWR 06

1,073 ft²

@14,911

GFA

1,457 ft²

@10,981

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$16 M

1,073 ft²

@14,911

GFA

1,457 ft²

@10,981

Sale$16 M

local_fire_department HIT hotel_class King local_offer Good Catch

Shatin PALAZZO TWR 02

thumb_up

Luxury property of Fotan Station

996 ft²

@16,064

GFA

1,276 ft²

@12,539

transfer_within_a_station Quality Migrant

Sale$16 M

996 ft²

@16,064

GFA

1,276 ft²

@12,539

Sale$16 M

transfer_within_a_station Quality Migrant

Ma On Shan SAUSALITO TWR 02

thumb_up

Fuul sea view unit,

971 ft²

@14,418

GFA

1,303 ft²

@10,744

hotel_class King

Sale$14 M

971 ft²

@14,418

GFA

1,303 ft²

@10,744

Sale$14 M

hotel_class King

Ma On Shan LAKE SILVER TWR 01

thumb_up

LAKE SILVER TWR 01

1,001 ft²

@14,486

GFA

1,319 ft²

@10,993

local_fire_department HIT directions_run Sale pets Pet Friendly

Sale$14.5 M

1,001 ft²

@14,486

GFA

1,319 ft²

@10,993

Sale$14.5 M

local_fire_department HIT directions_run Sale pets Pet Friendly

Sai Kung THE MEDITERRANEAN

thumb_up

Sai Kung Town 3 Bedrooms with parking space

1,003 ft²

@14,457

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$14.5 M

1,003 ft²

@14,457

Sale$14.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Sai Kung Ho Chung

thumb_up

Whole Block Village House in Gated Community

GFA

2,100 ft²

@7,143

real_estate_agent Rare local_offer Good Catch

Sale$15 M

GFA

2,100 ft²

@7,143

Sale$15 M

real_estate_agent Rare local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$72,602	$55,789	$45,718	$39,017
1.500	$75,301	$58,537	$48,515	$41,866
2.000	$78,063	$61,368	$51,417	$44,838
2.500	$80,887	$64,281	$54,421	$47,931
3.000	$83,773	$67,277	$57,526	$51,144
3.500	$86,721	$70,354	$60,730	$54,473
4.000	$89,730	$73,510	$64,031	$57,914
4.500	$92,800	$76,745	$67,427	$61,465
5.000	$95,930	$80,058	$70,915	$65,121
5.500	$99,119	$83,446	$74,494	$68,877
6.000	$102,367	$86,909	$78,159	$72,730

Monthly Payment$54,473

Term

30Year

Loan amount

$12,130,800

Total int. paid

$7,479,377

Total Loan and Interest

$19,610,177

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$35,382	$19,091	$54,473	$12,111,709
2	$35,326	$19,147	$54,473	$12,092,562
3	$35,270	$19,203	$54,473	$12,073,359
4	$35,214	$19,259	$54,473	$12,054,100
5	$35,158	$19,315	$54,473	$12,034,785
6	$35,101	$19,371	$54,473	$12,015,414
7	$35,045	$19,428	$54,473	$11,995,986
8	$34,988	$19,484	$54,473	$11,976,502
9	$34,931	$19,541	$54,473	$11,956,961
10	$34,874	$19,598	$54,473	$11,937,363
11	$34,817	$19,655	$54,473	$11,917,707
12	$34,760	$19,713	$54,473	$11,897,994

第1年供款共

$653,673

第1年利息

$420,867

第1年共還本金

$232,806

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$34,702	$19,770	$54,473	$11,878,224
14	$34,645	$19,828	$54,473	$11,858,396
15	$34,587	$19,886	$54,473	$11,838,511
16	$34,529	$19,944	$54,473	$11,818,567
17	$34,471	$20,002	$54,473	$11,798,565
18	$34,412	$20,060	$54,473	$11,778,505
19	$34,354	$20,119	$54,473	$11,758,386
20	$34,295	$20,177	$54,473	$11,738,209
21	$34,236	$20,236	$54,473	$11,717,972
22	$34,177	$20,295	$54,473	$11,697,677
23	$34,118	$20,354	$54,473	$11,677,323
24	$34,059	$20,414	$54,473	$11,656,909

