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$9,323,483

Monthly Payment
$7,060

Down Payment

$6,452,000

Total Loan

$1,548,000

Total int. paid

$993,483

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,782,000

Base on DTI ratio

$14,119

Budget of property purchase

HK$6,782,000

Down Payment

$6,452,000
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

$14,119

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

Fanling PARKFORD GDN

thumb_up

PARKFORD GDN

790 ft²

@11,392

GFA

1,075 ft²

@8,372

real_estate_agent Rare

Sale$9 M

790 ft²

@11,392

GFA

1,075 ft²

@8,372

Sale$9 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

479 ft²

@16,701

local_fire_department HIT

Sale$8 M

479 ft²

@16,701

Sale$8 M

local_fire_department HIT

Ma On Shan MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

675 ft²

@12,889

GFA

868 ft²

@10,023

local_fire_department HIT hotel_class King verified 首置必買

Sale$8.7 M

675 ft²

@12,889

GFA

868 ft²

@10,023

Sale$8.7 M

local_fire_department HIT hotel_class King verified 首置必買

Sai Kung TAN CHEUNG

thumb_up

SAI KUNG TOWN GROUND FLOOR WITH NICE DECORATION

GFA

1,200 ft²

@6,567

real_estate_agent Rare local_offer Good Catch

Sale$7.88 M

GFA

1,200 ft²

@6,567

Sale$7.88 M

real_estate_agent Rare local_offer Good Catch

Shatin JUBILEE GDN

thumb_up

JUBILEE GDN

510 ft²

@14,314

GFA

653 ft²

@11,179

local_fire_department HIT

Sale$7.3 M

510 ft²

@14,314

GFA

653 ft²

@11,179

Sale$7.3 M

local_fire_department HIT

Shatin TAI LAM LIU

thumb_up

TAI LAM LIU

GFA

700 ft²

@11,143

local_fire_department HIT

Sale$7.8 M

GFA

700 ft²

@11,143

Sale$7.8 M

local_fire_department HIT

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@11,792

GFA

862 ft²

@8,933

local_fire_department HIT

Sale$7.7 M

653 ft²

@11,792

GFA

862 ft²

@8,933

Sale$7.7 M

local_fire_department HIT

Tai Po SOLARIA TWR 08

thumb_up

SOLARIA

461 ft²

@17,354

local_fire_department HIT

Sale$8 M

461 ft²

@17,354

Sale$8 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

503 ft²

@13,917

GFA

671 ft²

@10,432

local_fire_department HIT

Sale$7 M

503 ft²

@13,917

GFA

671 ft²

@10,432

Sale$7 M

local_fire_department HIT

Fanling GREENPARK VILLA BLK 04

thumb_up

靚裝連車位

716 ft²

@12,291

GFA

826 ft²

@10,654

local_fire_department HIT

Sale$8.8 M

716 ft²

@12,291

GFA

826 ft²

@10,654

Sale$8.8 M

local_fire_department HIT

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

812 ft²

@9,951

GFA

1,146 ft²

@7,051

local_fire_department HIT

Sale$8.08 M

812 ft²

@9,951

GFA

1,146 ft²

@7,051

Sale$8.08 M

local_fire_department HIT

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

853 ft²

@9,906

GFA

1,018 ft²

@8,301

local_fire_department HIT

Sale$8.45 M

853 ft²

@9,906

GFA

1,018 ft²

@8,301

Sale$8.45 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$9,265	$7,119	$5,834	$4,979
1.500	$9,609	$7,470	$6,191	$5,342
2.000	$9,962	$7,831	$6,561	$5,722
2.500	$10,322	$8,203	$6,945	$6,116
3.000	$10,690	$8,585	$7,341	$6,526
3.500	$11,066	$8,978	$7,750	$6,951
3.625	$11,162	$9,078	$7,854	$7,060
4.000	$11,450	$9,381	$8,171	$7,390
4.500	$11,842	$9,793	$8,604	$7,843
5.000	$12,241	$10,216	$9,049	$8,310
5.500	$12,648	$10,648	$9,506	$8,789
6.000	$13,063	$11,090	$9,974	$9,281

