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$9,051,377

Monthly Payment
$5,254

Down Payment

$6,830,000

Total Loan

$1,170,000

Total int. paid

$721,377

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,160,000

Base on DTI ratio

$10,508

Budget of property purchase

HK$7,160,000

Down Payment

$6,830,000
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

$10,508

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 DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE

511 ft²

@14,090

local_fire_department HIT pets Pet Friendly

Sale$7.2 M

511 ft²

@14,090

Sale$7.2 M

local_fire_department HIT pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 19

497 ft²

@14,085

vpn_key Key

Sale$7 M

497 ft²

@14,085

Sale$7 M

vpn_key Key

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

575 ft²

@13,043

GFA

785 ft²

@9,554

real_estate_agent Rare pets Pet Friendly

Sale$7.5 M

575 ft²

@13,043

GFA

785 ft²

@9,554

Sale$7.5 M

real_estate_agent Rare pets Pet Friendly

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05

605 ft²

@11,868

GFA

808 ft²

@8,886

local_fire_department HIT

Sale$7.18 M

605 ft²

@11,868

GFA

808 ft²

@8,886

Sale$7.18 M

local_fire_department HIT

Shatin NEW TOWN PLAZA

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

578 ft²

@14,706

GFA

683 ft²

@12,445

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.5 M

578 ft²

@14,706

GFA

683 ft²

@12,445

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

725 ft²

@11,034

GFA

980 ft²

@8,163

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

725 ft²

@11,034

GFA

980 ft²

@8,163

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Tai Po THE REGENT TWR 01

thumb_up

THE REGENT TWR 01

524 ft²

@16,794

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.8 M

524 ft²

@16,794

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Pak Shek Kok PROVIDENCE BAY

thumb_up

TAI PO PROVIDENCE BAY

653 ft²

@11,485

GFA

832 ft²

@9,014

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

653 ft²

@11,485

GFA

832 ft²

@9,014

Sale$7.5 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@14,113

local_fire_department HIT local_offer Good Catch

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT local_offer Good Catch

Sai Kung PARK MEDITERRANEAN TWR

thumb_up

SAI KUNG DELUXE APARTMENT

595 ft²

@12,269

local_fire_department HIT directions_run Sale local_offer Good Catch pets Pet Friendly

Sale$7.3 M

595 ft²

@12,269

Sale$7.3 M

local_fire_department HIT directions_run Sale local_offer Good Catch pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21 (Rented)

511 ft²

@15,656

verified 首置必買

Sale$8 M

511 ft²

@15,656

Sale$8 M

verified 首置必買

Sai Kung NAM SHAN

thumb_up

SAI KUNG

GFA

1,300 ft²

@6,923

local_fire_department HIT

Sale$9 M

GFA

1,300 ft²

@6,923

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$7,002	$5,381	$4,409	$3,763
1.500	$7,263	$5,646	$4,679	$4,038
2.000	$7,529	$5,919	$4,959	$4,325
2.500	$7,801	$6,200	$5,249	$4,623
3.000	$8,080	$6,489	$5,548	$4,933
3.500	$8,364	$6,786	$5,857	$5,254
4.000	$8,654	$7,090	$6,176	$5,586
4.500	$8,950	$7,402	$6,503	$5,928
5.000	$9,252	$7,721	$6,840	$6,281
5.500	$9,560	$8,048	$7,185	$6,643
6.000	$9,873	$8,382	$7,538	$7,015

Monthly Payment$5,254

Term

30Year

Loan amount

$1,170,000

Total int. paid

$721,377

Total Loan and Interest

$1,891,377

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$3,413	$1,841	$5,254	$1,168,159
2	$3,407	$1,847	$5,254	$1,166,312
3	$3,402	$1,852	$5,254	$1,164,460
4	$3,396	$1,857	$5,254	$1,162,602
5	$3,391	$1,863	$5,254	$1,160,740
6	$3,385	$1,868	$5,254	$1,158,871
7	$3,380	$1,874	$5,254	$1,156,997
8	$3,375	$1,879	$5,254	$1,155,118
9	$3,369	$1,885	$5,254	$1,153,233
10	$3,364	$1,890	$5,254	$1,151,343
11	$3,358	$1,896	$5,254	$1,149,447
12	$3,353	$1,901	$5,254	$1,147,546

