Property Price

HK$

Loan %

HK$

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$9,023,128

Monthly Payment
$4,926

Down Payment

$6,920,000

Total Loan

$1,080,000

Total int. paid

$693,128

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,250,000

Base on DTI ratio

$9,851

Budget of property purchase

HK$7,250,000

Down Payment

$6,920,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$9,851

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

KOL VR

Ma On Shan SUNSHINE CITY BLK J

thumb_up

SUNSHINE CITY BLK J

519 ft²

@13,487

GFA

698 ft²

@10,029

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Sale$7 M

519 ft²

@13,487

GFA

698 ft²

@10,029

Sale$7 M

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@20,067

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.99 M

448 ft²

@20,067

Sale$8.99 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

497 ft²

@15,694

local_fire_department HIT directions_run Sale

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT directions_run Sale

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@16,865

local_fire_department HIT hotel_class King

Sale$8.5 M

504 ft²

@16,865

Sale$8.5 M

local_fire_department HIT hotel_class King

Sole

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

818 ft²

@10,452

GFA

1,060 ft²

@8,066

real_estate_agent Rare

Sale$8.55 M

818 ft²

@10,452

GFA

1,060 ft²

@8,066

Sale$8.55 M

real_estate_agent Rare

Shatin PARC ROYALE

thumb_up

PARC ROYALE

736 ft²

@12,228

GFA

975 ft²

@9,231

local_offer Good Catch

Sale$9 M

736 ft²

@12,228

GFA

975 ft²

@9,231

Sale$9 M

local_offer Good Catch

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@11,860

GFA

781 ft²

@9,795

local_fire_department HIT

Sale$7.65 M

645 ft²

@11,860

GFA

781 ft²

@9,795

Sale$7.65 M

local_fire_department HIT

Sai Kung HIRAM'S VILLA

thumb_up

HIRAM

552 ft²

@15,036

GFA

759 ft²

@10,935

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.3 M

552 ft²

@15,036

GFA

759 ft²

@10,935

Sale$8.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Ma On Shan BAYCREST

thumb_up

BAYCREST

608 ft²

@14,638

GFA

777 ft²

@11,454

real_estate_agent Rare hotel_class King

Sale$8.9 M

608 ft²

@14,638

GFA

777 ft²

@11,454

Sale$8.9 M

real_estate_agent Rare hotel_class King

Ma On Shan MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@10,753

GFA

1,078 ft²

@8,349

local_fire_department HIT

Sale$9 M

837 ft²

@10,753

GFA

1,078 ft²

@8,349

Sale$9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

DOUBLE COVE PH 01 BLK 03

549 ft²

@16,029

GFA

710 ft²

@12,394

local_fire_department HIT

Sale$8.8 M

549 ft²

@16,029

GFA

710 ft²

@12,394

Sale$8.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

497 ft²

@14,588

GFA

639 ft²

@11,346

local_fire_department HIT

Sale$7.25 M

497 ft²

@14,588

GFA

639 ft²

@11,346

Sale$7.25 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$6,464	$4,967	$4,070	$3,474
1.500	$6,704	$5,211	$4,319	$3,727
2.000	$6,950	$5,464	$4,578	$3,992
2.500	$7,201	$5,723	$4,845	$4,267
3.000	$7,458	$5,990	$5,121	$4,553
3.500	$7,721	$6,264	$5,407	$4,850
3.625	$7,787	$6,333	$5,479	$4,925
4.000	$7,989	$6,545	$5,701	$5,156
4.500	$8,262	$6,833	$6,003	$5,472
5.000	$8,541	$7,128	$6,314	$5,798
5.500	$8,825	$7,429	$6,632	$6,132
6.000	$9,114	$7,737	$6,958	$6,475

Monthly Payment$4,926

Term

30Year

Loan amount

$1,080,000

Total int. paid

$693,128

Total Loan and Interest

$1,773,128

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$3,263	$1,663	$4,925	$1,078,337
2	$3,257	$1,668	$4,925	$1,076,669
3	$3,252	$1,673	$4,925	$1,074,996
4	$3,247	$1,678	$4,925	$1,073,318
5	$3,242	$1,683	$4,925	$1,071,635
6	$3,237	$1,688	$4,925	$1,069,947
7	$3,232	$1,693	$4,925	$1,068,254
8	$3,227	$1,698	$4,925	$1,066,556
9	$3,222	$1,703	$4,925	$1,064,852
10	$3,217	$1,709	$4,925	$1,063,144
11	$3,212	$1,714	$4,925	$1,061,430
12	$3,206	$1,719	$4,925	$1,059,711

