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$9,306,633

Monthly Payment
$7,113

Down Payment

$6,416,000

Total Loan

$1,584,000

Total int. paid

$976,633

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,746,000

Base on DTI ratio

$14,226

Budget of property purchase

HK$6,746,000

Down Payment

$6,416,000
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

$14,226

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 GARDEN VISTA BLK E

thumb_up

GARDEN VISTA BLK E

688 ft²

@11,628

GFA

854 ft²

@9,368

local_fire_department HIT

Sale$8 M

688 ft²

@11,628

GFA

854 ft²

@9,368

Sale$8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

DOUBLE COVE PH 01 BLK 02

496 ft²

@14,516

GFA

639 ft²

@11,268

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$7.2 M

496 ft²

@14,516

GFA

639 ft²

@11,268

Sale$7.2 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Fanling DAWNING VIEWS BLK 06

thumb_up

DAWNING VIEWS BLK 06

906 ft²

@9,934

GFA

1,159 ft²

@7,765

directions_run Sale hotel_class King local_offer Good Catch vpn_key Key

Sale$9 M

906 ft²

@9,934

GFA

1,159 ft²

@7,765

Sale$9 M

directions_run Sale hotel_class King local_offer Good Catch vpn_key Key

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09 (Rented)

748 ft²

@12,032

GFA

930 ft²

@9,677

local_fire_department HIT

Sale$9 M

748 ft²

@12,032

GFA

930 ft²

@9,677

Sale$9 M

local_fire_department HIT

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,111

local_fire_department HIT

Sale$7 M

630 ft²

@11,111

Sale$7 M

local_fire_department HIT

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

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

681 ft²

@11,307

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.7 M

681 ft²

@11,307

Sale$7.7 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Sole

KOL

Shatin THE PAVILIA FARM II

thumb_up

THE PAVILIA FARM II

324 ft²

@22,469

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Sale$7.28 M

324 ft²

@22,469

Sale$7.28 M

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Ma On Shan ALTISSIMO TWR 01

thumb_up

泓碧

520 ft²

@17,115

local_fire_department HIT local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$8.9 M

520 ft²

@17,115

Sale$8.9 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

513 ft²

@13,840

local_fire_department HIT

Sale$7.1 M

513 ft²

@13,840

Sale$7.1 M

local_fire_department HIT

Sole

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK J

519 ft²

@14,027

GFA

698 ft²

@10,430

local_fire_department HIT directions_run Sale vpn_key Key

Sale$7.28 M

519 ft²

@14,027

GFA

698 ft²

@10,430

Sale$7.28 M

local_fire_department HIT directions_run Sale vpn_key Key

Interest Rate	15Year	20Year	25Year	30Year
1.000	$9,480	$7,285	$5,970	$5,095
1.500	$9,833	$7,644	$6,335	$5,467
2.000	$10,193	$8,013	$6,714	$5,855
2.500	$10,562	$8,394	$7,106	$6,259
3.000	$10,939	$8,785	$7,512	$6,678
3.500	$11,324	$9,187	$7,930	$7,113
4.000	$11,717	$9,599	$8,361	$7,562
4.500	$12,117	$10,021	$8,804	$8,026
5.000	$12,526	$10,454	$9,260	$8,503
5.500	$12,943	$10,896	$9,727	$8,994
6.000	$13,367	$11,348	$10,206	$9,497

Monthly Payment$7,113

Term

30Year

Loan amount

$1,584,000

Total int. paid

$976,633

Total Loan and Interest

$2,560,633

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$4,620	$2,493	$7,113	$1,581,507
2	$4,613	$2,500	$7,113	$1,579,007
3	$4,605	$2,507	$7,113	$1,576,500
4	$4,598	$2,515	$7,113	$1,573,985
5	$4,591	$2,522	$7,113	$1,571,463
6	$4,583	$2,529	$7,113	$1,568,933
7	$4,576	$2,537	$7,113	$1,566,396
8	$4,569	$2,544	$7,113	$1,563,852
9	$4,561	$2,552	$7,113	$1,561,301
10	$4,554	$2,559	$7,113	$1,558,742
11	$4,546	$2,567	$7,113	$1,556,175
12	$4,539	$2,574	$7,113	$1,553,601

