Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$83,592

Single financed $375 , in total HK$83,592

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$6,934,323

Monthly Payment
$17,754

Down Payment

$430,000

Total Loan

$3,953,592

Total int. paid

$2,437,631

Stamp Duty

$60,100

Other

$53,000

Budget of property purchase

HK$543,100

Base on DTI ratio

$35,507

Budget of property purchase

HK$543,100

Down Payment

$430,000
Stamp Duty

$60,100
- AVD
  
  $60,100
Legal fee

$ 10,000
Agency Commission

$43,000
Mort. Insurance

$83,592

Min. Monthly Income Requirement

Base on DTI ratio

$35,507

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

Sai Kung TASTEFULLY DESIGN

thumb_up

TASTEFULLY DESIGN

GFA

700 ft²

@7,129

local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly price_change 蝕讓盤

Sale$4.99 M

GFA

700 ft²

@7,129

Sale$4.99 M

local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly price_change 蝕讓盤

Sai Kung 60 PO TUNG RD

thumb_up

Sai kung town tenement building

691 ft²

@6,657

GFA

700 ft²

@6,571

local_offer Good Catch

Sale$4.6 M

691 ft²

@6,657

GFA

700 ft²

@6,571

Sale$4.6 M

local_offer Good Catch

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

284 ft²

@15,845

GFA

395 ft²

@11,392

real_estate_agent Rare

Sale$4.5 M

284 ft²

@15,845

GFA

395 ft²

@11,392

Sale$4.5 M

real_estate_agent Rare

Shatin CITY ONE SHATIN

thumb_up

沙田第一城

284 ft²

@15,845

GFA

395 ft²

@11,392

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$4.5 M

284 ft²

@15,845

GFA

395 ft²

@11,392

Sale$4.5 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Shatin RAVANA GDN BLK 03

thumb_up

RAVANA GDN BLK 03

394 ft²

@13,452

GFA

481 ft²

@11,019

local_fire_department HIT

Sale$5.3 M

394 ft²

@13,452

GFA

481 ft²

@11,019

Sale$5.3 M

local_fire_department HIT

Ma On Shan SAI SHA ROAD VILLAGE HSE

thumb_up

SAI KENG

GFA

700 ft²

@5,714

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$4 M

GFA

700 ft²

@5,714

Sale$4 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Ma On Shan THE MET. BLOSSOM TWR 02

thumb_up

薈朗

229 ft²

@15,284

local_fire_department HIT

Sale$3.5 M

229 ft²

@15,284

Sale$3.5 M

local_fire_department HIT

Ma On Shan KEI LING HA OLD WAI

thumb_up

KEI LING HA OLD WAI

GFA

660 ft²

@8,030

local_fire_department HIT

Sale$5.3 M

GFA

660 ft²

@8,030

Sale$5.3 M

local_fire_department HIT

Fanling FANLING TOWN CTR BLK 04 DRAGON COURT

thumb_up

FANLING TOWN CTR BLK 04 DRAGON COURT

376 ft²

@11,436

GFA

502 ft²

@8,566

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$4.3 M

376 ft²

@11,436

GFA

502 ft²

@8,566

Sale$4.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sai Kung Sha Tsui Path

thumb_up

Convenient Location

GFA

700 ft²

@7,557

local_fire_department HIT hotel_class King

Sale$5.29 M

GFA

700 ft²

@7,557

Sale$5.29 M

local_fire_department HIT hotel_class King

Sai Kung TSO WO ROAD

thumb_up

Sai Kung Tai Mong Tsai G/F with parking space & big garden

GFA

700 ft²

@6,857

local_offer Good Catch

Sale$4.8 M

GFA

700 ft²

@6,857

Sale$4.8 M

local_offer Good Catch

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

310 ft²

@16,129

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Sale$5 M

310 ft²

@16,129

Sale$5 M

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,662	$18,182	$14,900	$12,716
1.500	$24,542	$19,078	$15,812	$13,645
2.000	$25,442	$20,001	$16,757	$14,613
2.500	$26,362	$20,950	$17,736	$15,621
3.000	$27,303	$21,927	$18,748	$16,669
3.500	$28,264	$22,929	$19,793	$17,753
4.000	$29,244	$23,958	$20,869	$18,875
4.500	$30,245	$25,012	$21,975	$20,032
5.000	$31,265	$26,092	$23,112	$21,224
5.500	$32,304	$27,196	$24,279	$22,448
6.000	$33,363	$28,325	$25,473	$23,704

