Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$61,236

Single financed $275 , in total HK$61,236

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$5,038,542

Monthly Payment
$13,006

Down Payment

$315,000

Total Loan

$2,896,236

Total int. paid

$1,785,706

Stamp Duty

$100

Other

$41,500

Budget of property purchase

HK$356,600

Base on DTI ratio

$26,011

Budget of property purchase

HK$356,600

Down Payment

$315,000
Stamp Duty

$100
- AVD
  
  $100
Legal fee

$ 10,000
Agency Commission

$31,500
Mort. Insurance

$61,236

Min. Monthly Income Requirement

Base on DTI ratio

$26,011

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 THE MET. BLOSSOM

thumb_up

THE MET. BLOSSOM TWR 01

238 ft²

@11,345

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Sale$2.7 M

238 ft²

@11,345

Sale$2.7 M

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan THE MET. BLOSSOM

thumb_up

THE MET. BLOSSOM TWR 01

229 ft²

@15,284

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$3.5 M

229 ft²

@15,284

Sale$3.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Shatin THE MET. ACAPPELLA WING 2

thumb_up

THE MET. ACAPPELLA WING 2

254 ft²

@13,780

local_offer Good Catch vpn_key Key pets Pet Friendly price_change 蝕讓盤

Sale$3.5 M

254 ft²

@13,780

Sale$3.5 M

local_offer Good Catch vpn_key Key pets Pet Friendly price_change 蝕讓盤

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

THE MET. BLOSSOM TWR 02

229 ft²

@15,284

local_fire_department HIT real_estate_agent Rare

Sale$3.5 M

229 ft²

@15,284

Sale$3.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan THE MET. BLISS TWR 01

thumb_up

THE MET. BLISS

223 ft²

@17,489

local_fire_department HIT

Sale$3.9 M

223 ft²

@17,489

Sale$3.9 M

local_fire_department HIT

Fanling FANLING CTR PH 01 BLK B

thumb_up

FANLING CTR PH 01 BLK B

368 ft²

@10,462

GFA

465 ft²

@8,280

price_change 蝕讓盤

Sale$3.85 M

368 ft²

@10,462

GFA

465 ft²

@8,280

Sale$3.85 M

price_change 蝕讓盤

Shatin GREENWOOD GDN

thumb_up

GREENWOOD GDN

280 ft²

@13,571

GFA

421 ft²

@9,026

local_fire_department HIT

Sale$3.8 M

280 ft²

@13,571

GFA

421 ft²

@9,026

Sale$3.8 M

local_fire_department HIT

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

THE MET. BLOSSOM TWR 02

238 ft²

@13,025

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$3.1 M

238 ft²

@13,025

Sale$3.1 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Tai Po YUNG SHUE O TSUEN

thumb_up

Top Floor with Rooftop Village House

GFA

650 ft²

@5,662

local_fire_department HIT pets Pet Friendly

Sale$3.68 M

GFA

650 ft²

@5,662

Sale$3.68 M

local_fire_department HIT pets Pet Friendly

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

THE MET. BLOSSOM TWR 02

221 ft²

@15,837

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$3.5 M

221 ft²

@15,837

Sale$3.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Ma On Shan THE MET. BLISS

thumb_up

MA ON SHAN THE MET. BLISS

223 ft²

@17,937

local_fire_department HIT

Sale$4 M

223 ft²

@17,937

Sale$4 M

local_fire_department HIT

Ma On Shan THE MET. BLOSSOM TWR 01

thumb_up

THE MET. BLOSSOM TWR 01

238 ft²

@14,706

local_fire_department HIT

Sale$3.5 M

238 ft²

@14,706

Sale$3.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$17,334	$13,320	$10,915	$9,315
1.500	$17,978	$13,976	$11,583	$9,995
2.000	$18,638	$14,652	$12,276	$10,705
2.500	$19,312	$15,347	$12,993	$11,444
3.000	$20,001	$16,062	$13,734	$12,211
3.500	$20,705	$16,797	$14,499	$13,005
4.000	$21,423	$17,551	$15,287	$13,827
4.500	$22,156	$18,323	$16,098	$14,675
5.000	$22,903	$19,114	$16,931	$15,548
5.500	$23,665	$19,923	$17,785	$16,445
6.000	$24,440	$20,750	$18,660	$17,364