第2年供款共

$653,673

第2年利息

$412,587

第2年共還本金

$241,086

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$33,999	$20,473	$54,473	$11,636,435
26	$33,940	$20,533	$54,473	$11,615,902
27	$33,880	$20,593	$54,473	$11,595,309
28	$33,820	$20,653	$54,473	$11,574,656
29	$33,759	$20,713	$54,473	$11,553,943
30	$33,699	$20,774	$54,473	$11,533,169
31	$33,638	$20,834	$54,473	$11,512,335
32	$33,578	$20,895	$54,473	$11,491,440
33	$33,517	$20,956	$54,473	$11,470,484
34	$33,456	$21,017	$54,473	$11,449,467
35	$33,394	$21,078	$54,473	$11,428,388
36	$33,333	$21,140	$54,473	$11,407,248

第3年供款共

$653,673

第3年利息

$404,012

第3年共還本金

$249,660

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$33,271	$21,202	$54,473	$11,386,047
38	$33,209	$21,263	$54,473	$11,364,783
39	$33,147	$21,325	$54,473	$11,343,458
40	$33,085	$21,388	$54,473	$11,322,070
41	$33,023	$21,450	$54,473	$11,300,620
42	$32,960	$21,513	$54,473	$11,279,108
43	$32,897	$21,575	$54,473	$11,257,532
44	$32,834	$21,638	$54,473	$11,235,894
45	$32,771	$21,701	$54,473	$11,214,193
46	$32,708	$21,765	$54,473	$11,192,428
47	$32,645	$21,828	$54,473	$11,170,600
48	$32,581	$21,892	$54,473	$11,148,708

第4年供款共

$653,673

第4年利息

$395,132

第4年共還本金

$258,540

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$32,517	$21,956	$54,473	$11,126,752
50	$32,453	$22,020	$54,473	$11,104,733
51	$32,389	$22,084	$54,473	$11,082,649
52	$32,324	$22,148	$54,473	$11,060,501
53	$32,260	$22,213	$54,473	$11,038,288
54	$32,195	$22,278	$54,473	$11,016,010
55	$32,130	$22,343	$54,473	$10,993,667
56	$32,065	$22,408	$54,473	$10,971,259
57	$32,000	$22,473	$54,473	$10,948,786
58	$31,934	$22,539	$54,473	$10,926,247
59	$31,868	$22,604	$54,473	$10,903,643
60	$31,802	$22,670	$54,473	$10,880,972

第5年供款共

$653,673

第5年利息

$385,937

第5年共還本金

$267,736

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,736	$22,737	$54,473	$10,858,236
62	$31,670	$22,803	$54,473	$10,835,433
63	$31,603	$22,869	$54,473	$10,812,564
64	$31,537	$22,936	$54,473	$10,789,628
65	$31,470	$23,003	$54,473	$10,766,625
66	$31,403	$23,070	$54,473	$10,743,555
67	$31,335	$23,137	$54,473	$10,720,417
68	$31,268	$23,205	$54,473	$10,697,212
69	$31,200	$23,273	$54,473	$10,673,940
70	$31,132	$23,340	$54,473	$10,650,600
71	$31,064	$23,408	$54,473	$10,627,191
72	$30,996	$23,477	$54,473	$10,603,714

第6年供款共

$653,673

第6年利息

$376,414

第6年共還本金

$277,258

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$30,928	$23,545	$54,473	$10,580,169
74	$30,859	$23,614	$54,473	$10,556,555
75	$30,790	$23,683	$54,473	$10,532,873
76	$30,721	$23,752	$54,473	$10,509,121
77	$30,652	$23,821	$54,473	$10,485,300
78	$30,582	$23,891	$54,473	$10,461,409
79	$30,512	$23,960	$54,473	$10,437,449
80	$30,443	$24,030	$54,473	$10,413,419
81	$30,372	$24,100	$54,473	$10,389,318
82	$30,302	$24,171	$54,473	$10,365,148
83	$30,232	$24,241	$54,473	$10,340,907
84	$30,161	$24,312	$54,473	$10,316,595

第7年供款共

$653,673

第7年利息

$366,553

第7年共還本金

$287,119

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$30,090	$24,383	$54,473	$10,292,212
86	$30,019	$24,454	$54,473	$10,267,759
87	$29,948	$24,525	$54,473	$10,243,234
88	$29,876	$24,597	$54,473	$10,218,637
89	$29,804	$24,668	$54,473	$10,193,969
90	$29,732	$24,740	$54,473	$10,169,228
91	$29,660	$24,812	$54,473	$10,144,416
92	$29,588	$24,885	$54,473	$10,119,531
93	$29,515	$24,957	$54,473	$10,094,574
94	$29,443	$25,030	$54,473	$10,069,543
95	$29,370	$25,103	$54,473	$10,044,440
96	$29,296	$25,176	$54,473	$10,019,264