Monthly Payment$17,754

Term

30Year

Loan amount

$3,953,592

Total int. paid

$2,437,631

Total Loan and Interest

$6,391,223

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,531	$6,222	$17,753	$3,947,370
2	$11,513	$6,240	$17,753	$3,941,130
3	$11,495	$6,258	$17,753	$3,934,871
4	$11,477	$6,277	$17,753	$3,928,595
5	$11,458	$6,295	$17,753	$3,922,300
6	$11,440	$6,313	$17,753	$3,915,986
7	$11,422	$6,332	$17,753	$3,909,654
8	$11,403	$6,350	$17,753	$3,903,304
9	$11,385	$6,369	$17,753	$3,896,935
10	$11,366	$6,387	$17,753	$3,890,548
11	$11,347	$6,406	$17,753	$3,884,142
12	$11,329	$6,425	$17,753	$3,877,718

第1年供款共

$213,041

第1年利息

$137,166

第1年共還本金

$75,874

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,310	$6,443	$17,753	$3,871,274
14	$11,291	$6,462	$17,753	$3,864,812
15	$11,272	$6,481	$17,753	$3,858,331
16	$11,253	$6,500	$17,753	$3,851,831
17	$11,235	$6,519	$17,753	$3,845,312
18	$11,215	$6,538	$17,753	$3,838,774
19	$11,196	$6,557	$17,753	$3,832,217
20	$11,177	$6,576	$17,753	$3,825,641
21	$11,158	$6,595	$17,753	$3,819,046
22	$11,139	$6,615	$17,753	$3,812,431
23	$11,120	$6,634	$17,753	$3,805,798
24	$11,100	$6,653	$17,753	$3,799,144

第2年供款共

$213,041

第2年利息

$134,468

第2年共還本金

$78,573

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,081	$6,673	$17,753	$3,792,472
26	$11,061	$6,692	$17,753	$3,785,780
27	$11,042	$6,712	$17,753	$3,779,068
28	$11,022	$6,731	$17,753	$3,772,337
29	$11,003	$6,751	$17,753	$3,765,586
30	$10,983	$6,770	$17,753	$3,758,816
31	$10,963	$6,790	$17,753	$3,752,026
32	$10,943	$6,810	$17,753	$3,745,216
33	$10,924	$6,830	$17,753	$3,738,386
34	$10,904	$6,850	$17,753	$3,731,536
35	$10,884	$6,870	$17,753	$3,724,666
36	$10,864	$6,890	$17,753	$3,717,777

第3年供款共

$213,041

第3年利息

$131,673

第3年共還本金

$81,368

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,844	$6,910	$17,753	$3,710,867
38	$10,823	$6,930	$17,753	$3,703,937
39	$10,803	$6,950	$17,753	$3,696,987
40	$10,783	$6,971	$17,753	$3,690,016
41	$10,763	$6,991	$17,753	$3,683,025
42	$10,742	$7,011	$17,753	$3,676,014
43	$10,722	$7,032	$17,753	$3,668,982
44	$10,701	$7,052	$17,753	$3,661,930
45	$10,681	$7,073	$17,753	$3,654,857
46	$10,660	$7,093	$17,753	$3,647,764
47	$10,639	$7,114	$17,753	$3,640,650
48	$10,619	$7,135	$17,753	$3,633,515

