Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$81,648

Single financed $367 , in total HK$81,648

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$6,754,690

Monthly Payment
$17,341

Down Payment

$420,000

Total Loan

$3,861,648

Total int. paid

$2,380,942

Stamp Duty

$40,100

Other

$52,000

Budget of property purchase

HK$512,100

Base on DTI ratio

$34,681

Budget of property purchase

HK$512,100

Down Payment

$420,000
Stamp Duty

$40,100
- AVD
  
  $40,100
Legal fee

$ 10,000
Agency Commission

$42,000
Mort. Insurance

$81,648

Min. Monthly Income Requirement

Base on DTI ratio

$34,681

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 CITY ONE SHATIN SITE 06

thumb_up

第六期罕有放盤

326 ft²

@13,436

GFA

395 ft²

@11,089

local_fire_department HIT real_estate_agent Rare

Sale$4.38 M

326 ft²

@13,436

GFA

395 ft²

@11,089

Sale$4.38 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

THE MET. BLOSSOM TWR 02

266 ft²

@14,586

directions_run Sale

Sale$3.88 M

266 ft²

@14,586

Sale$3.88 M

directions_run Sale

Shatin CHUEN FAI CTR BLK B

thumb_up

CHUEN FAI CTR BLK B

295 ft²

@12,203

GFA

397 ft²

@9,068

local_fire_department HIT

Sale$3.6 M

295 ft²

@12,203

GFA

397 ft²

@9,068

Sale$3.6 M

local_fire_department HIT

Sole

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

323 ft²

@16,037

GFA

406 ft²

@12,759

verified 首置必買 pets Pet Friendly price_change 蝕讓盤 transfer_within_a_station Quality Migrant

Sale$5.18 M

323 ft²

@16,037

GFA

406 ft²

@12,759

Sale$5.18 M

verified 首置必買 pets Pet Friendly price_change 蝕讓盤 transfer_within_a_station Quality Migrant

Shatin GREENWOOD GDN BLK C

thumb_up

GREENWOOD GDN

215 ft²

@15,349

GFA

330 ft²

@10,000

local_fire_department HIT

Sale$3.3 M

215 ft²

@15,349

GFA

330 ft²

@10,000

Sale$3.3 M

local_fire_department HIT

Fanling UNION PLAZA BLK 02

thumb_up

UNION PLAZA BLK 02

508 ft²

@10,039

GFA

667 ft²

@7,646

local_fire_department HIT real_estate_agent Rare

Sale$5.1 M

508 ft²

@10,039

GFA

667 ft²

@7,646

Sale$5.1 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

310 ft²

@15,484

flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$4.8 M

310 ft²

@15,484

Sale$4.8 M

flight_takeoff 移民急讓 price_change 蝕讓盤

Shatin GLAMOUR GDN

thumb_up

GLAMOUR GDN

386 ft²

@12,435

GFA

494 ft²

@9,717

local_fire_department HIT verified 首置必買

Sale$4.8 M

386 ft²

@12,435

GFA

494 ft²

@9,717

Sale$4.8 M

local_fire_department HIT verified 首置必買

Tai Po CENTRA HORIZON TWR 11

thumb_up

CENTRA HORIZON TWR 11

251 ft²

@19,920

real_estate_agent Rare verified 首置必買 flight_takeoff 移民急讓 pets Pet Friendly

Sale$5 M

251 ft²

@19,920

Sale$5 M

real_estate_agent Rare verified 首置必買 flight_takeoff 移民急讓 pets Pet Friendly

Sai Kung Sai Kung

thumb_up

Sai Kung Town Lowrise Building

691 ft²

@7,236

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$5 M

691 ft²

@7,236

Sale$5 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Shatin GRANDEUR GDN

thumb_up

GRANDEUR GDN

314 ft²

@15,924

GFA

416 ft²

@12,019

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$5 M

314 ft²

@15,924

GFA

416 ft²

@12,019

Sale$5 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Shatin GARDEN RIVERA BLK A