第8年供款共

$653,673

第8年利息

$356,341

第8年共還本金

$297,331

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$29,223	$25,250	$54,473	$9,994,014
98	$29,149	$25,324	$54,473	$9,968,690
99	$29,075	$25,397	$54,473	$9,943,293
100	$29,001	$25,471	$54,473	$9,917,821
101	$28,927	$25,546	$54,473	$9,892,276
102	$28,852	$25,620	$54,473	$9,866,656
103	$28,778	$25,695	$54,473	$9,840,961
104	$28,703	$25,770	$54,473	$9,815,191
105	$28,628	$25,845	$54,473	$9,789,346
106	$28,552	$25,920	$54,473	$9,763,425
107	$28,477	$25,996	$54,473	$9,737,429
108	$28,401	$26,072	$54,473	$9,711,357

第9年供款共

$653,673

第9年利息

$345,766

第9年共還本金

$307,906

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,325	$26,148	$54,473	$9,685,209
110	$28,249	$26,224	$54,473	$9,658,985
111	$28,172	$26,301	$54,473	$9,632,684
112	$28,095	$26,377	$54,473	$9,606,307
113	$28,018	$26,454	$54,473	$9,579,853
114	$27,941	$26,531	$54,473	$9,553,321
115	$27,864	$26,609	$54,473	$9,526,712
116	$27,786	$26,686	$54,473	$9,500,026
117	$27,708	$26,764	$54,473	$9,473,262
118	$27,630	$26,842	$54,473	$9,446,419
119	$27,552	$26,921	$54,473	$9,419,499
120	$27,474	$26,999	$54,473	$9,392,499

第10年供款共

$653,673

第10年利息

$334,815

第10年共還本金

$318,858

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,395	$27,078	$54,473	$9,365,421
122	$27,316	$27,157	$54,473	$9,338,265
123	$27,237	$27,236	$54,473	$9,311,028
124	$27,157	$27,316	$54,473	$9,283,713
125	$27,077	$27,395	$54,473	$9,256,318
126	$26,998	$27,475	$54,473	$9,228,843
127	$26,917	$27,555	$54,473	$9,201,287
128	$26,837	$27,636	$54,473	$9,173,652
129	$26,756	$27,716	$54,473	$9,145,935
130	$26,676	$27,797	$54,473	$9,118,138
131	$26,595	$27,878	$54,473	$9,090,260
132	$26,513	$27,959	$54,473	$9,062,301

第11年供款共

$653,673

第11年利息

$323,474

第11年共還本金

$330,199

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,432	$28,041	$54,473	$9,034,260
134	$26,350	$28,123	$54,473	$9,006,137
135	$26,268	$28,205	$54,473	$8,977,932
136	$26,186	$28,287	$54,473	$8,949,645
137	$26,103	$28,370	$54,473	$8,921,276
138	$26,020	$28,452	$54,473	$8,892,823
139	$25,937	$28,535	$54,473	$8,864,288
140	$25,854	$28,619	$54,473	$8,835,669
141	$25,771	$28,702	$54,473	$8,806,967
142	$25,687	$28,786	$54,473	$8,778,182
143	$25,603	$28,870	$54,473	$8,749,312
144	$25,519	$28,954	$54,473	$8,720,358

第12年供款共

$653,673

第12年利息

$311,730

第12年共還本金

$341,943

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,434	$29,038	$54,473	$8,691,320
146	$25,350	$29,123	$54,473	$8,662,197
147	$25,265	$29,208	$54,473	$8,632,989
148	$25,180	$29,293	$54,473	$8,603,696
149	$25,094	$29,379	$54,473	$8,574,317
150	$25,008	$29,464	$54,473	$8,544,853
151	$24,922	$29,550	$54,473	$8,515,302
152	$24,836	$29,636	$54,473	$8,485,666
153	$24,750	$29,723	$54,473	$8,455,943
154	$24,663	$29,810	$54,473	$8,426,134
155	$24,576	$29,896	$54,473	$8,396,237
156	$24,489	$29,984	$54,473	$8,366,253