Monthly Payment$7,060

Term

30Year

Loan amount

$1,548,000

Total int. paid

$993,483

Total Loan and Interest

$2,541,483

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$4,676	$2,383	$7,060	$1,545,617
2	$4,669	$2,391	$7,060	$1,543,226
3	$4,662	$2,398	$7,060	$1,540,828
4	$4,655	$2,405	$7,060	$1,538,423
5	$4,647	$2,412	$7,060	$1,536,011
6	$4,640	$2,420	$7,060	$1,533,591
7	$4,633	$2,427	$7,060	$1,531,164
8	$4,625	$2,434	$7,060	$1,528,730
9	$4,618	$2,442	$7,060	$1,526,288
10	$4,611	$2,449	$7,060	$1,523,839
11	$4,603	$2,456	$7,060	$1,521,383
12	$4,596	$2,464	$7,060	$1,518,919

第1年供款共

$84,716

第1年利息

$55,635

第1年共還本金

$29,081

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$4,588	$2,471	$7,060	$1,516,448
14	$4,581	$2,479	$7,060	$1,513,969
15	$4,573	$2,486	$7,060	$1,511,483
16	$4,566	$2,494	$7,060	$1,508,989
17	$4,558	$2,501	$7,060	$1,506,488
18	$4,551	$2,509	$7,060	$1,503,979
19	$4,543	$2,516	$7,060	$1,501,462
20	$4,536	$2,524	$7,060	$1,498,938
21	$4,528	$2,532	$7,060	$1,496,407
22	$4,520	$2,539	$7,060	$1,493,868
23	$4,513	$2,547	$7,060	$1,491,321
24	$4,505	$2,555	$7,060	$1,488,766

第2年供款共

$84,716

第2年利息

$54,563

第2年共還本金

$30,153

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$4,497	$2,562	$7,060	$1,486,204
26	$4,490	$2,570	$7,060	$1,483,633
27	$4,482	$2,578	$7,060	$1,481,056
28	$4,474	$2,586	$7,060	$1,478,470
29	$4,466	$2,593	$7,060	$1,475,876
30	$4,458	$2,601	$7,060	$1,473,275
31	$4,451	$2,609	$7,060	$1,470,666
32	$4,443	$2,617	$7,060	$1,468,049
33	$4,435	$2,625	$7,060	$1,465,424
34	$4,427	$2,633	$7,060	$1,462,791
35	$4,419	$2,641	$7,060	$1,460,150
36	$4,411	$2,649	$7,060	$1,457,502

第3年供款共

$84,716

第3年利息

$53,452

第3年共還本金

$31,264

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$4,403	$2,657	$7,060	$1,454,845
38	$4,395	$2,665	$7,060	$1,452,180
39	$4,387	$2,673	$7,060	$1,449,507
40	$4,379	$2,681	$7,060	$1,446,826
41	$4,371	$2,689	$7,060	$1,444,137
42	$4,362	$2,697	$7,060	$1,441,440
43	$4,354	$2,705	$7,060	$1,438,735
44	$4,346	$2,713	$7,060	$1,436,021
45	$4,338	$2,722	$7,060	$1,433,299
46	$4,330	$2,730	$7,060	$1,430,569
47	$4,322	$2,738	$7,060	$1,427,831
48	$4,313	$2,746	$7,060	$1,425,085

第4年供款共

$84,716

第4年利息

$52,299

第4年共還本金

$32,417

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$4,305	$2,755	$7,060	$1,422,330
50	$4,297	$2,763	$7,060	$1,419,567
51	$4,288	$2,771	$7,060	$1,416,796
52	$4,280	$2,780	$7,060	$1,414,016
53	$4,272	$2,788	$7,060	$1,411,228
54	$4,263	$2,797	$7,060	$1,408,431
55	$4,255	$2,805	$7,060	$1,405,626
56	$4,246	$2,814	$7,060	$1,402,813
57	$4,238	$2,822	$7,060	$1,399,991
58	$4,229	$2,831	$7,060	$1,397,160
59	$4,221	$2,839	$7,060	$1,394,321
60	$4,212	$2,848	$7,060	$1,391,473