第1年供款共

$59,104

第1年利息

$38,815

第1年共還本金

$20,289

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$3,201	$1,724	$4,925	$1,057,987
14	$3,196	$1,729	$4,925	$1,056,257
15	$3,191	$1,735	$4,925	$1,054,523
16	$3,186	$1,740	$4,925	$1,052,783
17	$3,180	$1,745	$4,925	$1,051,038
18	$3,175	$1,750	$4,925	$1,049,288
19	$3,170	$1,756	$4,925	$1,047,532
20	$3,164	$1,761	$4,925	$1,045,771
21	$3,159	$1,766	$4,925	$1,044,005
22	$3,154	$1,772	$4,925	$1,042,233
23	$3,148	$1,777	$4,925	$1,040,456
24	$3,143	$1,782	$4,925	$1,038,674

第2年供款共

$59,104

第2年利息

$38,067

第2年共還本金

$21,037

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$3,138	$1,788	$4,925	$1,036,886
26	$3,132	$1,793	$4,925	$1,035,093
27	$3,127	$1,799	$4,925	$1,033,295
28	$3,121	$1,804	$4,925	$1,031,491
29	$3,116	$1,809	$4,925	$1,029,681
30	$3,110	$1,815	$4,925	$1,027,866
31	$3,105	$1,820	$4,925	$1,026,046
32	$3,100	$1,826	$4,925	$1,024,220
33	$3,094	$1,831	$4,925	$1,022,389
34	$3,088	$1,837	$4,925	$1,020,552
35	$3,083	$1,842	$4,925	$1,018,710
36	$3,077	$1,848	$4,925	$1,016,862

第3年供款共

$59,104

第3年利息

$37,292

第3年共還本金

$21,812

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$3,072	$1,854	$4,925	$1,015,008
38	$3,066	$1,859	$4,925	$1,013,149
39	$3,061	$1,865	$4,925	$1,011,284
40	$3,055	$1,870	$4,925	$1,009,414
41	$3,049	$1,876	$4,925	$1,007,537
42	$3,044	$1,882	$4,925	$1,005,656
43	$3,038	$1,887	$4,925	$1,003,768
44	$3,032	$1,893	$4,925	$1,001,875
45	$3,026	$1,899	$4,925	$999,976
46	$3,021	$1,905	$4,925	$998,072
47	$3,015	$1,910	$4,925	$996,161
48	$3,009	$1,916	$4,925	$994,245

第4年供款共

$59,104

第4年利息

$36,488

第4年共還本金

$22,616

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$3,003	$1,922	$4,925	$992,323
50	$2,998	$1,928	$4,925	$990,396
51	$2,992	$1,934	$4,925	$988,462
52	$2,986	$1,939	$4,925	$986,523
53	$2,980	$1,945	$4,925	$984,577
54	$2,974	$1,951	$4,925	$982,626
55	$2,968	$1,957	$4,925	$980,669
56	$2,962	$1,963	$4,925	$978,706
57	$2,957	$1,969	$4,925	$976,738
58	$2,951	$1,975	$4,925	$974,763
59	$2,945	$1,981	$4,925	$972,782
60	$2,939	$1,987	$4,925	$970,795

第5年供款共

$59,104

第5年利息

$35,654

第5年共還本金

$23,450

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,933	$1,993	$4,925	$968,803
62	$2,927	$1,999	$4,925	$966,804
63	$2,921	$2,005	$4,925	$964,799
64	$2,914	$2,011	$4,925	$962,788
65	$2,908	$2,017	$4,925	$960,771
66	$2,902	$2,023	$4,925	$958,748
67	$2,896	$2,029	$4,925	$956,719
68	$2,890	$2,035	$4,925	$954,684
69	$2,884	$2,041	$4,925	$952,642
70	$2,878	$2,048	$4,925	$950,595
71	$2,872	$2,054	$4,925	$948,541
72	$2,865	$2,060	$4,925	$946,481