第13年供款共

$653,673

第13年利息

$299,568

第13年共還本金

$354,105

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,402	$30,071	$54,473	$8,336,182
158	$24,314	$30,159	$54,473	$8,306,023
159	$24,226	$30,247	$54,473	$8,275,777
160	$24,138	$30,335	$54,473	$8,245,442
161	$24,049	$30,424	$54,473	$8,215,018
162	$23,960	$30,512	$54,473	$8,184,506
163	$23,871	$30,601	$54,473	$8,153,905
164	$23,782	$30,690	$54,473	$8,123,214
165	$23,693	$30,780	$54,473	$8,092,434
166	$23,603	$30,870	$54,473	$8,061,564
167	$23,513	$30,960	$54,473	$8,030,605
168	$23,423	$31,050	$54,473	$7,999,554

第14年供款共

$653,673

第14年利息

$286,974

第14年共還本金

$366,699

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,332	$31,141	$54,473	$7,968,414
170	$23,241	$31,232	$54,473	$7,937,182
171	$23,150	$31,323	$54,473	$7,905,860
172	$23,059	$31,414	$54,473	$7,874,446
173	$22,967	$31,506	$54,473	$7,842,940
174	$22,875	$31,597	$54,473	$7,811,343
175	$22,783	$31,690	$54,473	$7,779,653
176	$22,691	$31,782	$54,473	$7,747,871
177	$22,598	$31,875	$54,473	$7,715,996
178	$22,505	$31,968	$54,473	$7,684,028
179	$22,412	$32,061	$54,473	$7,651,967
180	$22,318	$32,154	$54,473	$7,619,813

第15年供款共

$653,673

第15年利息

$273,931

第15年共還本金

$379,741

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,224	$32,248	$54,473	$7,587,565
182	$22,130	$32,342	$54,473	$7,555,222
183	$22,036	$32,437	$54,473	$7,522,786
184	$21,941	$32,531	$54,473	$7,490,255
185	$21,847	$32,626	$54,473	$7,457,628
186	$21,751	$32,721	$54,473	$7,424,907
187	$21,656	$32,817	$54,473	$7,392,090
188	$21,560	$32,912	$54,473	$7,359,178
189	$21,464	$33,008	$54,473	$7,326,169
190	$21,368	$33,105	$54,473	$7,293,065
191	$21,271	$33,201	$54,473	$7,259,863
192	$21,175	$33,298	$54,473	$7,226,565

第16年供款共

$653,673

第16年利息

$260,425

第16年共還本金

$393,248

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,077	$33,395	$54,473	$7,193,170
194	$20,980	$33,493	$54,473	$7,159,678
195	$20,882	$33,590	$54,473	$7,126,087
196	$20,784	$33,688	$54,473	$7,092,399
197	$20,686	$33,787	$54,473	$7,058,612
198	$20,588	$33,885	$54,473	$7,024,727
199	$20,489	$33,984	$54,473	$6,990,743
200	$20,390	$34,083	$54,473	$6,956,660
201	$20,290	$34,182	$54,473	$6,922,478
202	$20,191	$34,282	$54,473	$6,888,196
203	$20,091	$34,382	$54,473	$6,853,814
204	$19,990	$34,482	$54,473	$6,819,331

第17年供款共

$653,673

第17年利息

$246,438

第17年共還本金

$407,234

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,890	$34,583	$54,473	$6,784,748
206	$19,789	$34,684	$54,473	$6,750,064
207	$19,688	$34,785	$54,473	$6,715,279
208	$19,586	$34,886	$54,473	$6,680,393
209	$19,484	$34,988	$54,473	$6,645,405
210	$19,382	$35,090	$54,473	$6,610,314
211	$19,280	$35,193	$54,473	$6,575,122
212	$19,177	$35,295	$54,473	$6,539,826
213	$19,074	$35,398	$54,473	$6,504,428
214	$18,971	$35,501	$54,473	$6,468,927
215	$18,868	$35,605	$54,473	$6,433,322
216	$18,764	$35,709	$54,473	$6,397,613

第18年供款共

$653,673

第18年利息

$231,954

第18年共還本金

$421,718

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,660	$35,813	$54,473	$6,361,800
218	$18,555	$35,917	$54,473	$6,325,882
219	$18,450	$36,022	$54,473	$6,289,860
220	$18,345	$36,127	$54,473	$6,253,733
221	$18,240	$36,233	$54,473	$6,217,500
222	$18,134	$36,338	$54,473	$6,181,162
223	$18,028	$36,444	$54,473	$6,144,717
224	$17,922	$36,551	$54,473	$6,108,167
225	$17,815	$36,657	$54,473	$6,071,510
226	$17,709	$36,764	$54,473	$6,034,745
227	$17,601	$36,871	$54,473	$5,997,874
228	$17,494	$36,979	$54,473	$5,960,895