Monthly Payment$13,006

Term

30Year

Loan amount

$2,896,236

Total int. paid

$1,785,706

Total Loan and Interest

$4,681,942

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$8,447	$4,558	$13,005	$2,891,678
2	$8,434	$4,571	$13,005	$2,887,107
3	$8,421	$4,585	$13,005	$2,882,522
4	$8,407	$4,598	$13,005	$2,877,924
5	$8,394	$4,611	$13,005	$2,873,312
6	$8,380	$4,625	$13,005	$2,868,688
7	$8,367	$4,638	$13,005	$2,864,049
8	$8,353	$4,652	$13,005	$2,859,397
9	$8,340	$4,665	$13,005	$2,854,732
10	$8,326	$4,679	$13,005	$2,850,053
11	$8,313	$4,693	$13,005	$2,845,360
12	$8,299	$4,706	$13,005	$2,840,654

第1年供款共

$156,065

第1年利息

$100,482

第1年共還本金

$55,582

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$8,285	$4,720	$13,005	$2,835,933
14	$8,271	$4,734	$13,005	$2,831,199
15	$8,258	$4,748	$13,005	$2,826,452
16	$8,244	$4,762	$13,005	$2,821,690
17	$8,230	$4,775	$13,005	$2,816,915
18	$8,216	$4,789	$13,005	$2,812,125
19	$8,202	$4,803	$13,005	$2,807,322
20	$8,188	$4,817	$13,005	$2,802,505
21	$8,174	$4,831	$13,005	$2,797,673
22	$8,160	$4,846	$13,005	$2,792,828
23	$8,146	$4,860	$13,005	$2,787,968
24	$8,132	$4,874	$13,005	$2,783,094

第2年供款共

$156,065

第2年利息

$98,505

第2年共還本金

$57,559

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$8,117	$4,888	$13,005	$2,778,206
26	$8,103	$4,902	$13,005	$2,773,304
27	$8,089	$4,917	$13,005	$2,768,387
28	$8,074	$4,931	$13,005	$2,763,456
29	$8,060	$4,945	$13,005	$2,758,511
30	$8,046	$4,960	$13,005	$2,753,551
31	$8,031	$4,974	$13,005	$2,748,577
32	$8,017	$4,989	$13,005	$2,743,588
33	$8,002	$5,003	$13,005	$2,738,585
34	$7,988	$5,018	$13,005	$2,733,567
35	$7,973	$5,032	$13,005	$2,728,535
36	$7,958	$5,047	$13,005	$2,723,488

第3年供款共

$156,065

第3年利息

$96,458

第3年共還本金

$59,607

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$7,944	$5,062	$13,005	$2,718,426
38	$7,929	$5,077	$13,005	$2,713,349
39	$7,914	$5,091	$13,005	$2,708,258
40	$7,899	$5,106	$13,005	$2,703,151
41	$7,884	$5,121	$13,005	$2,698,030
42	$7,869	$5,136	$13,005	$2,692,894
43	$7,854	$5,151	$13,005	$2,687,743
44	$7,839	$5,166	$13,005	$2,682,577
45	$7,824	$5,181	$13,005	$2,677,395
46	$7,809	$5,196	$13,005	$2,672,199
47	$7,794	$5,211	$13,005	$2,666,988
48	$7,779	$5,227	$13,005	$2,661,761

第4年供款共

$156,065

第4年利息

$94,338

第4年共還本金

$61,727

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$7,763	$5,242	$13,005	$2,656,519
50	$7,748	$5,257	$13,005	$2,651,262
51	$7,733	$5,273	$13,005	$2,645,989
52	$7,717	$5,288	$13,005	$2,640,701
53	$7,702	$5,303	$13,005	$2,635,398
54	$7,687	$5,319	$13,005	$2,630,079
55	$7,671	$5,334	$13,005	$2,624,745
56	$7,656	$5,350	$13,005	$2,619,395
57	$7,640	$5,365	$13,005	$2,614,029
58	$7,624	$5,381	$13,005	$2,608,648
59	$7,609	$5,397	$13,005	$2,603,251
60	$7,593	$5,413	$13,005	$2,597,839