第1年供款共

$63,046

第1年利息

$40,592

第1年共還本金

$22,454

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$3,347	$1,907	$5,254	$1,145,639
14	$3,341	$1,912	$5,254	$1,143,727
15	$3,336	$1,918	$5,254	$1,141,809
16	$3,330	$1,924	$5,254	$1,139,886
17	$3,325	$1,929	$5,254	$1,137,956
18	$3,319	$1,935	$5,254	$1,136,022
19	$3,313	$1,940	$5,254	$1,134,081
20	$3,308	$1,946	$5,254	$1,132,135
21	$3,302	$1,952	$5,254	$1,130,183
22	$3,296	$1,957	$5,254	$1,128,226
23	$3,291	$1,963	$5,254	$1,126,263
24	$3,285	$1,969	$5,254	$1,124,294

第2年供款共

$63,046

第2年利息

$39,793

第2年共還本金

$23,252

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$3,279	$1,975	$5,254	$1,122,319
26	$3,273	$1,980	$5,254	$1,120,339
27	$3,268	$1,986	$5,254	$1,118,353
28	$3,262	$1,992	$5,254	$1,116,361
29	$3,256	$1,998	$5,254	$1,114,363
30	$3,250	$2,004	$5,254	$1,112,359
31	$3,244	$2,009	$5,254	$1,110,350
32	$3,239	$2,015	$5,254	$1,108,335
33	$3,233	$2,021	$5,254	$1,106,313
34	$3,227	$2,027	$5,254	$1,104,286
35	$3,221	$2,033	$5,254	$1,102,253
36	$3,215	$2,039	$5,254	$1,100,214

第3年供款共

$63,046

第3年利息

$38,966

第3年共還本金

$24,079

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$3,209	$2,045	$5,254	$1,098,169
38	$3,203	$2,051	$5,254	$1,096,119
39	$3,197	$2,057	$5,254	$1,094,062
40	$3,191	$2,063	$5,254	$1,091,999
41	$3,185	$2,069	$5,254	$1,089,930
42	$3,179	$2,075	$5,254	$1,087,855
43	$3,173	$2,081	$5,254	$1,085,774
44	$3,167	$2,087	$5,254	$1,083,687
45	$3,161	$2,093	$5,254	$1,081,594
46	$3,155	$2,099	$5,254	$1,079,495
47	$3,149	$2,105	$5,254	$1,077,390
48	$3,142	$2,111	$5,254	$1,075,279

第4年供款共

$63,046

第4年利息

$38,110

第4年共還本金

$24,936

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$3,136	$2,118	$5,254	$1,073,161
50	$3,130	$2,124	$5,254	$1,071,037
51	$3,124	$2,130	$5,254	$1,068,907
52	$3,118	$2,136	$5,254	$1,066,771
53	$3,111	$2,142	$5,254	$1,064,629
54	$3,105	$2,149	$5,254	$1,062,480
55	$3,099	$2,155	$5,254	$1,060,325
56	$3,093	$2,161	$5,254	$1,058,164
57	$3,086	$2,168	$5,254	$1,055,996
58	$3,080	$2,174	$5,254	$1,053,822
59	$3,074	$2,180	$5,254	$1,051,642
60	$3,067	$2,187	$5,254	$1,049,456

第5年供款共

$63,046

第5年利息

$37,223

第5年共還本金

$25,823

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$3,061	$2,193	$5,254	$1,047,263
62	$3,055	$2,199	$5,254	$1,045,064
63	$3,048	$2,206	$5,254	$1,042,858
64	$3,042	$2,212	$5,254	$1,040,646
65	$3,035	$2,219	$5,254	$1,038,427
66	$3,029	$2,225	$5,254	$1,036,202
67	$3,022	$2,232	$5,254	$1,033,970
68	$3,016	$2,238	$5,254	$1,031,732
69	$3,009	$2,245	$5,254	$1,029,488
70	$3,003	$2,251	$5,254	$1,027,237
71	$2,996	$2,258	$5,254	$1,024,979
72	$2,990	$2,264	$5,254	$1,022,715

