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$9,196,410

Monthly Payment
$6,157

Down Payment

$6,650,000

Total Loan

$1,350,000

Total int. paid

$866,410

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,980,000

Base on DTI ratio

$12,313

Budget of property purchase

HK$6,980,000

Down Payment

$6,650,000
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

$12,313

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 GRANVILLE GDN

thumb_up

GRANVILLE GDN

640 ft²

@11,406

GFA

826 ft²

@8,838

local_fire_department HIT vpn_key Key

Sale$7.3 M

640 ft²

@11,406

GFA

826 ft²

@8,838

Sale$7.3 M

local_fire_department HIT vpn_key Key

ONE VICTORIA TWR 01B

thumb_up

ONE VICTORIA TWR 01B

338 ft²

@22,189

local_fire_department HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

338 ft²

@22,189

Sale$7.5 M

local_fire_department HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@12,074

local_offer Good Catch

Sale$8.5 M

704 ft²

@12,074

Sale$8.5 M

local_offer Good Catch

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

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

595 ft²

@12,941

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$7.7 M

595 ft²

@12,941

Sale$7.7 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Shatin RAVANA GDN

thumb_up

沙田濱景花園,新地物業,特高樓底

643 ft²

@12,753

GFA

780 ft²

@10,513

real_estate_agent Rare

Sale$8.2 M

643 ft²

@12,753

GFA

780 ft²

@10,513

Sale$8.2 M

real_estate_agent Rare

KOL VR

Shatin CITY ONE SHATIN SITE 02

thumb_up

CITY ONE SHATIN

504 ft²

@15,238

GFA

622 ft²

@12,347

hotel_class King vpn_key Key

Sale$7.68 M

504 ft²

@15,238

GFA

622 ft²

@12,347

Sale$7.68 M

hotel_class King vpn_key Key

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO

480 ft²

@16,667

local_fire_department HIT

Sale$8 M

480 ft²

@16,667

Sale$8 M

local_fire_department HIT

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@12,058

GFA

736 ft²

@10,190

local_offer Good Catch

Sale$7.5 M

622 ft²

@12,058

GFA

736 ft²

@10,190

Sale$7.5 M

local_offer Good Catch

Shatin GREENVIEW GDN

thumb_up

SHATIN GREENVIEW GDN

545 ft²

@12,844

GFA

686 ft²

@10,204

local_fire_department HIT

Sale$7 M

545 ft²

@12,844

GFA

686 ft²

@10,204

Sale$7 M

local_fire_department HIT

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

729 ft²

@11,660

GFA

953 ft²

@8,919

local_fire_department HIT

Sale$8.5 M

729 ft²

@11,660

GFA

953 ft²

@8,919

Sale$8.5 M

local_fire_department HIT

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA BLK 01

414 ft²

@17,391

GFA

549 ft²

@13,115

local_fire_department HIT

Sale$7.2 M

414 ft²

@17,391

GFA

549 ft²

@13,115

Sale$7.2 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$8,080	$6,209	$5,088	$4,342
1.500	$8,380	$6,514	$5,399	$4,659
2.000	$8,687	$6,829	$5,722	$4,990
2.500	$9,002	$7,154	$6,056	$5,334
3.000	$9,323	$7,487	$6,402	$5,692
3.500	$9,651	$7,829	$6,758	$6,062
3.625	$9,734	$7,916	$6,849	$6,157
4.000	$9,986	$8,181	$7,126	$6,445
4.500	$10,327	$8,541	$7,504	$6,840
5.000	$10,676	$8,909	$7,892	$7,247
5.500	$11,031	$9,286	$8,290	$7,665
6.000	$11,392	$9,672	$8,698	$8,094

Monthly Payment$6,157

Term

30Year

Loan amount

$1,350,000

Total int. paid

$866,410

Total Loan and Interest

$2,216,410

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$4,078	$2,079	$6,157	$1,347,921
2	$4,072	$2,085	$6,157	$1,345,837
3	$4,066	$2,091	$6,157	$1,343,745
4	$4,059	$2,097	$6,157	$1,341,648
5	$4,053	$2,104	$6,157	$1,339,544
6	$4,047	$2,110	$6,157	$1,337,434
7	$4,040	$2,117	$6,157	$1,335,318
8	$4,034	$2,123	$6,157	$1,333,195
9	$4,027	$2,129	$6,157	$1,331,065
10	$4,021	$2,136	$6,157	$1,328,929
11	$4,014	$2,142	$6,157	$1,326,787
12	$4,008	$2,149	$6,157	$1,324,639