第5年供款共

$84,716

第5年利息

$51,105

第5年共還本金

$33,612

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$4,203	$2,856	$7,060	$1,388,617
62	$4,195	$2,865	$7,060	$1,385,752
63	$4,186	$2,874	$7,060	$1,382,879
64	$4,177	$2,882	$7,060	$1,379,996
65	$4,169	$2,891	$7,060	$1,377,105
66	$4,160	$2,900	$7,060	$1,374,206
67	$4,151	$2,908	$7,060	$1,371,297
68	$4,142	$2,917	$7,060	$1,368,380
69	$4,134	$2,926	$7,060	$1,365,454
70	$4,125	$2,935	$7,060	$1,362,519
71	$4,116	$2,944	$7,060	$1,359,575
72	$4,107	$2,953	$7,060	$1,356,623

第6年供款共

$84,716

第6年利息

$49,866

第6年共還本金

$34,850

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$4,098	$2,962	$7,060	$1,353,661
74	$4,089	$2,970	$7,060	$1,350,691
75	$4,080	$2,979	$7,060	$1,347,711
76	$4,071	$2,988	$7,060	$1,344,723
77	$4,062	$2,997	$7,060	$1,341,725
78	$4,053	$3,007	$7,060	$1,338,719
79	$4,044	$3,016	$7,060	$1,335,703
80	$4,035	$3,025	$7,060	$1,332,678
81	$4,026	$3,034	$7,060	$1,329,645
82	$4,017	$3,043	$7,060	$1,326,602
83	$4,007	$3,052	$7,060	$1,323,549
84	$3,998	$3,061	$7,060	$1,320,488

第7年供款共

$84,716

第7年利息

$48,581

第7年共還本金

$36,135

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$3,989	$3,071	$7,060	$1,317,417
86	$3,980	$3,080	$7,060	$1,314,337
87	$3,970	$3,089	$7,060	$1,311,248
88	$3,961	$3,099	$7,060	$1,308,149
89	$3,952	$3,108	$7,060	$1,305,041
90	$3,942	$3,117	$7,060	$1,301,924
91	$3,933	$3,127	$7,060	$1,298,797
92	$3,923	$3,136	$7,060	$1,295,661
93	$3,914	$3,146	$7,060	$1,292,515
94	$3,904	$3,155	$7,060	$1,289,360
95	$3,895	$3,165	$7,060	$1,286,195
96	$3,885	$3,174	$7,060	$1,283,021

第8年供款共

$84,716

第8年利息

$47,249

第8年共還本金

$37,467

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$3,876	$3,184	$7,060	$1,279,837
98	$3,866	$3,193	$7,060	$1,276,644
99	$3,857	$3,203	$7,060	$1,273,441
100	$3,847	$3,213	$7,060	$1,270,228
101	$3,837	$3,223	$7,060	$1,267,005
102	$3,827	$3,232	$7,060	$1,263,773
103	$3,818	$3,242	$7,060	$1,260,531
104	$3,808	$3,252	$7,060	$1,257,279
105	$3,798	$3,262	$7,060	$1,254,017
106	$3,788	$3,271	$7,060	$1,250,746
107	$3,778	$3,281	$7,060	$1,247,465
108	$3,768	$3,291	$7,060	$1,244,173