thumb_up

GARDEN RIVERA BLK A

242 ft²

@14,463

GFA

368 ft²

@9,511

local_fire_department HIT

Sale$3.5 M

242 ft²

@14,463

GFA

368 ft²

@9,511

Sale$3.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,112	$17,759	$14,553	$12,421
1.500	$23,971	$18,634	$15,444	$13,327
2.000	$24,850	$19,535	$16,368	$14,273
2.500	$25,749	$20,463	$17,324	$15,258
3.000	$26,668	$21,417	$18,312	$16,281
3.500	$27,606	$22,396	$19,332	$17,341
4.000	$28,564	$23,401	$20,383	$18,436
4.500	$29,541	$24,431	$21,464	$19,566
5.000	$30,538	$25,485	$22,575	$20,730
5.500	$31,553	$26,564	$23,714	$21,926
6.000	$32,587	$27,666	$24,881	$23,153

Monthly Payment$17,341

Term

30Year

Loan amount

$3,861,648

Total int. paid

$2,380,942

Total Loan and Interest

$6,242,590

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,263	$6,077	$17,341	$3,855,571
2	$11,245	$6,095	$17,341	$3,849,476
3	$11,228	$6,113	$17,341	$3,843,363
4	$11,210	$6,131	$17,341	$3,837,232
5	$11,192	$6,149	$17,341	$3,831,083
6	$11,174	$6,167	$17,341	$3,824,917
7	$11,156	$6,185	$17,341	$3,818,732
8	$11,138	$6,203	$17,341	$3,812,530
9	$11,120	$6,221	$17,341	$3,806,309
10	$11,102	$6,239	$17,341	$3,800,070
11	$11,084	$6,257	$17,341	$3,793,813
12	$11,065	$6,275	$17,341	$3,787,538

第1年供款共

$208,086

第1年利息

$133,976

第1年共還本金

$74,110

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,047	$6,294	$17,341	$3,781,244
14	$11,029	$6,312	$17,341	$3,774,933
15	$11,010	$6,330	$17,341	$3,768,602
16	$10,992	$6,349	$17,341	$3,762,254
17	$10,973	$6,367	$17,341	$3,755,886
18	$10,955	$6,386	$17,341	$3,749,500
19	$10,936	$6,404	$17,341	$3,743,096
20	$10,917	$6,423	$17,341	$3,736,673
21	$10,899	$6,442	$17,341	$3,730,231
22	$10,880	$6,461	$17,341	$3,723,770
23	$10,861	$6,480	$17,341	$3,717,291
24	$10,842	$6,498	$17,341	$3,710,792

第2年供款共

$208,086

第2年利息

$131,340

第2年共還本金

$76,746

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$10,823	$6,517	$17,341	$3,704,275
26	$10,804	$6,536	$17,341	$3,697,738
27	$10,785	$6,555	$17,341	$3,691,183
28	$10,766	$6,575	$17,341	$3,684,608
29	$10,747	$6,594	$17,341	$3,678,015
30	$10,728	$6,613	$17,341	$3,671,402
31	$10,708	$6,632	$17,341	$3,664,769
32	$10,689	$6,652	$17,341	$3,658,118
33	$10,670	$6,671	$17,341	$3,651,447
34	$10,650	$6,690	$17,341	$3,644,756
35	$10,631	$6,710	$17,341	$3,638,046
36	$10,611	$6,730	$17,341	$3,631,317

第3年供款共

$208,086

第3年利息

$128,611

第3年共還本金

$79,475

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,591	$6,749	$17,341	$3,624,568
38	$10,572	$6,769	$17,341	$3,617,799
39	$10,552	$6,789	$17,341	$3,611,010
40	$10,532	$6,808	$17,341	$3,604,202
41	$10,512	$6,828	$17,341	$3,597,373
42	$10,492	$6,848	$17,341	$3,590,525
43	$10,472	$6,868	$17,341	$3,583,657
44	$10,452	$6,888	$17,341	$3,576,769
45	$10,432	$6,908	$17,341	$3,569,861
46	$10,412	$6,928	$17,341	$3,562,932
47	$10,392	$6,949	$17,341	$3,555,984
48	$10,372	$6,969	$17,341	$3,549,015