第1年供款共

$73,880

第1年利息

$48,519

第1年共還本金

$25,361

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$4,002	$2,155	$6,157	$1,322,483
14	$3,995	$2,162	$6,157	$1,320,322
15	$3,988	$2,168	$6,157	$1,318,153
16	$3,982	$2,175	$6,157	$1,315,979
17	$3,975	$2,181	$6,157	$1,313,797
18	$3,969	$2,188	$6,157	$1,311,609
19	$3,962	$2,195	$6,157	$1,309,415
20	$3,956	$2,201	$6,157	$1,307,214
21	$3,949	$2,208	$6,157	$1,305,006
22	$3,942	$2,214	$6,157	$1,302,791
23	$3,936	$2,221	$6,157	$1,300,570
24	$3,929	$2,228	$6,157	$1,298,342

第2年供款共

$73,880

第2年利息

$47,584

第2年共還本金

$26,296

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$3,922	$2,235	$6,157	$1,296,108
26	$3,915	$2,241	$6,157	$1,293,866
27	$3,909	$2,248	$6,157	$1,291,618
28	$3,902	$2,255	$6,157	$1,289,363
29	$3,895	$2,262	$6,157	$1,287,102
30	$3,888	$2,269	$6,157	$1,284,833
31	$3,881	$2,275	$6,157	$1,282,558
32	$3,874	$2,282	$6,157	$1,280,275
33	$3,867	$2,289	$6,157	$1,277,986
34	$3,861	$2,296	$6,157	$1,275,690
35	$3,854	$2,303	$6,157	$1,273,387
36	$3,847	$2,310	$6,157	$1,271,077

第3年供款共

$73,880

第3年利息

$46,615

第3年共還本金

$27,265

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$3,840	$2,317	$6,157	$1,268,760
38	$3,833	$2,324	$6,157	$1,266,436
39	$3,826	$2,331	$6,157	$1,264,105
40	$3,819	$2,338	$6,157	$1,261,767
41	$3,812	$2,345	$6,157	$1,259,422
42	$3,805	$2,352	$6,157	$1,257,070
43	$3,797	$2,359	$6,157	$1,254,710
44	$3,790	$2,366	$6,157	$1,252,344
45	$3,783	$2,374	$6,157	$1,249,970
46	$3,776	$2,381	$6,157	$1,247,590
47	$3,769	$2,388	$6,157	$1,245,202
48	$3,762	$2,395	$6,157	$1,242,807

第4年供款共

$73,880

第4年利息

$45,610

第4年共還本金

$28,270

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$3,754	$2,402	$6,157	$1,240,404
50	$3,747	$2,410	$6,157	$1,237,994
51	$3,740	$2,417	$6,157	$1,235,578
52	$3,732	$2,424	$6,157	$1,233,153
53	$3,725	$2,432	$6,157	$1,230,722
54	$3,718	$2,439	$6,157	$1,228,283
55	$3,710	$2,446	$6,157	$1,225,837
56	$3,703	$2,454	$6,157	$1,223,383
57	$3,696	$2,461	$6,157	$1,220,922
58	$3,688	$2,468	$6,157	$1,218,453
59	$3,681	$2,476	$6,157	$1,215,978
60	$3,673	$2,483	$6,157	$1,213,494

第5年供款共

$73,880

第5年利息

$44,568

第5年共還本金

$29,312

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$3,666	$2,491	$6,157	$1,211,003
62	$3,658	$2,498	$6,157	$1,208,505
63	$3,651	$2,506	$6,157	$1,205,999
64	$3,643	$2,514	$6,157	$1,203,485
65	$3,636	$2,521	$6,157	$1,200,964
66	$3,628	$2,529	$6,157	$1,198,435
67	$3,620	$2,536	$6,157	$1,195,899
68	$3,613	$2,544	$6,157	$1,193,355
69	$3,605	$2,552	$6,157	$1,190,803
70	$3,597	$2,559	$6,157	$1,188,243
71	$3,589	$2,567	$6,157	$1,185,676
72	$3,582	$2,575	$6,157	$1,183,101