第9年供款共

$84,716

第9年利息

$45,868

第9年共還本金

$38,848

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$3,758	$3,301	$7,060	$1,240,872
110	$3,748	$3,311	$7,060	$1,237,561
111	$3,738	$3,321	$7,060	$1,234,240
112	$3,728	$3,331	$7,060	$1,230,908
113	$3,718	$3,341	$7,060	$1,227,567
114	$3,708	$3,351	$7,060	$1,224,216
115	$3,698	$3,362	$7,060	$1,220,854
116	$3,688	$3,372	$7,060	$1,217,482
117	$3,678	$3,382	$7,060	$1,214,101
118	$3,668	$3,392	$7,060	$1,210,708
119	$3,657	$3,402	$7,060	$1,207,306
120	$3,647	$3,413	$7,060	$1,203,894

第10年供款共

$84,716

第10年利息

$44,436

第10年共還本金

$40,280

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$3,637	$3,423	$7,060	$1,200,471
122	$3,626	$3,433	$7,060	$1,197,037
123	$3,616	$3,444	$7,060	$1,193,594
124	$3,606	$3,454	$7,060	$1,190,140
125	$3,595	$3,464	$7,060	$1,186,675
126	$3,585	$3,475	$7,060	$1,183,200
127	$3,574	$3,485	$7,060	$1,179,715
128	$3,564	$3,496	$7,060	$1,176,219
129	$3,553	$3,507	$7,060	$1,172,712
130	$3,543	$3,517	$7,060	$1,169,195
131	$3,532	$3,528	$7,060	$1,165,668
132	$3,521	$3,538	$7,060	$1,162,129

第11年供款共

$84,716

第11年利息

$42,952

第11年共還本金

$41,764

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$3,511	$3,549	$7,060	$1,158,580
134	$3,500	$3,560	$7,060	$1,155,020
135	$3,489	$3,571	$7,060	$1,151,450
136	$3,478	$3,581	$7,060	$1,147,869
137	$3,468	$3,592	$7,060	$1,144,276
138	$3,457	$3,603	$7,060	$1,140,673
139	$3,446	$3,614	$7,060	$1,137,059
140	$3,435	$3,625	$7,060	$1,133,435
141	$3,424	$3,636	$7,060	$1,129,799
142	$3,413	$3,647	$7,060	$1,126,152
143	$3,402	$3,658	$7,060	$1,122,494
144	$3,391	$3,669	$7,060	$1,118,826

第12年供款共

$84,716

第12年利息

$41,412

第12年共還本金

$43,304

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$3,380	$3,680	$7,060	$1,115,146
146	$3,369	$3,691	$7,060	$1,111,455
147	$3,358	$3,702	$7,060	$1,107,753
148	$3,346	$3,713	$7,060	$1,104,039
149	$3,335	$3,725	$7,060	$1,100,315
150	$3,324	$3,736	$7,060	$1,096,579
151	$3,313	$3,747	$7,060	$1,092,832
152	$3,301	$3,758	$7,060	$1,089,073
153	$3,290	$3,770	$7,060	$1,085,304
154	$3,279	$3,781	$7,060	$1,081,522
155	$3,267	$3,793	$7,060	$1,077,730
156	$3,256	$3,804	$7,060	$1,073,926

第13年供款共

$84,716

第13年利息

$39,816

第13年共還本金

$44,900

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$3,244	$3,816	$7,060	$1,070,110
158	$3,233	$3,827	$7,060	$1,066,283
159	$3,221	$3,839	$7,060	$1,062,445
160	$3,209	$3,850	$7,060	$1,058,594
161	$3,198	$3,862	$7,060	$1,054,733
162	$3,186	$3,874	$7,060	$1,050,859
163	$3,174	$3,885	$7,060	$1,046,974
164	$3,163	$3,897	$7,060	$1,043,077
165	$3,151	$3,909	$7,060	$1,039,168
166	$3,139	$3,921	$7,060	$1,035,248
167	$3,127	$3,932	$7,060	$1,031,315
168	$3,115	$3,944	$7,060	$1,027,371