第4年供款共

$208,086

第4年利息

$125,784

第4年共還本金

$82,302

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,351	$6,989	$17,341	$3,542,025
50	$10,331	$7,010	$17,341	$3,535,016
51	$10,310	$7,030	$17,341	$3,527,986
52	$10,290	$7,051	$17,341	$3,520,935
53	$10,269	$7,071	$17,341	$3,513,864
54	$10,249	$7,092	$17,341	$3,506,772
55	$10,228	$7,112	$17,341	$3,499,660
56	$10,207	$7,133	$17,341	$3,492,527
57	$10,187	$7,154	$17,341	$3,485,373
58	$10,166	$7,175	$17,341	$3,478,198
59	$10,145	$7,196	$17,341	$3,471,002
60	$10,124	$7,217	$17,341	$3,463,785

第5年供款共

$208,086

第5年利息

$122,857

第5年共還本金

$85,229

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,103	$7,238	$17,341	$3,456,547
62	$10,082	$7,259	$17,341	$3,449,288
63	$10,060	$7,280	$17,341	$3,442,008
64	$10,039	$7,301	$17,341	$3,434,707
65	$10,018	$7,323	$17,341	$3,427,384
66	$9,997	$7,344	$17,341	$3,420,040
67	$9,975	$7,365	$17,341	$3,412,675
68	$9,954	$7,387	$17,341	$3,405,288
69	$9,932	$7,408	$17,341	$3,397,880
70	$9,910	$7,430	$17,341	$3,390,450
71	$9,889	$7,452	$17,341	$3,382,998
72	$9,867	$7,473	$17,341	$3,375,524

第6年供款共

$208,086

第6年利息

$119,826

第6年共還本金

$88,261

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$9,845	$7,495	$17,341	$3,368,029
74	$9,823	$7,517	$17,341	$3,360,512
75	$9,801	$7,539	$17,341	$3,352,973
76	$9,780	$7,561	$17,341	$3,345,412
77	$9,757	$7,583	$17,341	$3,337,829
78	$9,735	$7,605	$17,341	$3,330,224
79	$9,713	$7,627	$17,341	$3,322,596
80	$9,691	$7,650	$17,341	$3,314,947
81	$9,669	$7,672	$17,341	$3,307,275
82	$9,646	$7,694	$17,341	$3,299,581
83	$9,624	$7,717	$17,341	$3,291,864
84	$9,601	$7,739	$17,341	$3,284,125

第7年供款共

$208,086

第7年利息

$116,686

第7年共還本金

$91,400

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,579	$7,762	$17,341	$3,276,363
86	$9,556	$7,784	$17,341	$3,268,578
87	$9,533	$7,807	$17,341	$3,260,771
88	$9,511	$7,830	$17,341	$3,252,941
89	$9,488	$7,853	$17,341	$3,245,088
90	$9,465	$7,876	$17,341	$3,237,213
91	$9,442	$7,899	$17,341	$3,229,314
92	$9,419	$7,922	$17,341	$3,221,392
93	$9,396	$7,945	$17,341	$3,213,448
94	$9,373	$7,968	$17,341	$3,205,480
95	$9,349	$7,991	$17,341	$3,197,488
96	$9,326	$8,015	$17,341	$3,189,474

第8年供款共

$208,086

第8年利息

$113,436

第8年共還本金

$94,651

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,303	$8,038	$17,341	$3,181,436
98	$9,279	$8,061	$17,341	$3,173,375
99	$9,256	$8,085	$17,341	$3,165,290
100	$9,232	$8,108	$17,341	$3,157,181
101	$9,208	$8,132	$17,341	$3,149,049
102	$9,185	$8,156	$17,341	$3,140,893
103	$9,161	$8,180	$17,341	$3,132,714
104	$9,137	$8,203	$17,341	$3,124,510
105	$9,113	$8,227	$17,341	$3,116,283
106	$9,089	$8,251	$17,341	$3,108,032
107	$9,065	$8,275	$17,341	$3,099,756
108	$9,041	$8,300	$17,341	$3,091,457