第6年供款共

$73,880

第6年利息

$43,487

第6年共還本金

$30,393

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$3,574	$2,583	$6,157	$1,180,519
74	$3,566	$2,591	$6,157	$1,177,928
75	$3,558	$2,598	$6,157	$1,175,330
76	$3,550	$2,606	$6,157	$1,172,723
77	$3,543	$2,614	$6,157	$1,170,109
78	$3,535	$2,622	$6,157	$1,167,487
79	$3,527	$2,630	$6,157	$1,164,857
80	$3,519	$2,638	$6,157	$1,162,220
81	$3,511	$2,646	$6,157	$1,159,574
82	$3,503	$2,654	$6,157	$1,156,920
83	$3,495	$2,662	$6,157	$1,154,258
84	$3,487	$2,670	$6,157	$1,151,588

第7年供款共

$73,880

第7年利息

$42,367

第7年共還本金

$31,513

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$3,479	$2,678	$6,157	$1,148,910
86	$3,471	$2,686	$6,157	$1,146,224
87	$3,463	$2,694	$6,157	$1,143,530
88	$3,454	$2,702	$6,157	$1,140,828
89	$3,446	$2,710	$6,157	$1,138,117
90	$3,438	$2,719	$6,157	$1,135,399
91	$3,430	$2,727	$6,157	$1,132,672
92	$3,422	$2,735	$6,157	$1,129,937
93	$3,413	$2,743	$6,157	$1,127,194
94	$3,405	$2,752	$6,157	$1,124,442
95	$3,397	$2,760	$6,157	$1,121,682
96	$3,388	$2,768	$6,157	$1,118,914

第8年供款共

$73,880

第8年利息

$41,206

第8年共還本金

$32,675

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$3,380	$2,777	$6,157	$1,116,137
98	$3,372	$2,785	$6,157	$1,113,352
99	$3,363	$2,793	$6,157	$1,110,559
100	$3,355	$2,802	$6,157	$1,107,757
101	$3,346	$2,810	$6,157	$1,104,946
102	$3,338	$2,819	$6,157	$1,102,128
103	$3,329	$2,827	$6,157	$1,099,300
104	$3,321	$2,836	$6,157	$1,096,464
105	$3,312	$2,844	$6,157	$1,093,620
106	$3,304	$2,853	$6,157	$1,090,767
107	$3,295	$2,862	$6,157	$1,087,905
108	$3,286	$2,870	$6,157	$1,085,035

第9年供款共

$73,880

第9年利息

$40,001

第9年共還本金

$33,879

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$3,278	$2,879	$6,157	$1,082,156
110	$3,269	$2,888	$6,157	$1,079,268
111	$3,260	$2,896	$6,157	$1,076,372
112	$3,252	$2,905	$6,157	$1,073,467
113	$3,243	$2,914	$6,157	$1,070,553
114	$3,234	$2,923	$6,157	$1,067,630
115	$3,225	$2,932	$6,157	$1,064,698
116	$3,216	$2,940	$6,157	$1,061,758
117	$3,207	$2,949	$6,157	$1,058,809
118	$3,198	$2,958	$6,157	$1,055,850
119	$3,190	$2,967	$6,157	$1,052,883
120	$3,181	$2,976	$6,157	$1,049,907

第10年供款共

$73,880

第10年利息

$38,753

第10年共還本金

$35,128

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$3,172	$2,985	$6,157	$1,046,922
122	$3,163	$2,994	$6,157	$1,043,928
123	$3,154	$3,003	$6,157	$1,040,925
124	$3,144	$3,012	$6,157	$1,037,913
125	$3,135	$3,021	$6,157	$1,034,891
126	$3,126	$3,030	$6,157	$1,031,861
127	$3,117	$3,040	$6,157	$1,028,821
128	$3,108	$3,049	$6,157	$1,025,772
129	$3,099	$3,058	$6,157	$1,022,714
130	$3,089	$3,067	$6,157	$1,019,647
131	$3,080	$3,077	$6,157	$1,016,571
132	$3,071	$3,086	$6,157	$1,013,485

第11年供款共

$73,880

第11年利息

$37,458

第11年共還本金

$36,422

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$3,062	$3,095	$6,157	$1,010,390
134	$3,052	$3,104	$6,157	$1,007,285
135	$3,043	$3,114	$6,157	$1,004,171
136	$3,033	$3,123	$6,157	$1,001,048
137	$3,024	$3,133	$6,157	$997,915
138	$3,015	$3,142	$6,157	$994,773
139	$3,005	$3,152	$6,157	$991,622
140	$2,996	$3,161	$6,157	$988,460
141	$2,986	$3,171	$6,157	$985,290
142	$2,976	$3,180	$6,157	$982,109
143	$2,967	$3,190	$6,157	$978,920
144	$2,957	$3,200	$6,157	$975,720