第5年供款共

$156,065

第5年利息

$92,143

第5年共還本金

$63,922

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$7,577	$5,428	$13,005	$2,592,411
62	$7,561	$5,444	$13,005	$2,586,966
63	$7,545	$5,460	$13,005	$2,581,506
64	$7,529	$5,476	$13,005	$2,576,030
65	$7,513	$5,492	$13,005	$2,570,538
66	$7,497	$5,508	$13,005	$2,565,030
67	$7,481	$5,524	$13,005	$2,559,506
68	$7,465	$5,540	$13,005	$2,553,966
69	$7,449	$5,556	$13,005	$2,548,410
70	$7,433	$5,573	$13,005	$2,542,837
71	$7,417	$5,589	$13,005	$2,537,248
72	$7,400	$5,605	$13,005	$2,531,643

第6年供款共

$156,065

第6年利息

$89,869

第6年共還本金

$66,196

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$7,384	$5,621	$13,005	$2,526,022
74	$7,368	$5,638	$13,005	$2,520,384
75	$7,351	$5,654	$13,005	$2,514,730
76	$7,335	$5,671	$13,005	$2,509,059
77	$7,318	$5,687	$13,005	$2,503,372
78	$7,302	$5,704	$13,005	$2,497,668
79	$7,285	$5,721	$13,005	$2,491,947
80	$7,268	$5,737	$13,005	$2,486,210
81	$7,251	$5,754	$13,005	$2,480,456
82	$7,235	$5,771	$13,005	$2,474,685
83	$7,218	$5,788	$13,005	$2,468,898
84	$7,201	$5,804	$13,005	$2,463,093

第7年供款共

$156,065

第7年利息

$87,515

第7年共還本金

$68,550

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$7,184	$5,821	$13,005	$2,457,272
86	$7,167	$5,838	$13,005	$2,451,434
87	$7,150	$5,855	$13,005	$2,445,578
88	$7,133	$5,872	$13,005	$2,439,706
89	$7,116	$5,890	$13,005	$2,433,816
90	$7,099	$5,907	$13,005	$2,427,910
91	$7,081	$5,924	$13,005	$2,421,986
92	$7,064	$5,941	$13,005	$2,416,044
93	$7,047	$5,959	$13,005	$2,410,086
94	$7,029	$5,976	$13,005	$2,404,110
95	$7,012	$5,993	$13,005	$2,398,116
96	$6,995	$6,011	$13,005	$2,392,105

第8年供款共

$156,065

第8年利息

$85,077

第8年共還本金

$70,988

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$6,977	$6,028	$13,005	$2,386,077
98	$6,959	$6,046	$13,005	$2,380,031
99	$6,942	$6,064	$13,005	$2,373,967
100	$6,924	$6,081	$13,005	$2,367,886
101	$6,906	$6,099	$13,005	$2,361,787
102	$6,889	$6,117	$13,005	$2,355,670
103	$6,871	$6,135	$13,005	$2,349,535
104	$6,853	$6,153	$13,005	$2,343,383
105	$6,835	$6,171	$13,005	$2,337,212
106	$6,817	$6,189	$13,005	$2,331,024
107	$6,799	$6,207	$13,005	$2,324,817
108	$6,781	$6,225	$13,005	$2,318,593

第9年供款共

$156,065

第9年利息

$82,552

第9年共還本金

$73,513

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$6,763	$6,243	$13,005	$2,312,350
110	$6,744	$6,261	$13,005	$2,306,089
111	$6,726	$6,279	$13,005	$2,299,809
112	$6,708	$6,298	$13,005	$2,293,512
113	$6,689	$6,316	$13,005	$2,287,196
114	$6,671	$6,334	$13,005	$2,280,861
115	$6,653	$6,353	$13,005	$2,274,508
116	$6,634	$6,371	$13,005	$2,268,137
117	$6,615	$6,390	$13,005	$2,261,747
118	$6,597	$6,409	$13,005	$2,255,338
119	$6,578	$6,427	$13,005	$2,248,911
120	$6,559	$6,446	$13,005	$2,242,465

