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$9,373,222

Monthly Payment
$7,598

Down Payment

$6,308,000

Total Loan

$1,692,000

Total int. paid

$1,043,222

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,638,000

Base on DTI ratio

$15,196

Budget of property purchase

HK$6,638,000

Down Payment

$6,308,000
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

$15,196

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 DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@12,605

GFA

978 ft²

@9,202

hotel_class King

Sale$9 M

714 ft²

@12,605

GFA

978 ft²

@9,202

Sale$9 M

hotel_class King

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

516 ft²

@15,116

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$7.8 M

516 ft²

@15,116

Sale$7.8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

KOL VR

Ma On Shan VISTA PARADISO BLK 05

thumb_up

VISTA PARADISO

650 ft²

@11,815

GFA

807 ft²

@9,517

local_fire_department HIT vpn_key Key

Sale$7.68 M

650 ft²

@11,815

GFA

807 ft²

@9,517

Sale$7.68 M

local_fire_department HIT vpn_key Key

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 07

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 07

496 ft²

@15,121

local_fire_department HIT

Sale$7.5 M

496 ft²

@15,121

Sale$7.5 M

local_fire_department HIT

Sole

KOL VR

Ma On Shan SUNSHINE CITY BLK L

thumb_up

SUNSHINE CITY BLK L

618 ft²

@12,265

GFA

830 ft²

@9,133

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$7.58 M

618 ft²

@12,265

GFA

830 ft²

@9,133

Sale$7.58 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

466 ft²

@15,021

GFA

635 ft²

@11,024

local_fire_department HIT hotel_class King

Sale$7 M

466 ft²

@15,021

GFA

635 ft²

@11,024

Sale$7 M

local_fire_department HIT hotel_class King

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,047

real_estate_agent Rare verified 首置必買

Sale$8.2 M

511 ft²

@16,047

Sale$8.2 M

real_estate_agent Rare verified 首置必買

Ma On Shan MOUNTAIN SHORE BLK 04

thumb_up

MOUNTAIN SHORE

653 ft²

@12,098

GFA

827 ft²

@9,553

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$7.9 M

653 ft²

@12,098

GFA

827 ft²

@9,553

Sale$7.9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN 2 bedrooms +1 storage room

586 ft²

@13,140

local_offer Good Catch verified 首置必買

Sale$7.7 M

586 ft²

@13,140

Sale$7.7 M

local_offer Good Catch verified 首置必買

Ma On Shan VISTA PARADISO BLK 02

thumb_up

VISTA PARADISO BLK 02

733 ft²

@11,869

GFA

906 ft²

@9,603

hotel_class King

Sale$8.7 M

733 ft²

@11,869

GFA

906 ft²

@9,603

Sale$8.7 M

hotel_class King

Tseung Kwan O LA CITE NOBLE BLK 03

thumb_up

LA CITE NOBLE BLK 03

575 ft²

@14,261

GFA

774 ft²

@10,594

local_fire_department HIT

Sale$8.2 M

575 ft²

@14,261

GFA

774 ft²

@10,594

Sale$8.2 M

local_fire_department HIT

Ma On Shan BAYSHORE TWR BLK 03

thumb_up

BAYSHORE TWR BLK 03

412 ft²

@20,631

GFA

561 ft²

@15,152

local_fire_department HIT

Sale$8.5 M

412 ft²

@20,631

GFA

561 ft²

@15,152

Sale$8.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$10,127	$7,781	$6,377	$5,442
1.500	$10,503	$8,165	$6,767	$5,839
2.000	$10,888	$8,560	$7,172	$6,254
2.500	$11,282	$8,966	$7,591	$6,685
3.000	$11,685	$9,384	$8,024	$7,134
3.500	$12,096	$9,813	$8,471	$7,598
4.000	$12,516	$10,253	$8,931	$8,078
4.500	$12,944	$10,704	$9,405	$8,573
5.000	$13,380	$11,166	$9,891	$9,083
5.500	$13,825	$11,639	$10,390	$9,607
6.000	$14,278	$12,122	$10,902	$10,144

Monthly Payment$7,598

Term

30Year

Loan amount

$1,692,000

Total int. paid

$1,043,222

Total Loan and Interest

$2,735,222

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$4,935	$2,663	$7,598	$1,689,337
2	$4,927	$2,671	$7,598	$1,686,667
3	$4,919	$2,678	$7,598	$1,683,988
4	$4,912	$2,686	$7,598	$1,681,302
5	$4,904	$2,694	$7,598	$1,678,608
6	$4,896	$2,702	$7,598	$1,675,906
7	$4,888	$2,710	$7,598	$1,673,196
8	$4,880	$2,718	$7,598	$1,670,479
9	$4,872	$2,726	$7,598	$1,667,753
10	$4,864	$2,734	$7,598	$1,665,019
11	$4,856	$2,742	$7,598	$1,662,278
12	$4,848	$2,750	$7,598	$1,659,528