第4年供款共

$213,041

第4年利息

$128,779

第4年共還本金

$84,262

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,598	$7,156	$17,753	$3,626,359
50	$10,577	$7,177	$17,753	$3,619,183
51	$10,556	$7,197	$17,753	$3,611,985
52	$10,535	$7,218	$17,753	$3,604,767
53	$10,514	$7,239	$17,753	$3,597,527
54	$10,493	$7,261	$17,753	$3,590,267
55	$10,472	$7,282	$17,753	$3,582,985
56	$10,450	$7,303	$17,753	$3,575,682
57	$10,429	$7,324	$17,753	$3,568,358
58	$10,408	$7,346	$17,753	$3,561,012
59	$10,386	$7,367	$17,753	$3,553,645
60	$10,365	$7,389	$17,753	$3,546,256

第5年供款共

$213,041

第5年利息

$125,782

第5年共還本金

$87,259

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,343	$7,410	$17,753	$3,538,846
62	$10,322	$7,432	$17,753	$3,531,414
63	$10,300	$7,453	$17,753	$3,523,961
64	$10,278	$7,475	$17,753	$3,516,486
65	$10,256	$7,497	$17,753	$3,508,989
66	$10,235	$7,519	$17,753	$3,501,470
67	$10,213	$7,541	$17,753	$3,493,929
68	$10,191	$7,563	$17,753	$3,486,366
69	$10,169	$7,585	$17,753	$3,478,782
70	$10,146	$7,607	$17,753	$3,471,175
71	$10,124	$7,629	$17,753	$3,463,545
72	$10,102	$7,651	$17,753	$3,455,894

第6年供款共

$213,041

第6年利息

$122,679

第6年共還本金

$90,362

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,080	$7,674	$17,753	$3,448,220
74	$10,057	$7,696	$17,753	$3,440,524
75	$10,035	$7,719	$17,753	$3,432,806
76	$10,012	$7,741	$17,753	$3,425,065
77	$9,990	$7,764	$17,753	$3,417,301
78	$9,967	$7,786	$17,753	$3,409,515
79	$9,944	$7,809	$17,753	$3,401,706
80	$9,922	$7,832	$17,753	$3,393,874
81	$9,899	$7,855	$17,753	$3,386,020
82	$9,876	$7,878	$17,753	$3,378,142
83	$9,853	$7,900	$17,753	$3,370,242
84	$9,830	$7,924	$17,753	$3,362,318

第7年供款共

$213,041

第7年利息

$119,465

第7年共還本金

$93,576

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,807	$7,947	$17,753	$3,354,371
86	$9,784	$7,970	$17,753	$3,346,402
87	$9,760	$7,993	$17,753	$3,338,409
88	$9,737	$8,016	$17,753	$3,330,392
89	$9,714	$8,040	$17,753	$3,322,352
90	$9,690	$8,063	$17,753	$3,314,289
91	$9,667	$8,087	$17,753	$3,306,202
92	$9,643	$8,110	$17,753	$3,298,092
93	$9,619	$8,134	$17,753	$3,289,958
94	$9,596	$8,158	$17,753	$3,281,801
95	$9,572	$8,181	$17,753	$3,273,619
96	$9,548	$8,205	$17,753	$3,265,414

第8年供款共

$213,041

第8年利息

$116,136

第8年共還本金

$96,904

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,524	$8,229	$17,753	$3,257,184
98	$9,500	$8,253	$17,753	$3,248,931
99	$9,476	$8,277	$17,753	$3,240,654
100	$9,452	$8,301	$17,753	$3,232,352
101	$9,428	$8,326	$17,753	$3,224,027
102	$9,403	$8,350	$17,753	$3,215,677
103	$9,379	$8,374	$17,753	$3,207,302
104	$9,355	$8,399	$17,753	$3,198,904
105	$9,330	$8,423	$17,753	$3,190,480
106	$9,306	$8,448	$17,753	$3,182,032
107	$9,281	$8,472	$17,753	$3,173,560
108	$9,256	$8,497	$17,753	$3,165,063

第9年供款共

$213,041

第9年利息

$112,690

第9年共還本金

$100,351

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,231	$8,522	$17,753	$3,156,541
110	$9,207	$8,547	$17,753	$3,147,994
111	$9,182	$8,572	$17,753	$3,139,422
112	$9,157	$8,597	$17,753	$3,130,826
113	$9,132	$8,622	$17,753	$3,122,204
114	$9,106	$8,647	$17,753	$3,113,557
115	$9,081	$8,672	$17,753	$3,104,885
116	$9,056	$8,697	$17,753	$3,096,187
117	$9,031	$8,723	$17,753	$3,087,464
118	$9,005	$8,748	$17,753	$3,078,716
119	$8,980	$8,774	$17,753	$3,069,942
120	$8,954	$8,799	$17,753	$3,061,143