第14年供款共

$84,716

第14年利息

$38,161

第14年共還本金

$46,555

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$3,104	$3,956	$7,060	$1,023,415
170	$3,092	$3,968	$7,060	$1,019,447
171	$3,080	$3,980	$7,060	$1,015,467
172	$3,068	$3,992	$7,060	$1,011,475
173	$3,055	$4,004	$7,060	$1,007,470
174	$3,043	$4,016	$7,060	$1,003,454
175	$3,031	$4,028	$7,060	$999,426
176	$3,019	$4,041	$7,060	$995,385
177	$3,007	$4,053	$7,060	$991,332
178	$2,995	$4,065	$7,060	$987,267
179	$2,982	$4,077	$7,060	$983,190
180	$2,970	$4,090	$7,060	$979,100

第15年供款共

$84,716

第15年利息

$36,445

第15年共還本金

$48,271

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$2,958	$4,102	$7,060	$974,998
182	$2,945	$4,114	$7,060	$970,884
183	$2,933	$4,127	$7,060	$966,757
184	$2,920	$4,139	$7,060	$962,618
185	$2,908	$4,152	$7,060	$958,466
186	$2,895	$4,164	$7,060	$954,302
187	$2,883	$4,177	$7,060	$950,125
188	$2,870	$4,190	$7,060	$945,936
189	$2,858	$4,202	$7,060	$941,733
190	$2,845	$4,215	$7,060	$937,519
191	$2,832	$4,228	$7,060	$933,291
192	$2,819	$4,240	$7,060	$929,051

第16年供款共

$84,716

第16年利息

$34,666

第16年共還本金

$50,050

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$2,807	$4,253	$7,060	$924,797
194	$2,794	$4,266	$7,060	$920,531
195	$2,781	$4,279	$7,060	$916,253
196	$2,768	$4,292	$7,060	$911,961
197	$2,755	$4,305	$7,060	$907,656
198	$2,742	$4,318	$7,060	$903,338
199	$2,729	$4,331	$7,060	$899,007
200	$2,716	$4,344	$7,060	$894,663
201	$2,703	$4,357	$7,060	$890,306
202	$2,689	$4,370	$7,060	$885,936
203	$2,676	$4,383	$7,060	$881,553
204	$2,663	$4,397	$7,060	$877,156

第17年供款共

$84,716

第17年利息

$32,822

第17年共還本金

$51,895

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$2,650	$4,410	$7,060	$872,746
206	$2,636	$4,423	$7,060	$868,323
207	$2,623	$4,437	$7,060	$863,886
208	$2,610	$4,450	$7,060	$859,436
209	$2,596	$4,463	$7,060	$854,973
210	$2,583	$4,477	$7,060	$850,496
211	$2,569	$4,490	$7,060	$846,005
212	$2,556	$4,504	$7,060	$841,501
213	$2,542	$4,518	$7,060	$836,984
214	$2,528	$4,531	$7,060	$832,452
215	$2,515	$4,545	$7,060	$827,907
216	$2,501	$4,559	$7,060	$823,349

第18年供款共

$84,716

第18年利息

$30,909

第18年共還本金

$53,807

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$2,487	$4,572	$7,060	$818,776
218	$2,473	$4,586	$7,060	$814,190
219	$2,460	$4,600	$7,060	$809,590
220	$2,446	$4,614	$7,060	$804,976
221	$2,432	$4,628	$7,060	$800,348
222	$2,418	$4,642	$7,060	$795,706
223	$2,404	$4,656	$7,060	$791,050
224	$2,390	$4,670	$7,060	$786,380
225	$2,376	$4,684	$7,060	$781,696
226	$2,361	$4,698	$7,060	$776,997
227	$2,347	$4,712	$7,060	$772,285
228	$2,333	$4,727	$7,060	$767,558