第6年供款共

$63,046

第6年利息

$36,305

第6年共還本金

$26,741

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,983	$2,271	$5,254	$1,020,444
74	$2,976	$2,278	$5,254	$1,018,166
75	$2,970	$2,284	$5,254	$1,015,882
76	$2,963	$2,291	$5,254	$1,013,591
77	$2,956	$2,298	$5,254	$1,011,294
78	$2,950	$2,304	$5,254	$1,008,989
79	$2,943	$2,311	$5,254	$1,006,678
80	$2,936	$2,318	$5,254	$1,004,361
81	$2,929	$2,324	$5,254	$1,002,036
82	$2,923	$2,331	$5,254	$999,705
83	$2,916	$2,338	$5,254	$997,367
84	$2,909	$2,345	$5,254	$995,022

第7年供款共

$63,046

第7年利息

$35,354

第7年共還本金

$27,692

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,902	$2,352	$5,254	$992,671
86	$2,895	$2,359	$5,254	$990,312
87	$2,888	$2,365	$5,254	$987,947
88	$2,882	$2,372	$5,254	$985,574
89	$2,875	$2,379	$5,254	$983,195
90	$2,868	$2,386	$5,254	$980,809
91	$2,861	$2,393	$5,254	$978,416
92	$2,854	$2,400	$5,254	$976,016
93	$2,847	$2,407	$5,254	$973,609
94	$2,840	$2,414	$5,254	$971,194
95	$2,833	$2,421	$5,254	$968,773
96	$2,826	$2,428	$5,254	$966,345

第8年供款共

$63,046

第8年利息

$34,369

第8年共還本金

$28,677

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,819	$2,435	$5,254	$963,910
98	$2,811	$2,442	$5,254	$961,467
99	$2,804	$2,450	$5,254	$959,018
100	$2,797	$2,457	$5,254	$956,561
101	$2,790	$2,464	$5,254	$954,097
102	$2,783	$2,471	$5,254	$951,626
103	$2,776	$2,478	$5,254	$949,148
104	$2,768	$2,485	$5,254	$946,662
105	$2,761	$2,493	$5,254	$944,170
106	$2,754	$2,500	$5,254	$941,670
107	$2,747	$2,507	$5,254	$939,162
108	$2,739	$2,515	$5,254	$936,648

第9年供款共

$63,046

第9年利息

$33,349

第9年共還本金

$29,697

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,732	$2,522	$5,254	$934,126
110	$2,725	$2,529	$5,254	$931,597
111	$2,717	$2,537	$5,254	$929,060
112	$2,710	$2,544	$5,254	$926,516
113	$2,702	$2,551	$5,254	$923,964
114	$2,695	$2,559	$5,254	$921,405
115	$2,687	$2,566	$5,254	$918,839
116	$2,680	$2,574	$5,254	$916,265
117	$2,672	$2,581	$5,254	$913,684
118	$2,665	$2,589	$5,254	$911,095
119	$2,657	$2,596	$5,254	$908,498
120	$2,650	$2,604	$5,254	$905,894

第10年供款共

$63,046

第10年利息

$32,292

第10年共還本金

$30,753

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$2,642	$2,612	$5,254	$903,283
122	$2,635	$2,619	$5,254	$900,664
123	$2,627	$2,627	$5,254	$898,037
124	$2,619	$2,635	$5,254	$895,402
125	$2,612	$2,642	$5,254	$892,760
126	$2,604	$2,650	$5,254	$890,110
127	$2,596	$2,658	$5,254	$887,452
128	$2,588	$2,665	$5,254	$884,787
129	$2,581	$2,673	$5,254	$882,114
130	$2,573	$2,681	$5,254	$879,433
131	$2,565	$2,689	$5,254	$876,744
132	$2,557	$2,697	$5,254	$874,047

第11年供款共

$63,046

第11年利息

$31,199

第11年共還本金

$31,847

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$2,549	$2,705	$5,254	$871,343
134	$2,541	$2,712	$5,254	$868,630
135	$2,534	$2,720	$5,254	$865,910
136	$2,526	$2,728	$5,254	$863,182
137	$2,518	$2,736	$5,254	$860,446
138	$2,510	$2,744	$5,254	$857,701
139	$2,502	$2,752	$5,254	$854,949
140	$2,494	$2,760	$5,254	$852,189
141	$2,486	$2,768	$5,254	$849,421
142	$2,477	$2,776	$5,254	$846,644
143	$2,469	$2,784	$5,254	$843,860
144	$2,461	$2,793	$5,254	$841,067