第10年供款共

$213,041

第10年利息

$109,121

第10年共還本金

$103,920

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,928	$8,825	$17,753	$3,052,318
122	$8,903	$8,851	$17,753	$3,043,467
123	$8,877	$8,877	$17,753	$3,034,590
124	$8,851	$8,903	$17,753	$3,025,688
125	$8,825	$8,928	$17,753	$3,016,759
126	$8,799	$8,955	$17,753	$3,007,805
127	$8,773	$8,981	$17,753	$2,998,824
128	$8,747	$9,007	$17,753	$2,989,817
129	$8,720	$9,033	$17,753	$2,980,784
130	$8,694	$9,059	$17,753	$2,971,725
131	$8,668	$9,086	$17,753	$2,962,639
132	$8,641	$9,112	$17,753	$2,953,527

第11年供款共

$213,041

第11年利息

$105,425

第11年共還本金

$107,616

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,614	$9,139	$17,753	$2,944,388
134	$8,588	$9,166	$17,753	$2,935,222
135	$8,561	$9,192	$17,753	$2,926,030
136	$8,534	$9,219	$17,753	$2,916,811
137	$8,507	$9,246	$17,753	$2,907,565
138	$8,480	$9,273	$17,753	$2,898,292
139	$8,453	$9,300	$17,753	$2,888,991
140	$8,426	$9,327	$17,753	$2,879,664
141	$8,399	$9,354	$17,753	$2,870,310
142	$8,372	$9,382	$17,753	$2,860,928
143	$8,344	$9,409	$17,753	$2,851,519
144	$8,317	$9,436	$17,753	$2,842,083

第12年供款共

$213,041

第12年利息

$101,597

第12年共還本金

$111,444

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,289	$9,464	$17,753	$2,832,619
146	$8,262	$9,492	$17,753	$2,823,127
147	$8,234	$9,519	$17,753	$2,813,608
148	$8,206	$9,547	$17,753	$2,804,061
149	$8,179	$9,575	$17,753	$2,794,486
150	$8,151	$9,603	$17,753	$2,784,883
151	$8,123	$9,631	$17,753	$2,775,252
152	$8,094	$9,659	$17,753	$2,765,593
153	$8,066	$9,687	$17,753	$2,755,906
154	$8,038	$9,715	$17,753	$2,746,191
155	$8,010	$9,744	$17,753	$2,736,447
156	$7,981	$9,772	$17,753	$2,726,675

第13年供款共

$213,041

第13年利息

$97,633

第13年共還本金

$115,407

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,953	$9,801	$17,753	$2,716,875
158	$7,924	$9,829	$17,753	$2,707,046
159	$7,896	$9,858	$17,753	$2,697,188
160	$7,867	$9,887	$17,753	$2,687,301
161	$7,838	$9,915	$17,753	$2,677,386
162	$7,809	$9,944	$17,753	$2,667,441
163	$7,780	$9,973	$17,753	$2,657,468
164	$7,751	$10,002	$17,753	$2,647,465
165	$7,722	$10,032	$17,753	$2,637,434
166	$7,693	$10,061	$17,753	$2,627,373
167	$7,663	$10,090	$17,753	$2,617,283
168	$7,634	$10,120	$17,753	$2,607,163

第14年供款共

$213,041

第14年利息

$93,529

第14年共還本金

$119,512

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,604	$10,149	$17,753	$2,597,014
170	$7,575	$10,179	$17,753	$2,586,835
171	$7,545	$10,208	$17,753	$2,576,627
172	$7,515	$10,238	$17,753	$2,566,388
173	$7,485	$10,268	$17,753	$2,556,120
174	$7,455	$10,298	$17,753	$2,545,822
175	$7,425	$10,328	$17,753	$2,535,494
176	$7,395	$10,358	$17,753	$2,525,136
177	$7,365	$10,388	$17,753	$2,514,748
178	$7,335	$10,419	$17,753	$2,504,329
179	$7,304	$10,449	$17,753	$2,493,880
180	$7,274	$10,480	$17,753	$2,483,400