第19年供款共

$84,716

第19年利息

$28,926

第19年共還本金

$55,791

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,319	$4,741	$7,060	$762,817
230	$2,304	$4,755	$7,060	$758,062
231	$2,290	$4,770	$7,060	$753,292
232	$2,276	$4,784	$7,060	$748,508
233	$2,261	$4,799	$7,060	$743,709
234	$2,247	$4,813	$7,060	$738,896
235	$2,232	$4,828	$7,060	$734,069
236	$2,217	$4,842	$7,060	$729,227
237	$2,203	$4,857	$7,060	$724,370
238	$2,188	$4,871	$7,060	$719,498
239	$2,173	$4,886	$7,060	$714,612
240	$2,159	$4,901	$7,060	$709,711

第20年供款共

$84,716

第20年利息

$26,869

第20年共還本金

$57,847

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,144	$4,916	$7,060	$704,795
242	$2,129	$4,931	$7,060	$699,865
243	$2,114	$4,945	$7,060	$694,919
244	$2,099	$4,960	$7,060	$689,959
245	$2,084	$4,975	$7,060	$684,983
246	$2,069	$4,990	$7,060	$679,993
247	$2,054	$5,006	$7,060	$674,988
248	$2,039	$5,021	$7,060	$669,967
249	$2,024	$5,036	$7,060	$664,931
250	$2,009	$5,051	$7,060	$659,880
251	$1,993	$5,066	$7,060	$654,814
252	$1,978	$5,082	$7,060	$649,732

第21年供款共

$84,716

第21年利息

$24,737

第21年共還本金

$59,979

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,963	$5,097	$7,060	$644,635
254	$1,947	$5,112	$7,060	$639,523
255	$1,932	$5,128	$7,060	$634,395
256	$1,916	$5,143	$7,060	$629,252
257	$1,901	$5,159	$7,060	$624,093
258	$1,885	$5,174	$7,060	$618,919
259	$1,870	$5,190	$7,060	$613,729
260	$1,854	$5,206	$7,060	$608,523
261	$1,838	$5,221	$7,060	$603,301
262	$1,822	$5,237	$7,060	$598,064
263	$1,807	$5,253	$7,060	$592,811
264	$1,791	$5,269	$7,060	$587,542

第22年供款共

$84,716

第22年利息

$22,526

第22年共還本金

$62,190

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,775	$5,285	$7,060	$582,258
266	$1,759	$5,301	$7,060	$576,957
267	$1,743	$5,317	$7,060	$571,640
268	$1,727	$5,333	$7,060	$566,307
269	$1,711	$5,349	$7,060	$560,958
270	$1,695	$5,365	$7,060	$555,593
271	$1,678	$5,381	$7,060	$550,212
272	$1,662	$5,398	$7,060	$544,814
273	$1,646	$5,414	$7,060	$539,400
274	$1,629	$5,430	$7,060	$533,970
275	$1,613	$5,447	$7,060	$528,523
276	$1,597	$5,463	$7,060	$523,060

第23年供款共

$84,716

第23年利息

$20,234

第23年共還本金

$64,482

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,580	$5,480	$7,060	$517,581
278	$1,564	$5,496	$7,060	$512,085
279	$1,547	$5,513	$7,060	$506,572
280	$1,530	$5,529	$7,060	$501,042
281	$1,514	$5,546	$7,060	$495,496
282	$1,497	$5,563	$7,060	$489,933
283	$1,480	$5,580	$7,060	$484,354
284	$1,463	$5,597	$7,060	$478,757
285	$1,446	$5,613	$7,060	$473,144
286	$1,429	$5,630	$7,060	$467,513
287	$1,412	$5,647	$7,060	$461,866
288	$1,395	$5,664	$7,060	$456,202

第24年供款共

$84,716

第24年利息

$17,857

第24年共還本金

$66,859

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,378	$5,682	$7,060	$450,520
290	$1,361	$5,699	$7,060	$444,821
291	$1,344	$5,716	$7,060	$439,105
292	$1,326	$5,733	$7,060	$433,372
293	$1,309	$5,751	$7,060	$427,622
294	$1,292	$5,768	$7,060	$421,854
295	$1,274	$5,785	$7,060	$416,068
296	$1,257	$5,803	$7,060	$410,266
297	$1,239	$5,820	$7,060	$404,445
298	$1,222	$5,838	$7,060	$398,607
299	$1,204	$5,856	$7,060	$392,752
300	$1,186	$5,873	$7,060	$386,879