第9年供款共

$208,086

第9年利息

$110,069

第9年共還本金

$98,017

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,017	$8,324	$17,341	$3,083,133
110	$8,992	$8,348	$17,341	$3,074,785
111	$8,968	$8,372	$17,341	$3,066,412
112	$8,944	$8,397	$17,341	$3,058,016
113	$8,919	$8,421	$17,341	$3,049,594
114	$8,895	$8,446	$17,341	$3,041,148
115	$8,870	$8,471	$17,341	$3,032,678
116	$8,845	$8,495	$17,341	$3,024,183
117	$8,821	$8,520	$17,341	$3,015,663
118	$8,796	$8,545	$17,341	$3,007,118
119	$8,771	$8,570	$17,341	$2,998,548
120	$8,746	$8,595	$17,341	$2,989,953

第10年供款共

$208,086

第10年利息

$106,583

第10年共還本金

$101,503

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,721	$8,620	$17,341	$2,981,334
122	$8,696	$8,645	$17,341	$2,972,689
123	$8,670	$8,670	$17,341	$2,964,018
124	$8,645	$8,695	$17,341	$2,955,323
125	$8,620	$8,721	$17,341	$2,946,602
126	$8,594	$8,746	$17,341	$2,937,856
127	$8,569	$8,772	$17,341	$2,929,084
128	$8,543	$8,797	$17,341	$2,920,287
129	$8,518	$8,823	$17,341	$2,911,464
130	$8,492	$8,849	$17,341	$2,902,615
131	$8,466	$8,875	$17,341	$2,893,740
132	$8,440	$8,900	$17,341	$2,884,840

第11年供款共

$208,086

第11年利息

$102,973

第11年共還本金

$105,113

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,414	$8,926	$17,341	$2,875,913
134	$8,388	$8,952	$17,341	$2,866,961
135	$8,362	$8,979	$17,341	$2,857,982
136	$8,336	$9,005	$17,341	$2,848,978
137	$8,310	$9,031	$17,341	$2,839,947
138	$8,283	$9,057	$17,341	$2,830,889
139	$8,257	$9,084	$17,341	$2,821,806
140	$8,230	$9,110	$17,341	$2,812,695
141	$8,204	$9,137	$17,341	$2,803,559
142	$8,177	$9,163	$17,341	$2,794,395
143	$8,150	$9,190	$17,341	$2,785,205
144	$8,124	$9,217	$17,341	$2,775,988

第12年供款共

$208,086

第12年利息

$99,234

第12年共還本金

$108,852

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,097	$9,244	$17,341	$2,766,744
146	$8,070	$9,271	$17,341	$2,757,473
147	$8,043	$9,298	$17,341	$2,748,175
148	$8,016	$9,325	$17,341	$2,738,850
149	$7,988	$9,352	$17,341	$2,729,498
150	$7,961	$9,379	$17,341	$2,720,118
151	$7,934	$9,407	$17,341	$2,710,712
152	$7,906	$9,434	$17,341	$2,701,277
153	$7,879	$9,462	$17,341	$2,691,816
154	$7,851	$9,489	$17,341	$2,682,326
155	$7,823	$9,517	$17,341	$2,672,809
156	$7,796	$9,545	$17,341	$2,663,264

第13年供款共

$208,086

第13年利息

$95,363

第13年共還本金

$112,724

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,768	$9,573	$17,341	$2,653,692
158	$7,740	$9,601	$17,341	$2,644,091
159	$7,712	$9,629	$17,341	$2,634,462
160	$7,684	$9,657	$17,341	$2,624,806
161	$7,656	$9,685	$17,341	$2,615,121
162	$7,627	$9,713	$17,341	$2,605,408
163	$7,599	$9,741	$17,341	$2,595,666
164	$7,571	$9,770	$17,341	$2,585,897
165	$7,542	$9,798	$17,341	$2,576,098
166	$7,514	$9,827	$17,341	$2,566,271
167	$7,485	$9,856	$17,341	$2,556,416
168	$7,456	$9,884	$17,341	$2,546,531