第10年供款共

$156,065

第10年利息

$79,937

第10年共還本金

$76,127

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$6,541	$6,465	$13,005	$2,236,000
122	$6,522	$6,484	$13,005	$2,229,516
123	$6,503	$6,503	$13,005	$2,223,014
124	$6,484	$6,522	$13,005	$2,216,492
125	$6,465	$6,541	$13,005	$2,209,952
126	$6,446	$6,560	$13,005	$2,203,392
127	$6,427	$6,579	$13,005	$2,196,813
128	$6,407	$6,598	$13,005	$2,190,215
129	$6,388	$6,617	$13,005	$2,183,598
130	$6,369	$6,637	$13,005	$2,176,961
131	$6,349	$6,656	$13,005	$2,170,305
132	$6,330	$6,675	$13,005	$2,163,630

第11年供款共

$156,065

第11年利息

$77,230

第11年共還本金

$78,835

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$6,311	$6,695	$13,005	$2,156,935
134	$6,291	$6,714	$13,005	$2,150,221
135	$6,271	$6,734	$13,005	$2,143,487
136	$6,252	$6,754	$13,005	$2,136,733
137	$6,232	$6,773	$13,005	$2,129,960
138	$6,212	$6,793	$13,005	$2,123,167
139	$6,193	$6,813	$13,005	$2,116,354
140	$6,173	$6,833	$13,005	$2,109,522
141	$6,153	$6,853	$13,005	$2,102,669
142	$6,133	$6,873	$13,005	$2,095,796
143	$6,113	$6,893	$13,005	$2,088,904
144	$6,093	$6,913	$13,005	$2,081,991

第12年供款共

$156,065

第12年利息

$74,426

第12年共還本金

$81,639

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$6,072	$6,933	$13,005	$2,075,058
146	$6,052	$6,953	$13,005	$2,068,105
147	$6,032	$6,973	$13,005	$2,061,131
148	$6,012	$6,994	$13,005	$2,054,138
149	$5,991	$7,014	$13,005	$2,047,123
150	$5,971	$7,035	$13,005	$2,040,089
151	$5,950	$7,055	$13,005	$2,033,034
152	$5,930	$7,076	$13,005	$2,025,958
153	$5,909	$7,096	$13,005	$2,018,862
154	$5,888	$7,117	$13,005	$2,011,745
155	$5,868	$7,138	$13,005	$2,004,607
156	$5,847	$7,159	$13,005	$1,997,448

第13年供款共

$156,065

第13年利息

$71,522

第13年共還本金

$84,543

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$5,826	$7,180	$13,005	$1,990,269
158	$5,805	$7,200	$13,005	$1,983,068
159	$5,784	$7,221	$13,005	$1,975,847
160	$5,763	$7,243	$13,005	$1,968,604
161	$5,742	$7,264	$13,005	$1,961,341
162	$5,721	$7,285	$13,005	$1,954,056
163	$5,699	$7,306	$13,005	$1,946,750
164	$5,678	$7,327	$13,005	$1,939,422
165	$5,657	$7,349	$13,005	$1,932,074
166	$5,635	$7,370	$13,005	$1,924,703
167	$5,614	$7,392	$13,005	$1,917,312
168	$5,592	$7,413	$13,005	$1,909,899

第14年供款共

$156,065

第14年利息

$68,515

第14年共還本金

$87,550

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$5,571	$7,435	$13,005	$1,902,464
170	$5,549	$7,457	$13,005	$1,895,007
171	$5,527	$7,478	$13,005	$1,887,529
172	$5,505	$7,500	$13,005	$1,880,029
173	$5,483	$7,522	$13,005	$1,872,507
174	$5,461	$7,544	$13,005	$1,864,963
175	$5,439	$7,566	$13,005	$1,857,397
176	$5,417	$7,588	$13,005	$1,849,809
177	$5,395	$7,610	$13,005	$1,842,199
178	$5,373	$7,632	$13,005	$1,834,567
179	$5,351	$7,655	$13,005	$1,826,912
180	$5,328	$7,677	$13,005	$1,819,235