第1年供款共

$85,354

第1年利息

$54,955

第1年共還本金

$30,399

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$4,531	$2,582	$7,113	$1,551,019
14	$4,524	$2,589	$7,113	$1,548,430
15	$4,516	$2,597	$7,113	$1,545,834
16	$4,509	$2,604	$7,113	$1,543,230
17	$4,501	$2,612	$7,113	$1,540,618
18	$4,493	$2,619	$7,113	$1,537,998
19	$4,486	$2,627	$7,113	$1,535,371
20	$4,478	$2,635	$7,113	$1,532,737
21	$4,470	$2,642	$7,113	$1,530,094
22	$4,463	$2,650	$7,113	$1,527,444
23	$4,455	$2,658	$7,113	$1,524,786
24	$4,447	$2,666	$7,113	$1,522,121

第2年供款共

$85,354

第2年利息

$53,874

第2年共還本金

$31,480

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$4,440	$2,673	$7,113	$1,519,447
26	$4,432	$2,681	$7,113	$1,516,766
27	$4,424	$2,689	$7,113	$1,514,077
28	$4,416	$2,697	$7,113	$1,511,381
29	$4,408	$2,705	$7,113	$1,508,676
30	$4,400	$2,713	$7,113	$1,505,963
31	$4,392	$2,720	$7,113	$1,503,243
32	$4,384	$2,728	$7,113	$1,500,514
33	$4,377	$2,736	$7,113	$1,497,778
34	$4,369	$2,744	$7,113	$1,495,034
35	$4,361	$2,752	$7,113	$1,492,281
36	$4,352	$2,760	$7,113	$1,489,521

第3年供款共

$85,354

第3年利息

$52,755

第3年共還本金

$32,600

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$4,344	$2,768	$7,113	$1,486,753
38	$4,336	$2,777	$7,113	$1,483,976
39	$4,328	$2,785	$7,113	$1,481,191
40	$4,320	$2,793	$7,113	$1,478,399
41	$4,312	$2,801	$7,113	$1,475,598
42	$4,304	$2,809	$7,113	$1,472,789
43	$4,296	$2,817	$7,113	$1,469,972
44	$4,287	$2,825	$7,113	$1,467,146
45	$4,279	$2,834	$7,113	$1,464,312
46	$4,271	$2,842	$7,113	$1,461,470
47	$4,263	$2,850	$7,113	$1,458,620
48	$4,254	$2,859	$7,113	$1,455,762

第4年供款共

$85,354

第4年利息

$51,595

第4年共還本金

$33,759

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$4,246	$2,867	$7,113	$1,452,895
50	$4,238	$2,875	$7,113	$1,450,020
51	$4,229	$2,884	$7,113	$1,447,136
52	$4,221	$2,892	$7,113	$1,444,244
53	$4,212	$2,900	$7,113	$1,441,343
54	$4,204	$2,909	$7,113	$1,438,434
55	$4,195	$2,917	$7,113	$1,435,517
56	$4,187	$2,926	$7,113	$1,432,591
57	$4,178	$2,934	$7,113	$1,429,657
58	$4,170	$2,943	$7,113	$1,426,713
59	$4,161	$2,952	$7,113	$1,423,762
60	$4,153	$2,960	$7,113	$1,420,802

第5年供款共

$85,354

第5年利息

$50,394

第5年共還本金

$34,960

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$4,144	$2,969	$7,113	$1,417,833
62	$4,135	$2,978	$7,113	$1,414,855
63	$4,127	$2,986	$7,113	$1,411,869
64	$4,118	$2,995	$7,113	$1,408,874
65	$4,109	$3,004	$7,113	$1,405,870
66	$4,100	$3,012	$7,113	$1,402,858
67	$4,092	$3,021	$7,113	$1,399,837
68	$4,083	$3,030	$7,113	$1,396,807
69	$4,074	$3,039	$7,113	$1,393,768
70	$4,065	$3,048	$7,113	$1,390,720
71	$4,056	$3,057	$7,113	$1,387,664
72	$4,047	$3,066	$7,113	$1,384,598

第6年供款共

$85,354

第6年利息

$49,151

第6年共還本金

$36,203

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$4,038	$3,074	$7,113	$1,381,524
74	$4,029	$3,083	$7,113	$1,378,440
75	$4,020	$3,092	$7,113	$1,375,348
76	$4,011	$3,101	$7,113	$1,372,246
77	$4,002	$3,110	$7,113	$1,369,136
78	$3,993	$3,120	$7,113	$1,366,016
79	$3,984	$3,129	$7,113	$1,362,888
80	$3,975	$3,138	$7,113	$1,359,750
81	$3,966	$3,147	$7,113	$1,356,603
82	$3,957	$3,156	$7,113	$1,353,447
83	$3,948	$3,165	$7,113	$1,350,282
84	$3,938	$3,175	$7,113	$1,347,107