第15年供款共

$213,041

第15年利息

$89,278

第15年共還本金

$123,763

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,243	$10,510	$17,753	$2,472,890
182	$7,213	$10,541	$17,753	$2,462,349
183	$7,182	$10,572	$17,753	$2,451,778
184	$7,151	$10,602	$17,753	$2,441,175
185	$7,120	$10,633	$17,753	$2,430,542
186	$7,089	$10,664	$17,753	$2,419,878
187	$7,058	$10,695	$17,753	$2,409,182
188	$7,027	$10,727	$17,753	$2,398,456
189	$6,995	$10,758	$17,753	$2,387,698
190	$6,964	$10,789	$17,753	$2,376,909
191	$6,933	$10,821	$17,753	$2,366,088
192	$6,901	$10,852	$17,753	$2,355,236

第16年供款共

$213,041

第16年利息

$84,876

第16年共還本金

$128,165

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,869	$10,884	$17,753	$2,344,352
194	$6,838	$10,916	$17,753	$2,333,436
195	$6,806	$10,948	$17,753	$2,322,488
196	$6,774	$10,979	$17,753	$2,311,509
197	$6,742	$11,011	$17,753	$2,300,497
198	$6,710	$11,044	$17,753	$2,289,454
199	$6,678	$11,076	$17,753	$2,278,378
200	$6,645	$11,108	$17,753	$2,267,270
201	$6,613	$11,141	$17,753	$2,256,129
202	$6,580	$11,173	$17,753	$2,244,956
203	$6,548	$11,206	$17,753	$2,233,751
204	$6,515	$11,238	$17,753	$2,222,512

第17年供款共

$213,041

第17年利息

$80,318

第17年共還本金

$132,723

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,482	$11,271	$17,753	$2,211,241
206	$6,449	$11,304	$17,753	$2,199,937
207	$6,416	$11,337	$17,753	$2,188,600
208	$6,383	$11,370	$17,753	$2,177,230
209	$6,350	$11,403	$17,753	$2,165,827
210	$6,317	$11,436	$17,753	$2,154,391
211	$6,284	$11,470	$17,753	$2,142,921
212	$6,250	$11,503	$17,753	$2,131,418
213	$6,217	$11,537	$17,753	$2,119,881
214	$6,183	$11,570	$17,753	$2,108,311
215	$6,149	$11,604	$17,753	$2,096,707
216	$6,115	$11,638	$17,753	$2,085,069

第18年供款共

$213,041

第18年利息

$75,597

第18年共還本金

$137,444

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,081	$11,672	$17,753	$2,073,397
218	$6,047	$11,706	$17,753	$2,061,691
219	$6,013	$11,740	$17,753	$2,049,951
220	$5,979	$11,774	$17,753	$2,038,176
221	$5,945	$11,809	$17,753	$2,026,367
222	$5,910	$11,843	$17,753	$2,014,524
223	$5,876	$11,878	$17,753	$2,002,647
224	$5,841	$11,912	$17,753	$1,990,734
225	$5,806	$11,947	$17,753	$1,978,787
226	$5,771	$11,982	$17,753	$1,966,805
227	$5,737	$12,017	$17,753	$1,954,788
228	$5,701	$12,052	$17,753	$1,942,736

第19年供款共

$213,041

第19年利息

$70,709

第19年共還本金

$142,332

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,666	$12,087	$17,753	$1,930,649
230	$5,631	$12,122	$17,753	$1,918,527
231	$5,596	$12,158	$17,753	$1,906,369
232	$5,560	$12,193	$17,753	$1,894,176
233	$5,525	$12,229	$17,753	$1,881,947
234	$5,489	$12,264	$17,753	$1,869,683
235	$5,453	$12,300	$17,753	$1,857,383
236	$5,417	$12,336	$17,753	$1,845,047
237	$5,381	$12,372	$17,753	$1,832,675
238	$5,345	$12,408	$17,753	$1,820,267
239	$5,309	$12,444	$17,753	$1,807,823
240	$5,273	$12,481	$17,753	$1,795,342