第6年供款共

$59,104

第6年利息

$34,790

第6年共還本金

$24,314

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,859	$2,066	$4,925	$944,415
74	$2,853	$2,072	$4,925	$942,342
75	$2,847	$2,079	$4,925	$940,264
76	$2,840	$2,085	$4,925	$938,179
77	$2,834	$2,091	$4,925	$936,087
78	$2,828	$2,098	$4,925	$933,990
79	$2,821	$2,104	$4,925	$931,886
80	$2,815	$2,110	$4,925	$929,776
81	$2,809	$2,117	$4,925	$927,659
82	$2,802	$2,123	$4,925	$925,536
83	$2,796	$2,129	$4,925	$923,407
84	$2,789	$2,136	$4,925	$921,271

第7年供款共

$59,104

第7年利息

$33,894

第7年共還本金

$25,210

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,783	$2,142	$4,925	$919,128
86	$2,777	$2,149	$4,925	$916,979
87	$2,770	$2,155	$4,925	$914,824
88	$2,764	$2,162	$4,925	$912,662
89	$2,757	$2,168	$4,925	$910,494
90	$2,750	$2,175	$4,925	$908,319
91	$2,744	$2,181	$4,925	$906,138
92	$2,737	$2,188	$4,925	$903,950
93	$2,731	$2,195	$4,925	$901,755
94	$2,724	$2,201	$4,925	$899,554
95	$2,717	$2,208	$4,925	$897,346
96	$2,711	$2,215	$4,925	$895,131

第8年供款共

$59,104

第8年利息

$32,965

第8年共還本金

$26,140

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,704	$2,221	$4,925	$892,910
98	$2,697	$2,228	$4,925	$890,682
99	$2,691	$2,235	$4,925	$888,447
100	$2,684	$2,242	$4,925	$886,205
101	$2,677	$2,248	$4,925	$883,957
102	$2,670	$2,255	$4,925	$881,702
103	$2,663	$2,262	$4,925	$879,440
104	$2,657	$2,269	$4,925	$877,171
105	$2,650	$2,276	$4,925	$874,896
106	$2,643	$2,282	$4,925	$872,613
107	$2,636	$2,289	$4,925	$870,324
108	$2,629	$2,296	$4,925	$868,028

第9年供款共

$59,104

第9年利息

$32,001

第9年共還本金

$27,103

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,622	$2,303	$4,925	$865,725
110	$2,615	$2,310	$4,925	$863,415
111	$2,608	$2,317	$4,925	$861,097
112	$2,601	$2,324	$4,925	$858,773
113	$2,594	$2,331	$4,925	$856,442
114	$2,587	$2,338	$4,925	$854,104
115	$2,580	$2,345	$4,925	$851,759
116	$2,573	$2,352	$4,925	$849,406
117	$2,566	$2,359	$4,925	$847,047
118	$2,559	$2,367	$4,925	$844,680
119	$2,552	$2,374	$4,925	$842,307
120	$2,544	$2,381	$4,925	$839,926

第10年供款共

$59,104

第10年利息

$31,002

第10年共還本金

$28,102

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$2,537	$2,388	$4,925	$837,538
122	$2,530	$2,395	$4,925	$835,142
123	$2,523	$2,403	$4,925	$832,740
124	$2,516	$2,410	$4,925	$830,330
125	$2,508	$2,417	$4,925	$827,913
126	$2,501	$2,424	$4,925	$825,489
127	$2,494	$2,432	$4,925	$823,057
128	$2,486	$2,439	$4,925	$820,618
129	$2,479	$2,446	$4,925	$818,171
130	$2,472	$2,454	$4,925	$815,718
131	$2,464	$2,461	$4,925	$813,256
132	$2,457	$2,469	$4,925	$810,788

第11年供款共

$59,104

第11年利息

$29,966

第11年共還本金

$29,138

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$2,449	$2,476	$4,925	$808,312
134	$2,442	$2,484	$4,925	$805,828
135	$2,434	$2,491	$4,925	$803,337
136	$2,427	$2,499	$4,925	$800,838
137	$2,419	$2,506	$4,925	$798,332
138	$2,412	$2,514	$4,925	$795,819
139	$2,404	$2,521	$4,925	$793,297
140	$2,396	$2,529	$4,925	$790,768
141	$2,389	$2,537	$4,925	$788,232
142	$2,381	$2,544	$4,925	$785,688
143	$2,373	$2,552	$4,925	$783,136
144	$2,366	$2,560	$4,925	$780,576