第15年供款共

$156,065

第15年利息

$65,401

第15年共還本金

$90,663

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$5,306	$7,699	$13,005	$1,811,536
182	$5,284	$7,722	$13,005	$1,803,814
183	$5,261	$7,744	$13,005	$1,796,070
184	$5,239	$7,767	$13,005	$1,788,303
185	$5,216	$7,790	$13,005	$1,780,513
186	$5,193	$7,812	$13,005	$1,772,701
187	$5,170	$7,835	$13,005	$1,764,866
188	$5,148	$7,858	$13,005	$1,757,008
189	$5,125	$7,881	$13,005	$1,749,127
190	$5,102	$7,904	$13,005	$1,741,224
191	$5,079	$7,927	$13,005	$1,733,297
192	$5,055	$7,950	$13,005	$1,725,347

第16年供款共

$156,065

第16年利息

$62,177

第16年共還本金

$93,888

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$5,032	$7,973	$13,005	$1,717,374
194	$5,009	$7,996	$13,005	$1,709,377
195	$4,986	$8,020	$13,005	$1,701,358
196	$4,962	$8,043	$13,005	$1,693,315
197	$4,939	$8,067	$13,005	$1,685,248
198	$4,915	$8,090	$13,005	$1,677,158
199	$4,892	$8,114	$13,005	$1,669,044
200	$4,868	$8,137	$13,005	$1,660,907
201	$4,844	$8,161	$13,005	$1,652,746
202	$4,821	$8,185	$13,005	$1,644,561
203	$4,797	$8,209	$13,005	$1,636,352
204	$4,773	$8,233	$13,005	$1,628,120

第17年供款共

$156,065

第17年利息

$58,837

第17年共還本金

$97,227

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$4,749	$8,257	$13,005	$1,619,863
206	$4,725	$8,281	$13,005	$1,611,582
207	$4,700	$8,305	$13,005	$1,603,277
208	$4,676	$8,329	$13,005	$1,594,948
209	$4,652	$8,353	$13,005	$1,586,594
210	$4,628	$8,378	$13,005	$1,578,217
211	$4,603	$8,402	$13,005	$1,569,814
212	$4,579	$8,427	$13,005	$1,561,388
213	$4,554	$8,451	$13,005	$1,552,936
214	$4,529	$8,476	$13,005	$1,544,460
215	$4,505	$8,501	$13,005	$1,535,960
216	$4,480	$8,526	$13,005	$1,527,434

第18年供款共

$156,065

第18年利息

$55,379

第18年共還本金

$100,686

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$4,455	$8,550	$13,005	$1,518,884
218	$4,430	$8,575	$13,005	$1,510,308
219	$4,405	$8,600	$13,005	$1,501,708
220	$4,380	$8,625	$13,005	$1,493,083
221	$4,355	$8,651	$13,005	$1,484,432
222	$4,330	$8,676	$13,005	$1,475,756
223	$4,304	$8,701	$13,005	$1,467,055
224	$4,279	$8,726	$13,005	$1,458,329
225	$4,253	$8,752	$13,005	$1,449,577
226	$4,228	$8,777	$13,005	$1,440,799
227	$4,202	$8,803	$13,005	$1,431,996
228	$4,177	$8,829	$13,005	$1,423,167

第19年供款共

$156,065

第19年利息

$51,798

第19年共還本金

$104,267

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$4,151	$8,854	$13,005	$1,414,313
230	$4,125	$8,880	$13,005	$1,405,433
231	$4,099	$8,906	$13,005	$1,396,526
232	$4,073	$8,932	$13,005	$1,387,594
233	$4,047	$8,958	$13,005	$1,378,636
234	$4,021	$8,984	$13,005	$1,369,652
235	$3,995	$9,011	$13,005	$1,360,641
236	$3,969	$9,037	$13,005	$1,351,604
237	$3,942	$9,063	$13,005	$1,342,541
238	$3,916	$9,090	$13,005	$1,333,451
239	$3,889	$9,116	$13,005	$1,324,335
240	$3,863	$9,143	$13,005	$1,315,192