第20年供款共

$213,041

第20年利息

$65,646

第20年共還本金

$147,394

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,236	$12,517	$17,753	$1,782,825
242	$5,200	$12,553	$17,753	$1,770,272
243	$5,163	$12,590	$17,753	$1,757,681
244	$5,127	$12,627	$17,753	$1,745,055
245	$5,090	$12,664	$17,753	$1,732,391
246	$5,053	$12,701	$17,753	$1,719,690
247	$5,016	$12,738	$17,753	$1,706,953
248	$4,979	$12,775	$17,753	$1,694,178
249	$4,941	$12,812	$17,753	$1,681,366
250	$4,904	$12,849	$17,753	$1,668,516
251	$4,867	$12,887	$17,753	$1,655,630
252	$4,829	$12,924	$17,753	$1,642,705

第21年供款共

$213,041

第21年利息

$60,404

第21年共還本金

$152,637

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,791	$12,962	$17,753	$1,629,743
254	$4,753	$13,000	$17,753	$1,616,743
255	$4,716	$13,038	$17,753	$1,603,705
256	$4,677	$13,076	$17,753	$1,590,629
257	$4,639	$13,114	$17,753	$1,577,515
258	$4,601	$13,152	$17,753	$1,564,363
259	$4,563	$13,191	$17,753	$1,551,172
260	$4,524	$13,229	$17,753	$1,537,943
261	$4,486	$13,268	$17,753	$1,524,675
262	$4,447	$13,306	$17,753	$1,511,369
263	$4,408	$13,345	$17,753	$1,498,024
264	$4,369	$13,384	$17,753	$1,484,639

第22年供款共

$213,041

第22年利息

$54,975

第22年共還本金

$158,066

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,330	$13,423	$17,753	$1,471,216
266	$4,291	$13,462	$17,753	$1,457,754
267	$4,252	$13,502	$17,753	$1,444,252
268	$4,212	$13,541	$17,753	$1,430,711
269	$4,173	$13,580	$17,753	$1,417,131
270	$4,133	$13,620	$17,753	$1,403,511
271	$4,094	$13,660	$17,753	$1,389,851
272	$4,054	$13,700	$17,753	$1,376,151
273	$4,014	$13,740	$17,753	$1,362,412
274	$3,974	$13,780	$17,753	$1,348,632
275	$3,934	$13,820	$17,753	$1,334,812
276	$3,893	$13,860	$17,753	$1,320,952

第23年供款共

$213,041

第23年利息

$49,353

第23年共還本金

$163,688

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,853	$13,901	$17,753	$1,307,051
278	$3,812	$13,941	$17,753	$1,293,110
279	$3,772	$13,982	$17,753	$1,279,128
280	$3,731	$14,023	$17,753	$1,265,106
281	$3,690	$14,064	$17,753	$1,251,042
282	$3,649	$14,105	$17,753	$1,236,938
283	$3,608	$14,146	$17,753	$1,222,792
284	$3,566	$14,187	$17,753	$1,208,605
285	$3,525	$14,228	$17,753	$1,194,377
286	$3,484	$14,270	$17,753	$1,180,107
287	$3,442	$14,311	$17,753	$1,165,795
288	$3,400	$14,353	$17,753	$1,151,442

第24年供款共

$213,041

第24年利息

$43,531

第24年共還本金

$169,509

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,358	$14,395	$17,753	$1,137,047
290	$3,316	$14,437	$17,753	$1,122,610
291	$3,274	$14,479	$17,753	$1,108,131
292	$3,232	$14,521	$17,753	$1,093,610
293	$3,190	$14,564	$17,753	$1,079,046
294	$3,147	$14,606	$17,753	$1,064,440
295	$3,105	$14,649	$17,753	$1,049,791
296	$3,062	$14,692	$17,753	$1,035,100
297	$3,019	$14,734	$17,753	$1,020,365
298	$2,976	$14,777	$17,753	$1,005,588
299	$2,933	$14,820	$17,753	$990,768
300	$2,890	$14,864	$17,753	$975,904