第7年供款共

$85,354

第7年利息

$47,863

第7年共還本金

$37,491

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$3,929	$3,184	$7,113	$1,343,923
86	$3,920	$3,193	$7,113	$1,340,730
87	$3,910	$3,202	$7,113	$1,337,528
88	$3,901	$3,212	$7,113	$1,334,316
89	$3,892	$3,221	$7,113	$1,331,095
90	$3,882	$3,231	$7,113	$1,327,864
91	$3,873	$3,240	$7,113	$1,324,624
92	$3,863	$3,249	$7,113	$1,321,375
93	$3,854	$3,259	$7,113	$1,318,116
94	$3,845	$3,268	$7,113	$1,314,848
95	$3,835	$3,278	$7,113	$1,311,570
96	$3,825	$3,287	$7,113	$1,308,283

第8年供款共

$85,354

第8年利息

$46,530

第8年共還本金

$38,825

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$3,816	$3,297	$7,113	$1,304,985
98	$3,806	$3,307	$7,113	$1,301,679
99	$3,797	$3,316	$7,113	$1,298,363
100	$3,787	$3,326	$7,113	$1,295,037
101	$3,777	$3,336	$7,113	$1,291,701
102	$3,767	$3,345	$7,113	$1,288,355
103	$3,758	$3,355	$7,113	$1,285,000
104	$3,748	$3,365	$7,113	$1,281,635
105	$3,738	$3,375	$7,113	$1,278,261
106	$3,728	$3,385	$7,113	$1,274,876
107	$3,718	$3,394	$7,113	$1,271,481
108	$3,708	$3,404	$7,113	$1,268,077

第9年供款共

$85,354

第9年利息

$45,149

第9年共還本金

$40,205

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$3,699	$3,414	$7,113	$1,264,663
110	$3,689	$3,424	$7,113	$1,261,239
111	$3,679	$3,434	$7,113	$1,257,804
112	$3,669	$3,444	$7,113	$1,254,360
113	$3,659	$3,454	$7,113	$1,250,906
114	$3,648	$3,464	$7,113	$1,247,441
115	$3,638	$3,474	$7,113	$1,243,967
116	$3,628	$3,485	$7,113	$1,240,482
117	$3,618	$3,495	$7,113	$1,236,987
118	$3,608	$3,505	$7,113	$1,233,482
119	$3,598	$3,515	$7,113	$1,229,967
120	$3,587	$3,525	$7,113	$1,226,442

第10年供款共

$85,354

第10年利息

$43,719

第10年共還本金

$41,635

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$3,577	$3,536	$7,113	$1,222,906
122	$3,567	$3,546	$7,113	$1,219,360
123	$3,556	$3,556	$7,113	$1,215,803
124	$3,546	$3,567	$7,113	$1,212,237
125	$3,536	$3,577	$7,113	$1,208,660
126	$3,525	$3,588	$7,113	$1,205,072
127	$3,515	$3,598	$7,113	$1,201,474
128	$3,504	$3,609	$7,113	$1,197,865
129	$3,494	$3,619	$7,113	$1,194,246
130	$3,483	$3,630	$7,113	$1,190,617
131	$3,473	$3,640	$7,113	$1,186,976
132	$3,462	$3,651	$7,113	$1,183,325

第11年供款共

$85,354

第11年利息

$42,238

第11年共還本金

$43,116

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$3,451	$3,662	$7,113	$1,179,664
134	$3,441	$3,672	$7,113	$1,175,992
135	$3,430	$3,683	$7,113	$1,172,309
136	$3,419	$3,694	$7,113	$1,168,615
137	$3,408	$3,704	$7,113	$1,164,911
138	$3,398	$3,715	$7,113	$1,161,196
139	$3,387	$3,726	$7,113	$1,157,470
140	$3,376	$3,737	$7,113	$1,153,733
141	$3,365	$3,748	$7,113	$1,149,985
142	$3,354	$3,759	$7,113	$1,146,226
143	$3,343	$3,770	$7,113	$1,142,456
144	$3,332	$3,781	$7,113	$1,138,676