第14年供款共

$208,086

第14年利息

$91,353

第14年共還本金

$116,733

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,427	$9,913	$17,341	$2,536,618
170	$7,398	$9,942	$17,341	$2,526,676
171	$7,369	$9,971	$17,341	$2,516,705
172	$7,340	$10,000	$17,341	$2,506,705
173	$7,311	$10,029	$17,341	$2,496,676
174	$7,282	$10,059	$17,341	$2,486,617
175	$7,253	$10,088	$17,341	$2,476,529
176	$7,223	$10,117	$17,341	$2,466,412
177	$7,194	$10,147	$17,341	$2,456,265
178	$7,164	$10,176	$17,341	$2,446,089
179	$7,134	$10,206	$17,341	$2,435,883
180	$7,105	$10,236	$17,341	$2,425,647

第15年供款共

$208,086

第15年利息

$87,202

第15年共還本金

$120,885

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,075	$10,266	$17,341	$2,415,381
182	$7,045	$10,296	$17,341	$2,405,085
183	$7,015	$10,326	$17,341	$2,394,760
184	$6,985	$10,356	$17,341	$2,384,404
185	$6,955	$10,386	$17,341	$2,374,018
186	$6,924	$10,416	$17,341	$2,363,602
187	$6,894	$10,447	$17,341	$2,353,155
188	$6,863	$10,477	$17,341	$2,342,678
189	$6,833	$10,508	$17,341	$2,332,170
190	$6,802	$10,538	$17,341	$2,321,632
191	$6,771	$10,569	$17,341	$2,311,063
192	$6,741	$10,600	$17,341	$2,300,463

第16年供款共

$208,086

第16年利息

$82,902

第16年共還本金

$125,184

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,710	$10,631	$17,341	$2,289,832
194	$6,679	$10,662	$17,341	$2,279,170
195	$6,648	$10,693	$17,341	$2,268,477
196	$6,616	$10,724	$17,341	$2,257,753
197	$6,585	$10,755	$17,341	$2,246,997
198	$6,554	$10,787	$17,341	$2,236,211
199	$6,522	$10,818	$17,341	$2,225,392
200	$6,491	$10,850	$17,341	$2,214,543
201	$6,459	$10,881	$17,341	$2,203,661
202	$6,427	$10,913	$17,341	$2,192,748
203	$6,396	$10,945	$17,341	$2,181,803
204	$6,364	$10,977	$17,341	$2,170,826

第17年供款共

$208,086

第17年利息

$78,450

第17年共還本金

$129,637

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,332	$11,009	$17,341	$2,159,817
206	$6,299	$11,041	$17,341	$2,148,776
207	$6,267	$11,073	$17,341	$2,137,703
208	$6,235	$11,106	$17,341	$2,126,597
209	$6,203	$11,138	$17,341	$2,115,459
210	$6,170	$11,170	$17,341	$2,104,289
211	$6,138	$11,203	$17,341	$2,093,086
212	$6,105	$11,236	$17,341	$2,081,850
213	$6,072	$11,268	$17,341	$2,070,582
214	$6,039	$11,301	$17,341	$2,059,280
215	$6,006	$11,334	$17,341	$2,047,946
216	$5,973	$11,367	$17,341	$2,036,579

第18年供款共

$208,086

第18年利息

$73,839

第18年共還本金

$134,247

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$5,940	$11,401	$17,341	$2,025,178
218	$5,907	$11,434	$17,341	$2,013,744
219	$5,873	$11,467	$17,341	$2,002,277
220	$5,840	$11,501	$17,341	$1,990,777
221	$5,806	$11,534	$17,341	$1,979,243
222	$5,773	$11,568	$17,341	$1,967,675
223	$5,739	$11,601	$17,341	$1,956,073
224	$5,705	$11,635	$17,341	$1,944,438
225	$5,671	$11,669	$17,341	$1,932,769
226	$5,637	$11,703	$17,341	$1,921,066
227	$5,603	$11,737	$17,341	$1,909,328
228	$5,569	$11,772	$17,341	$1,897,557