第12年供款共

$73,880

第12年利息

$36,115

第12年共還本金

$37,765

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$2,947	$3,209	$6,157	$972,511
146	$2,938	$3,219	$6,157	$969,292
147	$2,928	$3,229	$6,157	$966,063
148	$2,918	$3,238	$6,157	$962,825
149	$2,909	$3,248	$6,157	$959,577
150	$2,899	$3,258	$6,157	$956,319
151	$2,889	$3,268	$6,157	$953,051
152	$2,879	$3,278	$6,157	$949,773
153	$2,869	$3,288	$6,157	$946,486
154	$2,859	$3,298	$6,157	$943,188
155	$2,849	$3,307	$6,157	$939,881
156	$2,839	$3,317	$6,157	$936,563

第13年供款共

$73,880

第13年利息

$34,724

第13年共還本金

$39,157

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$2,829	$3,327	$6,157	$933,236
158	$2,819	$3,338	$6,157	$929,898
159	$2,809	$3,348	$6,157	$926,551
160	$2,799	$3,358	$6,157	$923,193
161	$2,789	$3,368	$6,157	$919,825
162	$2,779	$3,378	$6,157	$916,447
163	$2,768	$3,388	$6,157	$913,059
164	$2,758	$3,398	$6,157	$909,660
165	$2,748	$3,409	$6,157	$906,251
166	$2,738	$3,419	$6,157	$902,832
167	$2,727	$3,429	$6,157	$899,403
168	$2,717	$3,440	$6,157	$895,963

第14年供款共

$73,880

第14年利息

$33,280

第14年共還本金

$40,600

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$2,707	$3,450	$6,157	$892,513
170	$2,696	$3,461	$6,157	$889,052
171	$2,686	$3,471	$6,157	$885,581
172	$2,675	$3,481	$6,157	$882,100
173	$2,665	$3,492	$6,157	$878,608
174	$2,654	$3,503	$6,157	$875,105
175	$2,644	$3,513	$6,157	$871,592
176	$2,633	$3,524	$6,157	$868,068
177	$2,622	$3,534	$6,157	$864,534
178	$2,612	$3,545	$6,157	$860,989
179	$2,601	$3,556	$6,157	$857,433
180	$2,590	$3,567	$6,157	$853,867

第15年供款共

$73,880

第15年利息

$31,784

第15年共還本金

$42,096

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$2,579	$3,577	$6,157	$850,289
182	$2,569	$3,588	$6,157	$846,701
183	$2,558	$3,599	$6,157	$843,102
184	$2,547	$3,610	$6,157	$839,492
185	$2,536	$3,621	$6,157	$835,872
186	$2,525	$3,632	$6,157	$832,240
187	$2,514	$3,643	$6,157	$828,597
188	$2,503	$3,654	$6,157	$824,944
189	$2,492	$3,665	$6,157	$821,279
190	$2,481	$3,676	$6,157	$817,603
191	$2,470	$3,687	$6,157	$813,917
192	$2,459	$3,698	$6,157	$810,219

第16年供款共

$73,880

第16年利息

$30,232

第16年共還本金

$43,648

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$2,448	$3,709	$6,157	$806,509
194	$2,436	$3,720	$6,157	$802,789
195	$2,425	$3,732	$6,157	$799,057
196	$2,414	$3,743	$6,157	$795,315
197	$2,403	$3,754	$6,157	$791,560
198	$2,391	$3,766	$6,157	$787,795
199	$2,380	$3,777	$6,157	$784,018
200	$2,368	$3,788	$6,157	$780,230
201	$2,357	$3,800	$6,157	$776,430
202	$2,345	$3,811	$6,157	$772,619
203	$2,334	$3,823	$6,157	$768,796
204	$2,322	$3,834	$6,157	$764,962

第17年供款共

$73,880

第17年利息

$28,623

第17年共還本金

$45,257

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$2,311	$3,846	$6,157	$761,116
206	$2,299	$3,857	$6,157	$757,258
207	$2,288	$3,869	$6,157	$753,389
208	$2,276	$3,881	$6,157	$749,508
209	$2,264	$3,893	$6,157	$745,616
210	$2,252	$3,904	$6,157	$741,711
211	$2,241	$3,916	$6,157	$737,795
212	$2,229	$3,928	$6,157	$733,867
213	$2,217	$3,940	$6,157	$729,928
214	$2,205	$3,952	$6,157	$725,976
215	$2,193	$3,964	$6,157	$722,012
216	$2,181	$3,976	$6,157	$718,037