第12年供款共

$59,104

第12年利息

$28,892

第12年共還本金

$30,212

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$2,358	$2,567	$4,925	$778,009
146	$2,350	$2,575	$4,925	$775,434
147	$2,342	$2,583	$4,925	$772,851
148	$2,335	$2,591	$4,925	$770,260
149	$2,327	$2,599	$4,925	$767,661
150	$2,319	$2,606	$4,925	$765,055
151	$2,311	$2,614	$4,925	$762,441
152	$2,303	$2,622	$4,925	$759,819
153	$2,295	$2,630	$4,925	$757,189
154	$2,287	$2,638	$4,925	$754,551
155	$2,279	$2,646	$4,925	$751,905
156	$2,271	$2,654	$4,925	$749,251

第13年供款共

$59,104

第13年利息

$27,779

第13年共還本金

$31,325

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$2,263	$2,662	$4,925	$746,589
158	$2,255	$2,670	$4,925	$743,919
159	$2,247	$2,678	$4,925	$741,240
160	$2,239	$2,686	$4,925	$738,554
161	$2,231	$2,694	$4,925	$735,860
162	$2,223	$2,702	$4,925	$733,157
163	$2,215	$2,711	$4,925	$730,447
164	$2,207	$2,719	$4,925	$727,728
165	$2,198	$2,727	$4,925	$725,001
166	$2,190	$2,735	$4,925	$722,266
167	$2,182	$2,744	$4,925	$719,522
168	$2,174	$2,752	$4,925	$716,771

第14年供款共

$59,104

第14年利息

$26,624

第14年共還本金

$32,480

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$2,165	$2,760	$4,925	$714,010
170	$2,157	$2,768	$4,925	$711,242
171	$2,149	$2,777	$4,925	$708,465
172	$2,140	$2,785	$4,925	$705,680
173	$2,132	$2,794	$4,925	$702,886
174	$2,123	$2,802	$4,925	$700,084
175	$2,115	$2,811	$4,925	$697,274
176	$2,106	$2,819	$4,925	$694,455
177	$2,098	$2,828	$4,925	$691,627
178	$2,089	$2,836	$4,925	$688,791
179	$2,081	$2,845	$4,925	$685,947
180	$2,072	$2,853	$4,925	$683,093

第15年供款共

$59,104

第15年利息

$25,427

第15年共還本金

$33,677

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$2,064	$2,862	$4,925	$680,231
182	$2,055	$2,870	$4,925	$677,361
183	$2,046	$2,879	$4,925	$674,482
184	$2,037	$2,888	$4,925	$671,594
185	$2,029	$2,897	$4,925	$668,697
186	$2,020	$2,905	$4,925	$665,792
187	$2,011	$2,914	$4,925	$662,878
188	$2,002	$2,923	$4,925	$659,955
189	$1,994	$2,932	$4,925	$657,023
190	$1,985	$2,941	$4,925	$654,083
191	$1,976	$2,949	$4,925	$651,133
192	$1,967	$2,958	$4,925	$648,175

第16年供款共

$59,104

第16年利息

$24,186

第16年共還本金

$34,918

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,958	$2,967	$4,925	$645,208
194	$1,949	$2,976	$4,925	$642,231
195	$1,940	$2,985	$4,925	$639,246
196	$1,931	$2,994	$4,925	$636,252
197	$1,922	$3,003	$4,925	$633,248
198	$1,913	$3,012	$4,925	$630,236
199	$1,904	$3,022	$4,925	$627,214
200	$1,895	$3,031	$4,925	$624,184
201	$1,886	$3,040	$4,925	$621,144
202	$1,876	$3,049	$4,925	$618,095
203	$1,867	$3,058	$4,925	$615,037
204	$1,858	$3,067	$4,925	$611,969

第17年供款共

$59,104

第17年利息

$22,899

第17年共還本金

$36,206

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,849	$3,077	$4,925	$608,893
206	$1,839	$3,086	$4,925	$605,807
207	$1,830	$3,095	$4,925	$602,711
208	$1,821	$3,105	$4,925	$599,607
209	$1,811	$3,114	$4,925	$596,493
210	$1,802	$3,123	$4,925	$593,369
211	$1,792	$3,133	$4,925	$590,236
212	$1,783	$3,142	$4,925	$587,094
213	$1,774	$3,152	$4,925	$583,942
214	$1,764	$3,161	$4,925	$580,781
215	$1,754	$3,171	$4,925	$577,610
216	$1,745	$3,180	$4,925	$574,429