第1年供款共

$91,174

第1年利息

$58,702

第1年共還本金

$32,472

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$4,840	$2,758	$7,598	$1,656,771
14	$4,832	$2,766	$7,598	$1,654,005
15	$4,824	$2,774	$7,598	$1,651,232
16	$4,816	$2,782	$7,598	$1,648,450
17	$4,808	$2,790	$7,598	$1,645,660
18	$4,800	$2,798	$7,598	$1,642,862
19	$4,792	$2,806	$7,598	$1,640,056
20	$4,783	$2,814	$7,598	$1,637,241
21	$4,775	$2,823	$7,598	$1,634,419
22	$4,767	$2,831	$7,598	$1,631,588
23	$4,759	$2,839	$7,598	$1,628,749
24	$4,751	$2,847	$7,598	$1,625,902

第2年供款共

$91,174

第2年利息

$57,547

第2年共還本金

$33,627

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$4,742	$2,856	$7,598	$1,623,046
26	$4,734	$2,864	$7,598	$1,620,182
27	$4,726	$2,872	$7,598	$1,617,310
28	$4,717	$2,881	$7,598	$1,614,429
29	$4,709	$2,889	$7,598	$1,611,540
30	$4,700	$2,898	$7,598	$1,608,643
31	$4,692	$2,906	$7,598	$1,605,737
32	$4,683	$2,914	$7,598	$1,602,822
33	$4,675	$2,923	$7,598	$1,599,899
34	$4,666	$2,931	$7,598	$1,596,968
35	$4,658	$2,940	$7,598	$1,594,028
36	$4,649	$2,949	$7,598	$1,591,079

第3年供款共

$91,174

第3年利息

$56,351

第3年共還本金

$34,823

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$4,641	$2,957	$7,598	$1,588,122
38	$4,632	$2,966	$7,598	$1,585,156
39	$4,623	$2,974	$7,598	$1,582,182
40	$4,615	$2,983	$7,598	$1,579,199
41	$4,606	$2,992	$7,598	$1,576,207
42	$4,597	$3,001	$7,598	$1,573,206
43	$4,589	$3,009	$7,598	$1,570,197
44	$4,580	$3,018	$7,598	$1,567,179
45	$4,571	$3,027	$7,598	$1,564,152
46	$4,562	$3,036	$7,598	$1,561,116
47	$4,553	$3,045	$7,598	$1,558,072
48	$4,544	$3,053	$7,598	$1,555,018

第4年供款共

$91,174

第4年利息

$55,113

第4年共還本金

$36,061

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$4,535	$3,062	$7,598	$1,551,956
50	$4,527	$3,071	$7,598	$1,548,884
51	$4,518	$3,080	$7,598	$1,545,804
52	$4,509	$3,089	$7,598	$1,542,715
53	$4,500	$3,098	$7,598	$1,539,617
54	$4,491	$3,107	$7,598	$1,536,509
55	$4,481	$3,116	$7,598	$1,533,393
56	$4,472	$3,125	$7,598	$1,530,268
57	$4,463	$3,135	$7,598	$1,527,133
58	$4,454	$3,144	$7,598	$1,523,989
59	$4,445	$3,153	$7,598	$1,520,837
60	$4,436	$3,162	$7,598	$1,517,674

第5年供款共

$91,174

第5年利息

$53,830

第5年共還本金

$37,344

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$4,427	$3,171	$7,598	$1,514,503
62	$4,417	$3,181	$7,598	$1,511,323
63	$4,408	$3,190	$7,598	$1,508,133
64	$4,399	$3,199	$7,598	$1,504,934
65	$4,389	$3,208	$7,598	$1,501,725
66	$4,380	$3,218	$7,598	$1,498,507
67	$4,371	$3,227	$7,598	$1,495,280
68	$4,361	$3,237	$7,598	$1,492,044
69	$4,352	$3,246	$7,598	$1,488,798
70	$4,342	$3,256	$7,598	$1,485,542
71	$4,333	$3,265	$7,598	$1,482,277
72	$4,323	$3,275	$7,598	$1,479,003