第18年供款共

$73,880

第18年利息

$26,955

第18年共還本金

$46,925

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$2,169	$3,988	$6,157	$714,049
218	$2,157	$4,000	$6,157	$710,049
219	$2,145	$4,012	$6,157	$706,038
220	$2,133	$4,024	$6,157	$702,014
221	$2,121	$4,036	$6,157	$697,978
222	$2,108	$4,048	$6,157	$693,930
223	$2,096	$4,060	$6,157	$689,869
224	$2,084	$4,073	$6,157	$685,796
225	$2,072	$4,085	$6,157	$681,711
226	$2,059	$4,097	$6,157	$677,614
227	$2,047	$4,110	$6,157	$673,504
228	$2,035	$4,122	$6,157	$669,382

第19年供款共

$73,880

第19年利息

$25,226

第19年共還本金

$48,655

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,022	$4,135	$6,157	$665,248
230	$2,010	$4,147	$6,157	$661,100
231	$1,997	$4,160	$6,157	$656,941
232	$1,985	$4,172	$6,157	$652,769
233	$1,972	$4,185	$6,157	$648,584
234	$1,959	$4,197	$6,157	$644,386
235	$1,947	$4,210	$6,157	$640,176
236	$1,934	$4,223	$6,157	$635,953
237	$1,921	$4,236	$6,157	$631,718
238	$1,908	$4,248	$6,157	$627,469
239	$1,895	$4,261	$6,157	$623,208
240	$1,883	$4,274	$6,157	$618,934

第20年供款共

$73,880

第20年利息

$23,432

第20年共還本金

$50,448

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,870	$4,287	$6,157	$614,647
242	$1,857	$4,300	$6,157	$610,347
243	$1,844	$4,313	$6,157	$606,034
244	$1,831	$4,326	$6,157	$601,708
245	$1,818	$4,339	$6,157	$597,369
246	$1,805	$4,352	$6,157	$593,017
247	$1,791	$4,365	$6,157	$588,652
248	$1,778	$4,378	$6,157	$584,273
249	$1,765	$4,392	$6,157	$579,882
250	$1,752	$4,405	$6,157	$575,477
251	$1,738	$4,418	$6,157	$571,058
252	$1,725	$4,432	$6,157	$566,627

第21年供款共

$73,880

第21年利息

$21,573

第21年共還本金

$52,307

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,712	$4,445	$6,157	$562,182
254	$1,698	$4,458	$6,157	$557,723
255	$1,685	$4,472	$6,157	$553,252
256	$1,671	$4,485	$6,157	$548,766
257	$1,658	$4,499	$6,157	$544,267
258	$1,644	$4,513	$6,157	$539,755
259	$1,631	$4,526	$6,157	$535,228
260	$1,617	$4,540	$6,157	$530,689
261	$1,603	$4,554	$6,157	$526,135
262	$1,589	$4,567	$6,157	$521,568
263	$1,576	$4,581	$6,157	$516,987
264	$1,562	$4,595	$6,157	$512,392

第22年供款共

$73,880

第22年利息

$19,645

第22年共還本金

$54,235

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,548	$4,609	$6,157	$507,783
266	$1,534	$4,623	$6,157	$503,160
267	$1,520	$4,637	$6,157	$498,523
268	$1,506	$4,651	$6,157	$493,873
269	$1,492	$4,665	$6,157	$489,208
270	$1,478	$4,679	$6,157	$484,529
271	$1,464	$4,693	$6,157	$479,836
272	$1,450	$4,707	$6,157	$475,129
273	$1,435	$4,721	$6,157	$470,407
274	$1,421	$4,736	$6,157	$465,672
275	$1,407	$4,750	$6,157	$460,922
276	$1,392	$4,764	$6,157	$456,157

第23年供款共

$73,880

第23年利息

$17,646

第23年共還本金

$56,234

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,378	$4,779	$6,157	$451,379
278	$1,364	$4,793	$6,157	$446,585
279	$1,349	$4,808	$6,157	$441,778
280	$1,335	$4,822	$6,157	$436,956
281	$1,320	$4,837	$6,157	$432,119
282	$1,305	$4,851	$6,157	$427,268
283	$1,291	$4,866	$6,157	$422,402
284	$1,276	$4,881	$6,157	$417,521
285	$1,261	$4,895	$6,157	$412,625
286	$1,246	$4,910	$6,157	$407,715
287	$1,232	$4,925	$6,157	$402,790
288	$1,217	$4,940	$6,157	$397,850