第18年供款共

$59,104

第18年利息

$21,564

第18年共還本金

$37,540

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,735	$3,190	$4,925	$571,239
218	$1,726	$3,200	$4,925	$568,040
219	$1,716	$3,209	$4,925	$564,830
220	$1,706	$3,219	$4,925	$561,611
221	$1,697	$3,229	$4,925	$558,382
222	$1,687	$3,239	$4,925	$555,144
223	$1,677	$3,248	$4,925	$551,895
224	$1,667	$3,258	$4,925	$548,637
225	$1,657	$3,268	$4,925	$545,369
226	$1,647	$3,278	$4,925	$542,091
227	$1,638	$3,288	$4,925	$538,803
228	$1,628	$3,298	$4,925	$535,506

第19年供款共

$59,104

第19年利息

$20,181

第19年共還本金

$38,924

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,618	$3,308	$4,925	$532,198
230	$1,608	$3,318	$4,925	$528,880
231	$1,598	$3,328	$4,925	$525,553
232	$1,588	$3,338	$4,925	$522,215
233	$1,578	$3,348	$4,925	$518,867
234	$1,567	$3,358	$4,925	$515,509
235	$1,557	$3,368	$4,925	$512,141
236	$1,547	$3,378	$4,925	$508,763
237	$1,537	$3,388	$4,925	$505,374
238	$1,527	$3,399	$4,925	$501,976
239	$1,516	$3,409	$4,925	$498,567
240	$1,506	$3,419	$4,925	$495,147

第20年供款共

$59,104

第20年利息

$18,746

第20年共還本金

$40,358

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,496	$3,430	$4,925	$491,718
242	$1,485	$3,440	$4,925	$488,278
243	$1,475	$3,450	$4,925	$484,827
244	$1,465	$3,461	$4,925	$481,367
245	$1,454	$3,471	$4,925	$477,895
246	$1,444	$3,482	$4,925	$474,414
247	$1,433	$3,492	$4,925	$470,922
248	$1,423	$3,503	$4,925	$467,419
249	$1,412	$3,513	$4,925	$463,905
250	$1,401	$3,524	$4,925	$460,381
251	$1,391	$3,535	$4,925	$456,847
252	$1,380	$3,545	$4,925	$453,301

第21年供款共

$59,104

第21年利息

$17,258

第21年共還本金

$41,846

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,369	$3,556	$4,925	$449,745
254	$1,359	$3,567	$4,925	$446,179
255	$1,348	$3,578	$4,925	$442,601
256	$1,337	$3,588	$4,925	$439,013
257	$1,326	$3,599	$4,925	$435,414
258	$1,315	$3,610	$4,925	$431,804
259	$1,304	$3,621	$4,925	$428,183
260	$1,293	$3,632	$4,925	$424,551
261	$1,282	$3,643	$4,925	$420,908
262	$1,271	$3,654	$4,925	$417,254
263	$1,260	$3,665	$4,925	$413,589
264	$1,249	$3,676	$4,925	$409,913

第22年供款共

$59,104

第22年利息

$15,716

第22年共還本金

$43,388

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,238	$3,687	$4,925	$406,226
266	$1,227	$3,698	$4,925	$402,528
267	$1,216	$3,709	$4,925	$398,819
268	$1,205	$3,721	$4,925	$395,098
269	$1,194	$3,732	$4,925	$391,366
270	$1,182	$3,743	$4,925	$387,623
271	$1,171	$3,754	$4,925	$383,869
272	$1,160	$3,766	$4,925	$380,103
273	$1,148	$3,777	$4,925	$376,326
274	$1,137	$3,789	$4,925	$372,537
275	$1,125	$3,800	$4,925	$368,737
276	$1,114	$3,811	$4,925	$364,926

第23年供款共

$59,104

第23年利息

$14,117

第23年共還本金

$44,987

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,102	$3,823	$4,925	$361,103
278	$1,091	$3,835	$4,925	$357,268
279	$1,079	$3,846	$4,925	$353,422
280	$1,068	$3,858	$4,925	$349,564
281	$1,056	$3,869	$4,925	$345,695
282	$1,044	$3,881	$4,925	$341,814
283	$1,033	$3,893	$4,925	$337,921
284	$1,021	$3,905	$4,925	$334,017
285	$1,009	$3,916	$4,925	$330,100
286	$997	$3,928	$4,925	$326,172
287	$985	$3,940	$4,925	$322,232
288	$973	$3,952	$4,925	$318,280