第25年供款共

$84,716

第25年利息

$15,393

第25年共還本金

$69,323

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,169	$5,891	$7,060	$380,988
302	$1,151	$5,909	$7,060	$375,079
303	$1,133	$5,927	$7,060	$369,152
304	$1,115	$5,945	$7,060	$363,208
305	$1,097	$5,962	$7,060	$357,245
306	$1,079	$5,980	$7,060	$351,265
307	$1,061	$5,999	$7,060	$345,266
308	$1,043	$6,017	$7,060	$339,249
309	$1,025	$6,035	$7,060	$333,215
310	$1,007	$6,053	$7,060	$327,161
311	$988	$6,071	$7,060	$321,090
312	$970	$6,090	$7,060	$315,000

第26年供款共

$84,716

第26年利息

$12,838

第26年共還本金

$71,878

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$952	$6,108	$7,060	$308,892
314	$933	$6,127	$7,060	$302,766
315	$915	$6,145	$7,060	$296,621
316	$896	$6,164	$7,060	$290,457
317	$877	$6,182	$7,060	$284,275
318	$859	$6,201	$7,060	$278,074
319	$840	$6,220	$7,060	$271,854
320	$821	$6,238	$7,060	$265,616
321	$802	$6,257	$7,060	$259,358
322	$783	$6,276	$7,060	$253,082
323	$765	$6,295	$7,060	$246,787
324	$746	$6,314	$7,060	$240,473

第27年供款共

$84,716

第27年利息

$10,189

第27年共還本金

$74,527

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$726	$6,333	$7,060	$234,140
326	$707	$6,352	$7,060	$227,787
327	$688	$6,372	$7,060	$221,416
328	$669	$6,391	$7,060	$215,025
329	$650	$6,410	$7,060	$208,615
330	$630	$6,429	$7,060	$202,185
331	$611	$6,449	$7,060	$195,736
332	$591	$6,468	$7,060	$189,268
333	$572	$6,488	$7,060	$182,780
334	$552	$6,508	$7,060	$176,273
335	$532	$6,527	$7,060	$169,745
336	$513	$6,547	$7,060	$163,198

第28年供款共

$84,716

第28年利息

$7,442

第28年共還本金

$77,274

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$493	$6,567	$7,060	$156,632
338	$473	$6,587	$7,060	$150,045
339	$453	$6,606	$7,060	$143,439
340	$433	$6,626	$7,060	$136,813
341	$413	$6,646	$7,060	$130,166
342	$393	$6,666	$7,060	$123,500
343	$373	$6,687	$7,060	$116,813
344	$353	$6,707	$7,060	$110,106
345	$333	$6,727	$7,060	$103,379
346	$312	$6,747	$7,060	$96,632
347	$292	$6,768	$7,060	$89,864
348	$271	$6,788	$7,060	$83,076

第29年供款共

$84,716

第29年利息

$4,593

第29年共還本金

$80,123

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$251	$6,809	$7,060	$76,267
350	$230	$6,829	$7,060	$69,438
351	$210	$6,850	$7,060	$62,588
352	$189	$6,871	$7,060	$55,717
353	$168	$6,891	$7,060	$48,826
354	$147	$6,912	$7,060	$41,914
355	$127	$6,933	$7,060	$34,981
356	$106	$6,954	$7,060	$28,027
357	$85	$6,975	$7,060	$21,052
358	$64	$6,996	$7,060	$14,056
359	$42	$7,017	$7,060	$7,038
360	$21	$7,038	$7,060	$0

第30年供款共

$84,716

第30年利息

$1,640

第30年共還本金

$83,076

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$9,323,483

Disclaimer

Recommended properties

Mort. Insurance
info