第24年供款共

$73,880

第24年利息

$15,573

第24年共還本金

$58,307

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,202	$4,955	$6,157	$392,895
290	$1,187	$4,970	$6,157	$387,926
291	$1,172	$4,985	$6,157	$382,941
292	$1,157	$5,000	$6,157	$377,941
293	$1,142	$5,015	$6,157	$372,926
294	$1,127	$5,030	$6,157	$367,896
295	$1,111	$5,045	$6,157	$362,850
296	$1,096	$5,061	$6,157	$357,790
297	$1,081	$5,076	$6,157	$352,714
298	$1,065	$5,091	$6,157	$347,623
299	$1,050	$5,107	$6,157	$342,516
300	$1,035	$5,122	$6,157	$337,394

第25年供款共

$73,880

第25年利息

$13,424

第25年共還本金

$60,456

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,019	$5,137	$6,157	$332,257
302	$1,004	$5,153	$6,157	$327,104
303	$988	$5,169	$6,157	$321,935
304	$973	$5,184	$6,157	$316,751
305	$957	$5,200	$6,157	$311,551
306	$941	$5,216	$6,157	$306,335
307	$925	$5,231	$6,157	$301,104
308	$910	$5,247	$6,157	$295,857
309	$894	$5,263	$6,157	$290,594
310	$878	$5,279	$6,157	$285,315
311	$862	$5,295	$6,157	$280,020
312	$846	$5,311	$6,157	$274,710

第26年供款共

$73,880

第26年利息

$11,196

第26年共還本金

$62,684

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$830	$5,327	$6,157	$269,383
314	$814	$5,343	$6,157	$264,040
315	$798	$5,359	$6,157	$258,681
316	$781	$5,375	$6,157	$253,306
317	$765	$5,391	$6,157	$247,914
318	$749	$5,408	$6,157	$242,506
319	$733	$5,424	$6,157	$237,082
320	$716	$5,441	$6,157	$231,642
321	$700	$5,457	$6,157	$226,185
322	$683	$5,473	$6,157	$220,711
323	$667	$5,490	$6,157	$215,221
324	$650	$5,507	$6,157	$209,715

第27年供款共

$73,880

第27年利息

$8,885

第27年共還本金

$64,995

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$634	$5,523	$6,157	$204,192
326	$617	$5,540	$6,157	$198,652
327	$600	$5,557	$6,157	$193,095
328	$583	$5,573	$6,157	$187,522
329	$566	$5,590	$6,157	$181,932
330	$550	$5,607	$6,157	$176,324
331	$533	$5,624	$6,157	$170,700
332	$516	$5,641	$6,157	$165,059
333	$499	$5,658	$6,157	$159,401
334	$482	$5,675	$6,157	$153,726
335	$464	$5,692	$6,157	$148,034
336	$447	$5,710	$6,157	$142,324

第28年供款共

$73,880

第28年利息

$6,490

第28年共還本金

$67,390

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$430	$5,727	$6,157	$136,598
338	$413	$5,744	$6,157	$130,853
339	$395	$5,761	$6,157	$125,092
340	$378	$5,779	$6,157	$119,313
341	$360	$5,796	$6,157	$113,517
342	$343	$5,814	$6,157	$107,703
343	$325	$5,831	$6,157	$101,872
344	$308	$5,849	$6,157	$96,023
345	$290	$5,867	$6,157	$90,156
346	$272	$5,884	$6,157	$84,272
347	$255	$5,902	$6,157	$78,370
348	$237	$5,920	$6,157	$72,450

第29年供款共

$73,880

第29年利息

$4,006

第29年共還本金

$69,874

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$219	$5,938	$6,157	$66,512
350	$201	$5,956	$6,157	$60,556
351	$183	$5,974	$6,157	$54,582
352	$165	$5,992	$6,157	$48,591
353	$147	$6,010	$6,157	$42,581
354	$129	$6,028	$6,157	$36,553
355	$110	$6,046	$6,157	$30,506
356	$92	$6,065	$6,157	$24,442
357	$74	$6,083	$6,157	$18,359
358	$55	$6,101	$6,157	$12,258
359	$37	$6,120	$6,157	$6,138
360	$19	$6,138	$6,157	$0

第30年供款共

$73,880

第30年利息

$1,430

第30年共還本金

$72,450

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$9,196,410

Disclaimer

Recommended properties

Mort. Insurance
info