第12年供款共

$85,354

第12年利息

$40,705

第12年共還本金

$44,650

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$3,321	$3,792	$7,113	$1,134,884
146	$3,310	$3,803	$7,113	$1,131,081
147	$3,299	$3,814	$7,113	$1,127,267
148	$3,288	$3,825	$7,113	$1,123,442
149	$3,277	$3,836	$7,113	$1,119,606
150	$3,266	$3,847	$7,113	$1,115,759
151	$3,254	$3,859	$7,113	$1,111,900
152	$3,243	$3,870	$7,113	$1,108,030
153	$3,232	$3,881	$7,113	$1,104,149
154	$3,220	$3,892	$7,113	$1,100,257
155	$3,209	$3,904	$7,113	$1,096,353
156	$3,198	$3,915	$7,113	$1,092,438

第13年供款共

$85,354

第13年利息

$39,117

第13年共還本金

$46,238

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$3,186	$3,927	$7,113	$1,088,511
158	$3,175	$3,938	$7,113	$1,084,573
159	$3,163	$3,950	$7,113	$1,080,624
160	$3,152	$3,961	$7,113	$1,076,663
161	$3,140	$3,973	$7,113	$1,072,690
162	$3,129	$3,984	$7,113	$1,068,706
163	$3,117	$3,996	$7,113	$1,064,710
164	$3,105	$4,007	$7,113	$1,060,703
165	$3,094	$4,019	$7,113	$1,056,683
166	$3,082	$4,031	$7,113	$1,052,653
167	$3,070	$4,043	$7,113	$1,048,610
168	$3,058	$4,054	$7,113	$1,044,556

第14年供款共

$85,354

第14年利息

$37,472

第14年共還本金

$47,882

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$3,047	$4,066	$7,113	$1,040,489
170	$3,035	$4,078	$7,113	$1,036,411
171	$3,023	$4,090	$7,113	$1,032,321
172	$3,011	$4,102	$7,113	$1,028,219
173	$2,999	$4,114	$7,113	$1,024,105
174	$2,987	$4,126	$7,113	$1,019,979
175	$2,975	$4,138	$7,113	$1,015,842
176	$2,963	$4,150	$7,113	$1,011,692
177	$2,951	$4,162	$7,113	$1,007,529
178	$2,939	$4,174	$7,113	$1,003,355
179	$2,926	$4,186	$7,113	$999,169
180	$2,914	$4,199	$7,113	$994,970

第15年供款共

$85,354

第15年利息

$35,769

第15年共還本金

$49,585

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$2,902	$4,211	$7,113	$990,759
182	$2,890	$4,223	$7,113	$986,536
183	$2,877	$4,235	$7,113	$982,301
184	$2,865	$4,248	$7,113	$978,053
185	$2,853	$4,260	$7,113	$973,793
186	$2,840	$4,273	$7,113	$969,520
187	$2,828	$4,285	$7,113	$965,235
188	$2,815	$4,298	$7,113	$960,937
189	$2,803	$4,310	$7,113	$956,627
190	$2,790	$4,323	$7,113	$952,304
191	$2,778	$4,335	$7,113	$947,969
192	$2,765	$4,348	$7,113	$943,621

第16年供款共

$85,354

第16年利息

$34,005

第16年共還本金

$51,349

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$2,752	$4,361	$7,113	$939,261
194	$2,740	$4,373	$7,113	$934,887
195	$2,727	$4,386	$7,113	$930,501
196	$2,714	$4,399	$7,113	$926,102
197	$2,701	$4,412	$7,113	$921,690
198	$2,688	$4,425	$7,113	$917,266
199	$2,675	$4,438	$7,113	$912,828
200	$2,662	$4,450	$7,113	$908,378
201	$2,649	$4,463	$7,113	$903,914
202	$2,636	$4,476	$7,113	$899,438
203	$2,623	$4,490	$7,113	$894,948
204	$2,610	$4,503	$7,113	$890,446

第17年供款共

$85,354

第17年利息

$32,179

第17年共還本金

$53,175

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$2,597	$4,516	$7,113	$885,930
206	$2,584	$4,529	$7,113	$881,401
207	$2,571	$4,542	$7,113	$876,859
208	$2,558	$4,555	$7,113	$872,304
209	$2,544	$4,569	$7,113	$867,735
210	$2,531	$4,582	$7,113	$863,153
211	$2,518	$4,595	$7,113	$858,558
212	$2,504	$4,609	$7,113	$853,949
213	$2,491	$4,622	$7,113	$849,327
214	$2,477	$4,636	$7,113	$844,691
215	$2,464	$4,649	$7,113	$840,042
216	$2,450	$4,663	$7,113	$835,379