第20年供款共

$156,065

第20年利息

$48,090

第20年共還本金

$107,975

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,836	$9,169	$13,005	$1,306,023
242	$3,809	$9,196	$13,005	$1,296,827
243	$3,782	$9,223	$13,005	$1,287,604
244	$3,756	$9,250	$13,005	$1,278,354
245	$3,729	$9,277	$13,005	$1,269,077
246	$3,701	$9,304	$13,005	$1,259,773
247	$3,674	$9,331	$13,005	$1,250,442
248	$3,647	$9,358	$13,005	$1,241,084
249	$3,620	$9,386	$13,005	$1,231,698
250	$3,592	$9,413	$13,005	$1,222,285
251	$3,565	$9,440	$13,005	$1,212,845
252	$3,537	$9,468	$13,005	$1,203,377

第21年供款共

$156,065

第21年利息

$44,249

第21年共還本金

$111,815

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$3,510	$9,496	$13,005	$1,193,881
254	$3,482	$9,523	$13,005	$1,184,358
255	$3,454	$9,551	$13,005	$1,174,807
256	$3,427	$9,579	$13,005	$1,165,228
257	$3,399	$9,607	$13,005	$1,155,622
258	$3,371	$9,635	$13,005	$1,145,987
259	$3,342	$9,663	$13,005	$1,136,324
260	$3,314	$9,691	$13,005	$1,126,633
261	$3,286	$9,719	$13,005	$1,116,913
262	$3,258	$9,748	$13,005	$1,107,166
263	$3,229	$9,776	$13,005	$1,097,389
264	$3,201	$9,805	$13,005	$1,087,585

第22年供款共

$156,065

第22年利息

$40,272

第22年共還本金

$115,792

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$3,172	$9,833	$13,005	$1,077,751
266	$3,143	$9,862	$13,005	$1,067,889
267	$3,115	$9,891	$13,005	$1,057,999
268	$3,086	$9,920	$13,005	$1,048,079
269	$3,057	$9,948	$13,005	$1,038,131
270	$3,028	$9,978	$13,005	$1,028,153
271	$2,999	$10,007	$13,005	$1,018,147
272	$2,970	$10,036	$13,005	$1,008,111
273	$2,940	$10,065	$13,005	$998,046
274	$2,911	$10,094	$13,005	$987,951
275	$2,882	$10,124	$13,005	$977,827
276	$2,852	$10,153	$13,005	$967,674

第23年供款共

$156,065

第23年利息

$36,154

第23年共還本金

$119,911

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,822	$10,183	$13,005	$957,491
278	$2,793	$10,213	$13,005	$947,278
279	$2,763	$10,242	$13,005	$937,036
280	$2,733	$10,272	$13,005	$926,763
281	$2,703	$10,302	$13,005	$916,461
282	$2,673	$10,332	$13,005	$906,129
283	$2,643	$10,363	$13,005	$895,766
284	$2,613	$10,393	$13,005	$885,373
285	$2,582	$10,423	$13,005	$874,950
286	$2,552	$10,453	$13,005	$864,497
287	$2,521	$10,484	$13,005	$854,013
288	$2,491	$10,515	$13,005	$843,498

第24年供款共

$156,065

第24年利息

$31,889

第24年共還本金

$124,176

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$2,460	$10,545	$13,005	$832,953
290	$2,429	$10,576	$13,005	$822,377
291	$2,399	$10,607	$13,005	$811,771
292	$2,368	$10,638	$13,005	$801,133
293	$2,337	$10,669	$13,005	$790,464
294	$2,306	$10,700	$13,005	$779,764
295	$2,274	$10,731	$13,005	$769,033
296	$2,243	$10,762	$13,005	$758,271
297	$2,212	$10,794	$13,005	$747,477
298	$2,180	$10,825	$13,005	$736,652
299	$2,149	$10,857	$13,005	$725,795
300	$2,117	$10,888	$13,005	$714,906