第19年供款共

$208,086

第19年利息

$69,064

第19年共還本金

$139,022

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,535	$11,806	$17,341	$1,885,751
230	$5,500	$11,840	$17,341	$1,873,910
231	$5,466	$11,875	$17,341	$1,862,035
232	$5,431	$11,910	$17,341	$1,850,126
233	$5,396	$11,944	$17,341	$1,838,181
234	$5,361	$11,979	$17,341	$1,826,202
235	$5,326	$12,014	$17,341	$1,814,188
236	$5,291	$12,049	$17,341	$1,802,139
237	$5,256	$12,084	$17,341	$1,790,055
238	$5,221	$12,120	$17,341	$1,777,935
239	$5,186	$12,155	$17,341	$1,765,780
240	$5,150	$12,190	$17,341	$1,753,590

第20年供款共

$208,086

第20年利息

$64,120

第20年共還本金

$143,967

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,115	$12,226	$17,341	$1,741,364
242	$5,079	$12,262	$17,341	$1,729,102
243	$5,043	$12,297	$17,341	$1,716,805
244	$5,007	$12,333	$17,341	$1,704,472
245	$4,971	$12,369	$17,341	$1,692,103
246	$4,935	$12,405	$17,341	$1,679,698
247	$4,899	$12,441	$17,341	$1,667,256
248	$4,863	$12,478	$17,341	$1,654,778
249	$4,826	$12,514	$17,341	$1,642,264
250	$4,790	$12,551	$17,341	$1,629,714
251	$4,753	$12,587	$17,341	$1,617,127
252	$4,717	$12,624	$17,341	$1,604,503

第21年供款共

$208,086

第21年利息

$58,999

第21年共還本金

$149,087

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,680	$12,661	$17,341	$1,591,842
254	$4,643	$12,698	$17,341	$1,579,144
255	$4,606	$12,735	$17,341	$1,566,410
256	$4,569	$12,772	$17,341	$1,553,638
257	$4,531	$12,809	$17,341	$1,540,829
258	$4,494	$12,846	$17,341	$1,527,982
259	$4,457	$12,884	$17,341	$1,515,098
260	$4,419	$12,921	$17,341	$1,502,177
261	$4,381	$12,959	$17,341	$1,489,218
262	$4,344	$12,997	$17,341	$1,476,221
263	$4,306	$13,035	$17,341	$1,463,186
264	$4,268	$13,073	$17,341	$1,450,113

第22年供款共

$208,086

第22年利息

$53,697

第22年共還本金

$154,390

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,229	$13,111	$17,341	$1,437,002
266	$4,191	$13,149	$17,341	$1,423,853
267	$4,153	$13,188	$17,341	$1,410,665
268	$4,114	$13,226	$17,341	$1,397,439
269	$4,076	$13,265	$17,341	$1,384,174
270	$4,037	$13,303	$17,341	$1,370,871
271	$3,998	$13,342	$17,341	$1,357,529
272	$3,959	$13,381	$17,341	$1,344,148
273	$3,920	$13,420	$17,341	$1,330,728
274	$3,881	$13,459	$17,341	$1,317,268
275	$3,842	$13,498	$17,341	$1,303,770
276	$3,803	$13,538	$17,341	$1,290,232

第23年供款共

$208,086

第23年利息

$48,205

第23年共還本金

$159,881

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,763	$13,577	$17,341	$1,276,655
278	$3,724	$13,617	$17,341	$1,263,038
279	$3,684	$13,657	$17,341	$1,249,381
280	$3,644	$13,696	$17,341	$1,235,685
281	$3,604	$13,736	$17,341	$1,221,948
282	$3,564	$13,777	$17,341	$1,208,172
283	$3,524	$13,817	$17,341	$1,194,355
284	$3,484	$13,857	$17,341	$1,180,498
285	$3,443	$13,897	$17,341	$1,166,600
286	$3,403	$13,938	$17,341	$1,152,663
287	$3,362	$13,979	$17,341	$1,138,684
288	$3,321	$14,019	$17,341	$1,124,665

第24年供款共

$208,086

第24年利息

$42,519

第24年共還本金

$165,567

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,280	$14,060	$17,341	$1,110,604
290	$3,239	$14,101	$17,341	$1,096,503
291	$3,198	$14,142	$17,341	$1,082,361
292	$3,157	$14,184	$17,341	$1,068,177
293	$3,116	$14,225	$17,341	$1,053,952
294	$3,074	$14,266	$17,341	$1,039,686
295	$3,032	$14,308	$17,341	$1,025,377
296	$2,991	$14,350	$17,341	$1,011,028
297	$2,949	$14,392	$17,341	$996,636
298	$2,907	$14,434	$17,341	$982,202
299	$2,865	$14,476	$17,341	$967,726
300	$2,823	$14,518	$17,341	$953,208