第18年供款共

$85,354

第18年利息

$30,288

第18年共還本金

$55,067

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$2,437	$4,676	$7,113	$830,703
218	$2,423	$4,690	$7,113	$826,013
219	$2,409	$4,704	$7,113	$821,309
220	$2,395	$4,717	$7,113	$816,592
221	$2,382	$4,731	$7,113	$811,861
222	$2,368	$4,745	$7,113	$807,116
223	$2,354	$4,759	$7,113	$802,357
224	$2,340	$4,773	$7,113	$797,584
225	$2,326	$4,787	$7,113	$792,798
226	$2,312	$4,801	$7,113	$787,997
227	$2,298	$4,815	$7,113	$783,183
228	$2,284	$4,829	$7,113	$778,354

第19年供款共

$85,354

第19年利息

$28,329

第19年共還本金

$57,025

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,270	$4,843	$7,113	$773,511
230	$2,256	$4,857	$7,113	$768,655
231	$2,242	$4,871	$7,113	$763,784
232	$2,228	$4,885	$7,113	$758,899
233	$2,213	$4,899	$7,113	$753,999
234	$2,199	$4,914	$7,113	$749,085
235	$2,185	$4,928	$7,113	$744,157
236	$2,170	$4,942	$7,113	$739,215
237	$2,156	$4,957	$7,113	$734,258
238	$2,142	$4,971	$7,113	$729,287
239	$2,127	$4,986	$7,113	$724,301
240	$2,113	$5,000	$7,113	$719,301

第20年供款共

$85,354

第20年利息

$26,301

第20年共還本金

$59,053

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,098	$5,015	$7,113	$714,286
242	$2,083	$5,030	$7,113	$709,256
243	$2,069	$5,044	$7,113	$704,212
244	$2,054	$5,059	$7,113	$699,153
245	$2,039	$5,074	$7,113	$694,080
246	$2,024	$5,088	$7,113	$688,991
247	$2,010	$5,103	$7,113	$683,888
248	$1,995	$5,118	$7,113	$678,770
249	$1,980	$5,133	$7,113	$673,636
250	$1,965	$5,148	$7,113	$668,488
251	$1,950	$5,163	$7,113	$663,325
252	$1,935	$5,178	$7,113	$658,147

第21年供款共

$85,354

第21年利息

$24,201

第21年共還本金

$61,154

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,920	$5,193	$7,113	$652,954
254	$1,904	$5,208	$7,113	$647,745
255	$1,889	$5,224	$7,113	$642,522
256	$1,874	$5,239	$7,113	$637,283
257	$1,859	$5,254	$7,113	$632,029
258	$1,843	$5,269	$7,113	$626,759
259	$1,828	$5,285	$7,113	$621,474
260	$1,813	$5,300	$7,113	$616,174
261	$1,797	$5,316	$7,113	$610,859
262	$1,782	$5,331	$7,113	$605,527
263	$1,766	$5,347	$7,113	$600,181
264	$1,751	$5,362	$7,113	$594,818

第22年供款共

$85,354

第22年利息

$22,026

第22年共還本金

$63,329

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,735	$5,378	$7,113	$589,440
266	$1,719	$5,394	$7,113	$584,047
267	$1,703	$5,409	$7,113	$578,637
268	$1,688	$5,425	$7,113	$573,212
269	$1,672	$5,441	$7,113	$567,771
270	$1,656	$5,457	$7,113	$562,314
271	$1,640	$5,473	$7,113	$556,841
272	$1,624	$5,489	$7,113	$551,353
273	$1,608	$5,505	$7,113	$545,848
274	$1,592	$5,521	$7,113	$540,327
275	$1,576	$5,537	$7,113	$534,790
276	$1,560	$5,553	$7,113	$529,237

第23年供款共

$85,354

第23年利息

$19,773

第23年共還本金

$65,581

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,544	$5,569	$7,113	$523,668
278	$1,527	$5,586	$7,113	$518,082
279	$1,511	$5,602	$7,113	$512,481
280	$1,495	$5,618	$7,113	$506,862
281	$1,478	$5,635	$7,113	$501,228
282	$1,462	$5,651	$7,113	$495,577
283	$1,445	$5,667	$7,113	$489,910
284	$1,429	$5,684	$7,113	$484,226
285	$1,412	$5,701	$7,113	$478,525
286	$1,396	$5,717	$7,113	$472,808
287	$1,379	$5,734	$7,113	$467,074
288	$1,362	$5,751	$7,113	$461,323