第12年供款共

$63,046

第12年利息

$30,066

第12年共還本金

$32,980

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$2,453	$2,801	$5,254	$838,267
146	$2,445	$2,809	$5,254	$835,458
147	$2,437	$2,817	$5,254	$832,641
148	$2,429	$2,825	$5,254	$829,815
149	$2,420	$2,834	$5,254	$826,982
150	$2,412	$2,842	$5,254	$824,140
151	$2,404	$2,850	$5,254	$821,290
152	$2,395	$2,858	$5,254	$818,432
153	$2,387	$2,867	$5,254	$815,565
154	$2,379	$2,875	$5,254	$812,690
155	$2,370	$2,883	$5,254	$809,806
156	$2,362	$2,892	$5,254	$806,914

第13年供款共

$63,046

第13年利息

$28,893

第13年共還本金

$34,153

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$2,354	$2,900	$5,254	$804,014
158	$2,345	$2,909	$5,254	$801,105
159	$2,337	$2,917	$5,254	$798,188
160	$2,328	$2,926	$5,254	$795,262
161	$2,320	$2,934	$5,254	$792,328
162	$2,311	$2,943	$5,254	$789,385
163	$2,302	$2,951	$5,254	$786,434
164	$2,294	$2,960	$5,254	$783,474
165	$2,285	$2,969	$5,254	$780,505
166	$2,276	$2,977	$5,254	$777,527
167	$2,268	$2,986	$5,254	$774,541
168	$2,259	$2,995	$5,254	$771,547

第14年供款共

$63,046

第14年利息

$27,678

第14年共還本金

$35,368

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$2,250	$3,003	$5,254	$768,543
170	$2,242	$3,012	$5,254	$765,531
171	$2,233	$3,021	$5,254	$762,510
172	$2,224	$3,030	$5,254	$759,480
173	$2,215	$3,039	$5,254	$756,441
174	$2,206	$3,048	$5,254	$753,394
175	$2,197	$3,056	$5,254	$750,337
176	$2,188	$3,065	$5,254	$747,272
177	$2,180	$3,074	$5,254	$744,198
178	$2,171	$3,083	$5,254	$741,115
179	$2,162	$3,092	$5,254	$738,022
180	$2,153	$3,101	$5,254	$734,921

第15年供款共

$63,046

第15年利息

$26,420

第15年共還本金

$36,626

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$2,144	$3,110	$5,254	$731,811
182	$2,134	$3,119	$5,254	$728,691
183	$2,125	$3,128	$5,254	$725,563
184	$2,116	$3,138	$5,254	$722,425
185	$2,107	$3,147	$5,254	$719,279
186	$2,098	$3,156	$5,254	$716,123
187	$2,089	$3,165	$5,254	$712,958
188	$2,079	$3,174	$5,254	$709,783
189	$2,070	$3,184	$5,254	$706,600
190	$2,061	$3,193	$5,254	$703,407
191	$2,052	$3,202	$5,254	$700,204
192	$2,042	$3,212	$5,254	$696,993

第16年供款共

$63,046

第16年利息

$25,118

第16年共還本金

$37,928

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$2,033	$3,221	$5,254	$693,772
194	$2,024	$3,230	$5,254	$690,542
195	$2,014	$3,240	$5,254	$687,302
196	$2,005	$3,249	$5,254	$684,053
197	$1,995	$3,259	$5,254	$680,794
198	$1,986	$3,268	$5,254	$677,526
199	$1,976	$3,278	$5,254	$674,248
200	$1,967	$3,287	$5,254	$670,961
201	$1,957	$3,297	$5,254	$667,664
202	$1,947	$3,306	$5,254	$664,358
203	$1,938	$3,316	$5,254	$661,041
204	$1,928	$3,326	$5,254	$657,716

第17年供款共

$63,046

第17年利息

$23,769

第17年共還本金

$39,277

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,918	$3,335	$5,254	$654,380
206	$1,909	$3,345	$5,254	$651,035
207	$1,899	$3,355	$5,254	$647,680
208	$1,889	$3,365	$5,254	$644,315
209	$1,879	$3,375	$5,254	$640,941
210	$1,869	$3,384	$5,254	$637,556
211	$1,860	$3,394	$5,254	$634,162
212	$1,850	$3,404	$5,254	$630,758
213	$1,840	$3,414	$5,254	$627,344
214	$1,830	$3,424	$5,254	$623,920
215	$1,820	$3,434	$5,254	$620,486
216	$1,810	$3,444	$5,254	$617,041