第19年供款共

$653,673

第19年利息

$216,955

第19年共還本金

$436,718

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,386	$37,087	$54,473	$5,923,808
230	$17,278	$37,195	$54,473	$5,886,613
231	$17,169	$37,303	$54,473	$5,849,310
232	$17,060	$37,412	$54,473	$5,811,898
233	$16,951	$37,521	$54,473	$5,774,376
234	$16,842	$37,631	$54,473	$5,736,746
235	$16,732	$37,741	$54,473	$5,699,005
236	$16,622	$37,851	$54,473	$5,661,155
237	$16,512	$37,961	$54,473	$5,623,194
238	$16,401	$38,072	$54,473	$5,585,122
239	$16,290	$38,183	$54,473	$5,546,939
240	$16,179	$38,294	$54,473	$5,508,645

第20年供款共

$653,673

第20年利息

$201,422

第20年共還本金

$452,250

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,067	$38,406	$54,473	$5,470,239
242	$15,955	$38,518	$54,473	$5,431,721
243	$15,843	$38,630	$54,473	$5,393,091
244	$15,730	$38,743	$54,473	$5,354,348
245	$15,617	$38,856	$54,473	$5,315,492
246	$15,504	$38,969	$54,473	$5,276,523
247	$15,390	$39,083	$54,473	$5,237,440
248	$15,276	$39,197	$54,473	$5,198,243
249	$15,162	$39,311	$54,473	$5,158,932
250	$15,047	$39,426	$54,473	$5,119,506
251	$14,932	$39,541	$54,473	$5,079,966
252	$14,817	$39,656	$54,473	$5,040,309

第21年供款共

$653,673

第21年利息

$185,337

第21年共還本金

$468,335

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,701	$39,772	$54,473	$5,000,538
254	$14,585	$39,888	$54,473	$4,960,650
255	$14,469	$40,004	$54,473	$4,920,646
256	$14,352	$40,121	$54,473	$4,880,525
257	$14,235	$40,238	$54,473	$4,840,287
258	$14,118	$40,355	$54,473	$4,799,932
259	$14,000	$40,473	$54,473	$4,759,459
260	$13,882	$40,591	$54,473	$4,718,868
261	$13,763	$40,709	$54,473	$4,678,159
262	$13,645	$40,828	$54,473	$4,637,330
263	$13,526	$40,947	$54,473	$4,596,383
264	$13,406	$41,067	$54,473	$4,555,317

第22年供款共

$653,673

第22年利息

$168,680

第22年共還本金

$484,993

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,286	$41,186	$54,473	$4,514,130
266	$13,166	$41,306	$54,473	$4,472,824
267	$13,046	$41,427	$54,473	$4,431,397
268	$12,925	$41,548	$54,473	$4,389,849
269	$12,804	$41,669	$54,473	$4,348,180
270	$12,682	$41,791	$54,473	$4,306,390
271	$12,560	$41,912	$54,473	$4,264,477
272	$12,438	$42,035	$54,473	$4,222,442
273	$12,315	$42,157	$54,473	$4,180,285
274	$12,192	$42,280	$54,473	$4,138,005
275	$12,069	$42,404	$54,473	$4,095,601
276	$11,946	$42,527	$54,473	$4,053,074

第23年供款共

$653,673

第23年利息

$151,430

第23年共還本金

$502,242

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,821	$42,651	$54,473	$4,010,423
278	$11,697	$42,776	$54,473	$3,967,647
279	$11,572	$42,900	$54,473	$3,924,747
280	$11,447	$43,026	$54,473	$3,881,721
281	$11,322	$43,151	$54,473	$3,838,570
282	$11,196	$43,277	$54,473	$3,795,294
283	$11,070	$43,403	$54,473	$3,751,890
284	$10,943	$43,530	$54,473	$3,708,361
285	$10,816	$43,657	$54,473	$3,664,704
286	$10,689	$43,784	$54,473	$3,620,920
287	$10,561	$43,912	$54,473	$3,577,008
288	$10,433	$44,040	$54,473	$3,532,969