第24年供款共

$59,104

第24年利息

$12,459

第24年共還本金

$46,646

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$961	$3,964	$4,925	$314,316
290	$949	$3,976	$4,925	$310,340
291	$937	$3,988	$4,925	$306,353
292	$925	$4,000	$4,925	$302,353
293	$913	$4,012	$4,925	$298,341
294	$901	$4,024	$4,925	$294,317
295	$889	$4,036	$4,925	$290,280
296	$877	$4,048	$4,925	$286,232
297	$865	$4,061	$4,925	$282,171
298	$852	$4,073	$4,925	$278,098
299	$840	$4,085	$4,925	$274,013
300	$828	$4,098	$4,925	$269,915

第25年供款共

$59,104

第25年利息

$10,739

第25年共還本金

$48,365

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$815	$4,110	$4,925	$265,805
302	$803	$4,122	$4,925	$261,683
303	$791	$4,135	$4,925	$257,548
304	$778	$4,147	$4,925	$253,401
305	$765	$4,160	$4,925	$249,241
306	$753	$4,172	$4,925	$245,068
307	$740	$4,185	$4,925	$240,883
308	$728	$4,198	$4,925	$236,686
309	$715	$4,210	$4,925	$232,475
310	$702	$4,223	$4,925	$228,252
311	$690	$4,236	$4,925	$224,016
312	$677	$4,249	$4,925	$219,768

第26年供款共

$59,104

第26年利息

$8,957

第26年共還本金

$50,148

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$664	$4,261	$4,925	$215,506
314	$651	$4,274	$4,925	$211,232
315	$638	$4,287	$4,925	$206,945
316	$625	$4,300	$4,925	$202,644
317	$612	$4,313	$4,925	$198,331
318	$599	$4,326	$4,925	$194,005
319	$586	$4,339	$4,925	$189,666
320	$573	$4,352	$4,925	$185,313
321	$560	$4,366	$4,925	$180,948
322	$547	$4,379	$4,925	$176,569
323	$533	$4,392	$4,925	$172,177
324	$520	$4,405	$4,925	$167,772

第27年供款共

$59,104

第27年利息

$7,108

第27年共還本金

$51,996

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$507	$4,419	$4,925	$163,353
326	$493	$4,432	$4,925	$158,921
327	$480	$4,445	$4,925	$154,476
328	$467	$4,459	$4,925	$150,017
329	$453	$4,472	$4,925	$145,545
330	$440	$4,486	$4,925	$141,060
331	$426	$4,499	$4,925	$136,560
332	$413	$4,513	$4,925	$132,047
333	$399	$4,526	$4,925	$127,521
334	$385	$4,540	$4,925	$122,981
335	$372	$4,554	$4,925	$118,427
336	$358	$4,568	$4,925	$113,859

第28年供款共

$59,104

第28年利息

$5,192

第28年共還本金

$53,912

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$344	$4,581	$4,925	$109,278
338	$330	$4,595	$4,925	$104,683
339	$316	$4,609	$4,925	$100,074
340	$302	$4,623	$4,925	$95,451
341	$288	$4,637	$4,925	$90,814
342	$274	$4,651	$4,925	$86,163
343	$260	$4,665	$4,925	$81,497
344	$246	$4,679	$4,925	$76,818
345	$232	$4,693	$4,925	$72,125
346	$218	$4,707	$4,925	$67,418
347	$204	$4,722	$4,925	$62,696
348	$189	$4,736	$4,925	$57,960

第29年供款共

$59,104

第29年利息

$3,205

第29年共還本金

$55,900

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$175	$4,750	$4,925	$53,210
350	$161	$4,765	$4,925	$48,445
351	$146	$4,779	$4,925	$43,666
352	$132	$4,793	$4,925	$38,873
353	$117	$4,808	$4,925	$34,065
354	$103	$4,822	$4,925	$29,242
355	$88	$4,837	$4,925	$24,405
356	$74	$4,852	$4,925	$19,554
357	$59	$4,866	$4,925	$14,687
358	$44	$4,881	$4,925	$9,806
359	$30	$4,896	$4,925	$4,911
360	$15	$4,911	$4,925	$0

第30年供款共

$59,104

第30年利息

$1,144

第30年共還本金

$57,960

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$9,023,128

Disclaimer

Recommended properties

Mort. Insurance
info