第18年供款共

$63,046

第18年利息

$22,372

第18年共還本金

$40,674

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,800	$3,454	$5,254	$613,587
218	$1,790	$3,464	$5,254	$610,123
219	$1,780	$3,474	$5,254	$606,649
220	$1,769	$3,484	$5,254	$603,164
221	$1,759	$3,495	$5,254	$599,670
222	$1,749	$3,505	$5,254	$596,165
223	$1,739	$3,515	$5,254	$592,650
224	$1,729	$3,525	$5,254	$589,125
225	$1,718	$3,536	$5,254	$585,589
226	$1,708	$3,546	$5,254	$582,043
227	$1,698	$3,556	$5,254	$578,487
228	$1,687	$3,567	$5,254	$574,921

第19年供款共

$63,046

第19年利息

$20,925

第19年共還本金

$42,121

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,677	$3,577	$5,254	$571,344
230	$1,666	$3,587	$5,254	$567,756
231	$1,656	$3,598	$5,254	$564,158
232	$1,645	$3,608	$5,254	$560,550
233	$1,635	$3,619	$5,254	$556,931
234	$1,624	$3,629	$5,254	$553,302
235	$1,614	$3,640	$5,254	$549,662
236	$1,603	$3,651	$5,254	$546,011
237	$1,593	$3,661	$5,254	$542,350
238	$1,582	$3,672	$5,254	$538,678
239	$1,571	$3,683	$5,254	$534,995
240	$1,560	$3,693	$5,254	$531,302

第20年供款共

$63,046

第20年利息

$19,427

第20年共還本金

$43,619

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,550	$3,704	$5,254	$527,597
242	$1,539	$3,715	$5,254	$523,883
243	$1,528	$3,726	$5,254	$520,157
244	$1,517	$3,737	$5,254	$516,420
245	$1,506	$3,748	$5,254	$512,672
246	$1,495	$3,759	$5,254	$508,914
247	$1,484	$3,769	$5,254	$505,144
248	$1,473	$3,780	$5,254	$501,364
249	$1,462	$3,792	$5,254	$497,572
250	$1,451	$3,803	$5,254	$493,770
251	$1,440	$3,814	$5,254	$489,956
252	$1,429	$3,825	$5,254	$486,131

第21年供款共

$63,046

第21年利息

$17,876

第21年共還本金

$45,170

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,418	$3,836	$5,254	$482,295
254	$1,407	$3,847	$5,254	$478,448
255	$1,395	$3,858	$5,254	$474,590
256	$1,384	$3,870	$5,254	$470,720
257	$1,373	$3,881	$5,254	$466,839
258	$1,362	$3,892	$5,254	$462,947
259	$1,350	$3,904	$5,254	$459,044
260	$1,339	$3,915	$5,254	$455,129
261	$1,327	$3,926	$5,254	$451,202
262	$1,316	$3,938	$5,254	$447,265
263	$1,305	$3,949	$5,254	$443,315
264	$1,293	$3,961	$5,254	$439,354

第22年供款共

$63,046

第22年利息

$16,269

第22年共還本金

$46,777

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,281	$3,972	$5,254	$435,382
266	$1,270	$3,984	$5,254	$431,398
267	$1,258	$3,996	$5,254	$427,403
268	$1,247	$4,007	$5,254	$423,395
269	$1,235	$4,019	$5,254	$419,376
270	$1,223	$4,031	$5,254	$415,346
271	$1,211	$4,042	$5,254	$411,303
272	$1,200	$4,054	$5,254	$407,249
273	$1,188	$4,066	$5,254	$403,183
274	$1,176	$4,078	$5,254	$399,105
275	$1,164	$4,090	$5,254	$395,015
276	$1,152	$4,102	$5,254	$390,914

第23年供款共

$63,046

第23年利息

$14,605

第23年共還本金

$48,441

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,140	$4,114	$5,254	$386,800
278	$1,128	$4,126	$5,254	$382,674
279	$1,116	$4,138	$5,254	$378,537
280	$1,104	$4,150	$5,254	$374,387
281	$1,092	$4,162	$5,254	$370,225
282	$1,080	$4,174	$5,254	$366,051
283	$1,068	$4,186	$5,254	$361,865
284	$1,055	$4,198	$5,254	$357,667
285	$1,043	$4,211	$5,254	$353,456
286	$1,031	$4,223	$5,254	$349,233
287	$1,019	$4,235	$5,254	$344,998
288	$1,006	$4,248	$5,254	$340,750