第24年供款共

$85,354

第24年利息

$17,441

第24年共還本金

$67,914

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,346	$5,767	$7,113	$455,556
290	$1,329	$5,784	$7,113	$449,772
291	$1,312	$5,801	$7,113	$443,971
292	$1,295	$5,818	$7,113	$438,153
293	$1,278	$5,835	$7,113	$432,318
294	$1,261	$5,852	$7,113	$426,466
295	$1,244	$5,869	$7,113	$420,597
296	$1,227	$5,886	$7,113	$414,711
297	$1,210	$5,903	$7,113	$408,808
298	$1,192	$5,921	$7,113	$402,887
299	$1,175	$5,938	$7,113	$396,949
300	$1,158	$5,955	$7,113	$390,994

第25年供款共

$85,354

第25年利息

$15,025

第25年共還本金

$70,329

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,140	$5,972	$7,113	$385,022
302	$1,123	$5,990	$7,113	$379,032
303	$1,106	$6,007	$7,113	$373,025
304	$1,088	$6,025	$7,113	$367,000
305	$1,070	$6,042	$7,113	$360,957
306	$1,053	$6,060	$7,113	$354,897
307	$1,035	$6,078	$7,113	$348,819
308	$1,017	$6,095	$7,113	$342,724
309	$1,000	$6,113	$7,113	$336,611
310	$982	$6,131	$7,113	$330,480
311	$964	$6,149	$7,113	$324,331
312	$946	$6,167	$7,113	$318,164

第26年供款共

$85,354

第26年利息

$12,524

第26年共還本金

$72,831

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$928	$6,185	$7,113	$311,979
314	$910	$6,203	$7,113	$305,776
315	$892	$6,221	$7,113	$299,555
316	$874	$6,239	$7,113	$293,316
317	$856	$6,257	$7,113	$287,058
318	$837	$6,276	$7,113	$280,783
319	$819	$6,294	$7,113	$274,489
320	$801	$6,312	$7,113	$268,177
321	$782	$6,331	$7,113	$261,846
322	$764	$6,349	$7,113	$255,497
323	$745	$6,368	$7,113	$249,129
324	$727	$6,386	$7,113	$242,743

第27年供款共

$85,354

第27年利息

$9,933

第27年共還本金

$75,421

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$708	$6,405	$7,113	$236,338
326	$689	$6,424	$7,113	$229,914
327	$671	$6,442	$7,113	$223,472
328	$652	$6,461	$7,113	$217,011
329	$633	$6,480	$7,113	$210,531
330	$614	$6,499	$7,113	$204,032
331	$595	$6,518	$7,113	$197,514
332	$576	$6,537	$7,113	$190,978
333	$557	$6,556	$7,113	$184,422
334	$538	$6,575	$7,113	$177,847
335	$519	$6,594	$7,113	$171,253
336	$499	$6,613	$7,113	$164,639

第28年供款共

$85,354

第28年利息

$7,251

第28年共還本金

$78,103

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$480	$6,633	$7,113	$158,007
338	$461	$6,652	$7,113	$151,355
339	$441	$6,671	$7,113	$144,683
340	$422	$6,691	$7,113	$137,992
341	$402	$6,710	$7,113	$131,282
342	$383	$6,730	$7,113	$124,552
343	$363	$6,750	$7,113	$117,802
344	$344	$6,769	$7,113	$111,033
345	$324	$6,789	$7,113	$104,244
346	$304	$6,809	$7,113	$97,435
347	$284	$6,829	$7,113	$90,607
348	$264	$6,849	$7,113	$83,758

第29年供款共

$85,354

第29年利息

$4,473

第29年共還本金

$80,881

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$244	$6,869	$7,113	$76,889
350	$224	$6,889	$7,113	$70,001
351	$204	$6,909	$7,113	$63,092
352	$184	$6,929	$7,113	$56,163
353	$164	$6,949	$7,113	$49,214
354	$144	$6,969	$7,113	$42,245
355	$123	$6,990	$7,113	$35,255
356	$103	$7,010	$7,113	$28,245
357	$82	$7,030	$7,113	$21,215
358	$62	$7,051	$7,113	$14,164
359	$41	$7,072	$7,113	$7,092
360	$21	$7,092	$7,113	$0

第30年供款共

$85,354

第30年利息

$1,596

第30年共還本金

$83,758

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$9,306,633

Disclaimer

Recommended properties

Mort. Insurance
info