第25年供款共

$213,041

第25年利息

$37,502

第25年共還本金

$175,538

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,846	$14,907	$17,753	$960,997
302	$2,803	$14,950	$17,753	$946,046
303	$2,759	$14,994	$17,753	$931,052
304	$2,716	$15,038	$17,753	$916,014
305	$2,672	$15,082	$17,753	$900,933
306	$2,628	$15,126	$17,753	$885,807
307	$2,584	$15,170	$17,753	$870,637
308	$2,539	$15,214	$17,753	$855,423
309	$2,495	$15,258	$17,753	$840,165
310	$2,450	$15,303	$17,753	$824,862
311	$2,406	$15,348	$17,753	$809,514
312	$2,361	$15,392	$17,753	$794,122

第26年供款共

$213,041

第26年利息

$31,259

第26年共還本金

$181,782

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,316	$15,437	$17,753	$778,685
314	$2,271	$15,482	$17,753	$763,203
315	$2,226	$15,527	$17,753	$747,675
316	$2,181	$15,573	$17,753	$732,103
317	$2,135	$15,618	$17,753	$716,485
318	$2,090	$15,664	$17,753	$700,821
319	$2,044	$15,709	$17,753	$685,112
320	$1,998	$15,755	$17,753	$669,356
321	$1,952	$15,801	$17,753	$653,555
322	$1,906	$15,847	$17,753	$637,708
323	$1,860	$15,893	$17,753	$621,815
324	$1,814	$15,940	$17,753	$605,875

第27年供款共

$213,041

第27年利息

$24,794

第27年共還本金

$188,247

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,767	$15,986	$17,753	$589,889
326	$1,721	$16,033	$17,753	$573,856
327	$1,674	$16,080	$17,753	$557,776
328	$1,627	$16,127	$17,753	$541,650
329	$1,580	$16,174	$17,753	$525,476
330	$1,533	$16,221	$17,753	$509,255
331	$1,485	$16,268	$17,753	$492,987
332	$1,438	$16,316	$17,753	$476,672
333	$1,390	$16,363	$17,753	$460,309
334	$1,343	$16,411	$17,753	$443,898
335	$1,295	$16,459	$17,753	$427,439
336	$1,247	$16,507	$17,753	$410,932

第28年供款共

$213,041

第28年利息

$18,098

第28年共還本金

$194,943

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,199	$16,555	$17,753	$394,377
338	$1,150	$16,603	$17,753	$377,774
339	$1,102	$16,652	$17,753	$361,123
340	$1,053	$16,700	$17,753	$344,423
341	$1,005	$16,749	$17,753	$327,674
342	$956	$16,798	$17,753	$310,876
343	$907	$16,847	$17,753	$294,029
344	$858	$16,896	$17,753	$277,134
345	$808	$16,945	$17,753	$260,189
346	$759	$16,995	$17,753	$243,194
347	$709	$17,044	$17,753	$226,150
348	$660	$17,094	$17,753	$209,056

第29年供款共

$213,041

第29年利息

$11,165

第29年共還本金

$201,876

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$610	$17,144	$17,753	$191,913
350	$560	$17,194	$17,753	$174,719
351	$510	$17,244	$17,753	$157,475
352	$459	$17,294	$17,753	$140,181
353	$409	$17,345	$17,753	$122,836
354	$358	$17,395	$17,753	$105,441
355	$308	$17,446	$17,753	$87,996
356	$257	$17,497	$17,753	$70,499
357	$206	$17,548	$17,753	$52,951
358	$154	$17,599	$17,753	$35,352
359	$103	$17,650	$17,753	$17,702
360	$52	$17,702	$17,753	$0

第30年供款共

$213,041

第30年利息

$3,985

第30年共還本金

$209,056

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$6,934,323

Disclaimer

Recommended properties

Mort. Insurance
info