第24年供款共

$63,046

第24年利息

$12,882

第24年共還本金

$50,164

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$994	$4,260	$5,254	$336,490
290	$981	$4,272	$5,254	$332,218
291	$969	$4,285	$5,254	$327,933
292	$956	$4,297	$5,254	$323,636
293	$944	$4,310	$5,254	$319,326
294	$931	$4,322	$5,254	$315,003
295	$919	$4,335	$5,254	$310,668
296	$906	$4,348	$5,254	$306,321
297	$893	$4,360	$5,254	$301,960
298	$881	$4,373	$5,254	$297,587
299	$868	$4,386	$5,254	$293,201
300	$855	$4,399	$5,254	$288,803

第25年供款共

$63,046

第25年利息

$11,098

第25年共還本金

$51,948

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$842	$4,411	$5,254	$284,391
302	$829	$4,424	$5,254	$279,967
303	$817	$4,437	$5,254	$275,529
304	$804	$4,450	$5,254	$271,079
305	$791	$4,463	$5,254	$266,616
306	$778	$4,476	$5,254	$262,140
307	$765	$4,489	$5,254	$257,651
308	$751	$4,502	$5,254	$253,148
309	$738	$4,515	$5,254	$248,633
310	$725	$4,529	$5,254	$244,104
311	$712	$4,542	$5,254	$239,562
312	$699	$4,555	$5,254	$235,007

第26年供款共

$63,046

第26年利息

$9,251

第26年共還本金

$53,795

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$685	$4,568	$5,254	$230,439
314	$672	$4,582	$5,254	$225,857
315	$659	$4,595	$5,254	$221,262
316	$645	$4,608	$5,254	$216,654
317	$632	$4,622	$5,254	$212,032
318	$618	$4,635	$5,254	$207,396
319	$605	$4,649	$5,254	$202,747
320	$591	$4,662	$5,254	$198,085
321	$578	$4,676	$5,254	$193,409
322	$564	$4,690	$5,254	$188,719
323	$550	$4,703	$5,254	$184,016
324	$537	$4,717	$5,254	$179,299

第27年供款共

$63,046

第27年利息

$7,337

第27年共還本金

$55,709

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$523	$4,731	$5,254	$174,568
326	$509	$4,745	$5,254	$169,823
327	$495	$4,759	$5,254	$165,065
328	$481	$4,772	$5,254	$160,292
329	$468	$4,786	$5,254	$155,506
330	$454	$4,800	$5,254	$150,706
331	$440	$4,814	$5,254	$145,891
332	$426	$4,828	$5,254	$141,063
333	$411	$4,842	$5,254	$136,221
334	$397	$4,857	$5,254	$131,364
335	$383	$4,871	$5,254	$126,493
336	$369	$4,885	$5,254	$121,609

第28年供款共

$63,046

第28年利息

$5,356

第28年共還本金

$57,690

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$355	$4,899	$5,254	$116,709
338	$340	$4,913	$5,254	$111,796
339	$326	$4,928	$5,254	$106,868
340	$312	$4,942	$5,254	$101,926
341	$297	$4,957	$5,254	$96,970
342	$283	$4,971	$5,254	$91,999
343	$268	$4,985	$5,254	$87,013
344	$254	$5,000	$5,254	$82,013
345	$239	$5,015	$5,254	$76,999
346	$225	$5,029	$5,254	$71,969
347	$210	$5,044	$5,254	$66,925
348	$195	$5,059	$5,254	$61,867

第29年供款共

$63,046

第29年利息

$3,304

第29年共還本金

$59,742

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$180	$5,073	$5,254	$56,793
350	$166	$5,088	$5,254	$51,705
351	$151	$5,103	$5,254	$46,602
352	$136	$5,118	$5,254	$41,484
353	$121	$5,133	$5,254	$36,351
354	$106	$5,148	$5,254	$31,204
355	$91	$5,163	$5,254	$26,041
356	$76	$5,178	$5,254	$20,863
357	$61	$5,193	$5,254	$15,670
358	$46	$5,208	$5,254	$10,462
359	$31	$5,223	$5,254	$5,239
360	$15	$5,239	$5,254	$0

第30年供款共

$63,046

第30年利息

$1,179

第30年共還本金

$61,867

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$9,051,377

Disclaimer

Recommended properties

Mort. Insurance
info