第24年供款共

$653,673

第24年利息

$133,567

第24年共還本金

$520,106

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,304	$44,168	$54,473	$3,488,800
290	$10,176	$44,297	$54,473	$3,444,503
291	$10,046	$44,426	$54,473	$3,400,077
292	$9,917	$44,556	$54,473	$3,355,521
293	$9,787	$44,686	$54,473	$3,310,836
294	$9,657	$44,816	$54,473	$3,266,019
295	$9,526	$44,947	$54,473	$3,221,073
296	$9,395	$45,078	$54,473	$3,175,995
297	$9,263	$45,209	$54,473	$3,130,785
298	$9,131	$45,341	$54,473	$3,085,444
299	$8,999	$45,474	$54,473	$3,039,971
300	$8,867	$45,606	$54,473	$2,994,364

第25年供款共

$653,673

第25年利息

$115,068

第25年共還本金

$538,604

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,734	$45,739	$54,473	$2,948,625
302	$8,600	$45,873	$54,473	$2,902,753
303	$8,466	$46,006	$54,473	$2,856,746
304	$8,332	$46,141	$54,473	$2,810,606
305	$8,198	$46,275	$54,473	$2,764,331
306	$8,063	$46,410	$54,473	$2,717,921
307	$7,927	$46,545	$54,473	$2,671,375
308	$7,792	$46,681	$54,473	$2,624,694
309	$7,655	$46,817	$54,473	$2,577,877
310	$7,519	$46,954	$54,473	$2,530,923
311	$7,382	$47,091	$54,473	$2,483,832
312	$7,245	$47,228	$54,473	$2,436,604

第26年供款共

$653,673

第26年利息

$95,912

第26年共還本金

$557,761

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,107	$47,366	$54,473	$2,389,238
314	$6,969	$47,504	$54,473	$2,341,734
315	$6,830	$47,643	$54,473	$2,294,091
316	$6,691	$47,782	$54,473	$2,246,309
317	$6,552	$47,921	$54,473	$2,198,388
318	$6,412	$48,061	$54,473	$2,150,328
319	$6,272	$48,201	$54,473	$2,102,127
320	$6,131	$48,342	$54,473	$2,053,785
321	$5,990	$48,483	$54,473	$2,005,303
322	$5,849	$48,624	$54,473	$1,956,679
323	$5,707	$48,766	$54,473	$1,907,913
324	$5,565	$48,908	$54,473	$1,859,005

第27年供款共

$653,673

第27年利息

$76,074

第27年共還本金

$577,599

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,422	$49,051	$54,473	$1,809,954
326	$5,279	$49,194	$54,473	$1,760,761
327	$5,136	$49,337	$54,473	$1,711,424
328	$4,992	$49,481	$54,473	$1,661,942
329	$4,847	$49,625	$54,473	$1,612,317
330	$4,703	$49,770	$54,473	$1,562,547
331	$4,557	$49,915	$54,473	$1,512,632
332	$4,412	$50,061	$54,473	$1,462,571
333	$4,266	$50,207	$54,473	$1,412,364
334	$4,119	$50,353	$54,473	$1,362,011
335	$3,973	$50,500	$54,473	$1,311,510
336	$3,825	$50,647	$54,473	$1,260,863

第28年供款共

$653,673

第28年利息

$55,531

第28年共還本金

$598,142

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,678	$50,795	$54,473	$1,210,068
338	$3,529	$50,943	$54,473	$1,159,124
339	$3,381	$51,092	$54,473	$1,108,033
340	$3,232	$51,241	$54,473	$1,056,792
341	$3,082	$51,390	$54,473	$1,005,401
342	$2,932	$51,540	$54,473	$953,861
343	$2,782	$51,691	$54,473	$902,170
344	$2,631	$51,841	$54,473	$850,329
345	$2,480	$51,993	$54,473	$798,336
346	$2,328	$52,144	$54,473	$746,192
347	$2,176	$52,296	$54,473	$693,896
348	$2,024	$52,449	$54,473	$641,447

第29年供款共

$653,673

第29年利息

$34,256

第29年共還本金

$619,416

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,871	$52,602	$54,473	$588,845
350	$1,717	$52,755	$54,473	$536,090
351	$1,564	$52,909	$54,473	$483,181
352	$1,409	$53,063	$54,473	$430,117
353	$1,255	$53,218	$54,473	$376,899
354	$1,099	$53,373	$54,473	$323,526
355	$944	$53,529	$54,473	$269,997
356	$787	$53,685	$54,473	$216,311
357	$631	$53,842	$54,473	$162,469
358	$474	$53,999	$54,473	$108,471
359	$316	$54,156	$54,473	$54,314
360	$158	$54,314	$54,473	$0

第30年供款共

$653,673

第30年利息

$12,226

第30年共還本金

$641,447

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$23,332,677

Disclaimer

Recommended properties

Mort. Insurance
info