第25年供款共

$208,086

第25年利息

$36,630

第25年共還本金

$171,456

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,780	$14,560	$17,341	$938,648
302	$2,738	$14,603	$17,341	$924,045
303	$2,695	$14,645	$17,341	$909,400
304	$2,652	$14,688	$17,341	$894,712
305	$2,610	$14,731	$17,341	$879,981
306	$2,567	$14,774	$17,341	$865,207
307	$2,524	$14,817	$17,341	$850,390
308	$2,480	$14,860	$17,341	$835,530
309	$2,437	$14,904	$17,341	$820,626
310	$2,393	$14,947	$17,341	$805,679
311	$2,350	$14,991	$17,341	$790,689
312	$2,306	$15,034	$17,341	$775,654

第26年供款共

$208,086

第26年利息

$30,532

第26年共還本金

$177,554

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,262	$15,078	$17,341	$760,576
314	$2,218	$15,122	$17,341	$745,454
315	$2,174	$15,166	$17,341	$730,287
316	$2,130	$15,211	$17,341	$715,077
317	$2,086	$15,255	$17,341	$699,822
318	$2,041	$15,299	$17,341	$684,523
319	$1,997	$15,344	$17,341	$669,179
320	$1,952	$15,389	$17,341	$653,790
321	$1,907	$15,434	$17,341	$638,356
322	$1,862	$15,479	$17,341	$622,878
323	$1,817	$15,524	$17,341	$607,354
324	$1,771	$15,569	$17,341	$591,785

第27年供款共

$208,086

第27年利息

$24,217

第27年共還本金

$183,869

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,726	$15,614	$17,341	$576,170
326	$1,680	$15,660	$17,341	$560,510
327	$1,635	$15,706	$17,341	$544,805
328	$1,589	$15,752	$17,341	$529,053
329	$1,543	$15,797	$17,341	$513,256
330	$1,497	$15,844	$17,341	$497,412
331	$1,451	$15,890	$17,341	$481,522
332	$1,404	$15,936	$17,341	$465,586
333	$1,358	$15,983	$17,341	$449,604
334	$1,311	$16,029	$17,341	$433,575
335	$1,265	$16,076	$17,341	$417,499
336	$1,218	$16,123	$17,341	$401,376

第28年供款共

$208,086

第28年利息

$17,677

第28年共還本金

$190,409

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,171	$16,170	$17,341	$385,206
338	$1,124	$16,217	$17,341	$368,989
339	$1,076	$16,264	$17,341	$352,725
340	$1,029	$16,312	$17,341	$336,413
341	$981	$16,359	$17,341	$320,054
342	$933	$16,407	$17,341	$303,646
343	$886	$16,455	$17,341	$287,192
344	$838	$16,503	$17,341	$270,689
345	$790	$16,551	$17,341	$254,138
346	$741	$16,599	$17,341	$237,538
347	$693	$16,648	$17,341	$220,891
348	$644	$16,696	$17,341	$204,194

第29年供款共

$208,086

第29年利息

$10,905

第29年共還本金

$197,181

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$596	$16,745	$17,341	$187,449
350	$547	$16,794	$17,341	$170,656
351	$498	$16,843	$17,341	$153,813
352	$449	$16,892	$17,341	$136,921
353	$399	$16,941	$17,341	$119,980
354	$350	$16,991	$17,341	$102,989
355	$300	$17,040	$17,341	$85,949
356	$251	$17,090	$17,341	$68,859
357	$201	$17,140	$17,341	$51,720
358	$151	$17,190	$17,341	$34,530
359	$101	$17,240	$17,341	$17,290
360	$50	$17,290	$17,341	$0

第30年供款共

$208,086

第30年利息

$3,892

第30年共還本金

$204,194

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$6,754,690

Disclaimer

Recommended properties

Mort. Insurance
info