第25年供款共

$156,065

第25年利息

$27,473

第25年共還本金

$128,592

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,085	$10,920	$13,005	$703,986
302	$2,053	$10,952	$13,005	$693,034
303	$2,021	$10,984	$13,005	$682,050
304	$1,989	$11,016	$13,005	$671,034
305	$1,957	$11,048	$13,005	$659,986
306	$1,925	$11,080	$13,005	$648,905
307	$1,893	$11,113	$13,005	$637,792
308	$1,860	$11,145	$13,005	$626,647
309	$1,828	$11,178	$13,005	$615,470
310	$1,795	$11,210	$13,005	$604,259
311	$1,762	$11,243	$13,005	$593,016
312	$1,730	$11,276	$13,005	$581,741

第26年供款共

$156,065

第26年利息

$22,899

第26年共還本金

$133,166

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,697	$11,309	$13,005	$570,432
314	$1,664	$11,342	$13,005	$559,090
315	$1,631	$11,375	$13,005	$547,716
316	$1,598	$11,408	$13,005	$536,308
317	$1,564	$11,441	$13,005	$524,867
318	$1,531	$11,475	$13,005	$513,392
319	$1,497	$11,508	$13,005	$501,884
320	$1,464	$11,542	$13,005	$490,342
321	$1,430	$11,575	$13,005	$478,767
322	$1,396	$11,609	$13,005	$467,158
323	$1,363	$11,643	$13,005	$455,515
324	$1,329	$11,677	$13,005	$443,839

第27年供款共

$156,065

第27年利息

$18,163

第27年共還本金

$137,902

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,295	$11,711	$13,005	$432,128
326	$1,260	$11,745	$13,005	$420,383
327	$1,226	$11,779	$13,005	$408,603
328	$1,192	$11,814	$13,005	$396,790
329	$1,157	$11,848	$13,005	$384,942
330	$1,123	$11,883	$13,005	$373,059
331	$1,088	$11,917	$13,005	$361,142
332	$1,053	$11,952	$13,005	$349,190
333	$1,018	$11,987	$13,005	$337,203
334	$984	$12,022	$13,005	$325,181
335	$948	$12,057	$13,005	$313,124
336	$913	$12,092	$13,005	$301,032

第28年供款共

$156,065

第28年利息

$13,258

第28年共還本金

$142,807

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$878	$12,127	$13,005	$288,904
338	$843	$12,163	$13,005	$276,742
339	$807	$12,198	$13,005	$264,543
340	$772	$12,234	$13,005	$252,310
341	$736	$12,269	$13,005	$240,040
342	$700	$12,305	$13,005	$227,735
343	$664	$12,341	$13,005	$215,394
344	$628	$12,377	$13,005	$203,017
345	$592	$12,413	$13,005	$190,603
346	$556	$12,449	$13,005	$178,154
347	$520	$12,486	$13,005	$165,668
348	$483	$12,522	$13,005	$153,146

第29年供款共

$156,065

第29年利息

$8,179

第29年共還本金

$147,886

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$447	$12,559	$13,005	$140,587
350	$410	$12,595	$13,005	$127,992
351	$373	$12,632	$13,005	$115,360
352	$336	$12,669	$13,005	$102,691
353	$300	$12,706	$13,005	$89,985
354	$262	$12,743	$13,005	$77,242
355	$225	$12,780	$13,005	$64,462
356	$188	$12,817	$13,005	$51,644
357	$151	$12,855	$13,005	$38,790
358	$113	$12,892	$13,005	$25,897
359	$76	$12,930	$13,005	$12,968
360	$38	$12,968	$13,005	$0

第30年供款共

$156,065

第30年利息

$2,919

第30年共還本金

$153,146

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$5,038,542

Disclaimer

Recommended properties

Mort. Insurance
info