第6年供款共

$91,174

第6年利息

$52,502

第6年共還本金

$38,672

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$4,314	$3,284	$7,598	$1,475,719
74	$4,304	$3,294	$7,598	$1,472,425
75	$4,295	$3,303	$7,598	$1,469,122
76	$4,285	$3,313	$7,598	$1,465,809
77	$4,275	$3,323	$7,598	$1,462,486
78	$4,266	$3,332	$7,598	$1,459,154
79	$4,256	$3,342	$7,598	$1,455,812
80	$4,246	$3,352	$7,598	$1,452,460
81	$4,236	$3,361	$7,598	$1,449,099
82	$4,227	$3,371	$7,598	$1,445,727
83	$4,217	$3,381	$7,598	$1,442,346
84	$4,207	$3,391	$7,598	$1,438,955

第7年供款共

$91,174

第7年利息

$51,127

第7年共還本金

$40,047

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$4,197	$3,401	$7,598	$1,435,554
86	$4,187	$3,411	$7,598	$1,432,144
87	$4,177	$3,421	$7,598	$1,428,723
88	$4,167	$3,431	$7,598	$1,425,292
89	$4,157	$3,441	$7,598	$1,421,851
90	$4,147	$3,451	$7,598	$1,418,401
91	$4,137	$3,461	$7,598	$1,414,940
92	$4,127	$3,471	$7,598	$1,411,469
93	$4,117	$3,481	$7,598	$1,407,988
94	$4,107	$3,491	$7,598	$1,404,497
95	$4,096	$3,501	$7,598	$1,400,995
96	$4,086	$3,512	$7,598	$1,397,484

第8年供款共

$91,174

第8年利息

$49,702

第8年共還本金

$41,472

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$4,076	$3,522	$7,598	$1,393,962
98	$4,066	$3,532	$7,598	$1,390,430
99	$4,055	$3,542	$7,598	$1,386,887
100	$4,045	$3,553	$7,598	$1,383,334
101	$4,035	$3,563	$7,598	$1,379,771
102	$4,024	$3,574	$7,598	$1,376,198
103	$4,014	$3,584	$7,598	$1,372,614
104	$4,003	$3,594	$7,598	$1,369,020
105	$3,993	$3,605	$7,598	$1,365,415
106	$3,982	$3,615	$7,598	$1,361,799
107	$3,972	$3,626	$7,598	$1,358,173
108	$3,961	$3,636	$7,598	$1,354,537

第9年供款共

$91,174

第9年利息

$48,227

第9年共還本金

$42,947

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$3,951	$3,647	$7,598	$1,350,890
110	$3,940	$3,658	$7,598	$1,347,232
111	$3,929	$3,668	$7,598	$1,343,564
112	$3,919	$3,679	$7,598	$1,339,885
113	$3,908	$3,690	$7,598	$1,336,195
114	$3,897	$3,701	$7,598	$1,332,494
115	$3,886	$3,711	$7,598	$1,328,783
116	$3,876	$3,722	$7,598	$1,325,060
117	$3,865	$3,733	$7,598	$1,321,327
118	$3,854	$3,744	$7,598	$1,317,583
119	$3,843	$3,755	$7,598	$1,313,829
120	$3,832	$3,766	$7,598	$1,310,063

第10年供款共

$91,174

第10年利息

$46,700

第10年共還本金

$44,474

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$3,821	$3,777	$7,598	$1,306,286
122	$3,810	$3,788	$7,598	$1,302,498
123	$3,799	$3,799	$7,598	$1,298,699
124	$3,788	$3,810	$7,598	$1,294,889
125	$3,777	$3,821	$7,598	$1,291,068
126	$3,766	$3,832	$7,598	$1,287,236
127	$3,754	$3,843	$7,598	$1,283,393
128	$3,743	$3,855	$7,598	$1,279,538
129	$3,732	$3,866	$7,598	$1,275,672
130	$3,721	$3,877	$7,598	$1,271,795
131	$3,709	$3,888	$7,598	$1,267,907
132	$3,698	$3,900	$7,598	$1,264,007

第11年供款共

$91,174

第11年利息

$45,118

第11年共還本金

$46,056

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$3,687	$3,911	$7,598	$1,260,096
134	$3,675	$3,923	$7,598	$1,256,173
135	$3,664	$3,934	$7,598	$1,252,239
136	$3,652	$3,945	$7,598	$1,248,294
137	$3,641	$3,957	$7,598	$1,244,337
138	$3,629	$3,969	$7,598	$1,240,368
139	$3,618	$3,980	$7,598	$1,236,388
140	$3,606	$3,992	$7,598	$1,232,396
141	$3,594	$4,003	$7,598	$1,228,393
142	$3,583	$4,015	$7,598	$1,224,378
143	$3,571	$4,027	$7,598	$1,220,351
144	$3,559	$4,038	$7,598	$1,216,313

第12年供款共

$91,174

第12年利息

$43,480

第12年共還本金

$47,694

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$3,548	$4,050	$7,598	$1,212,262
146	$3,536	$4,062	$7,598	$1,208,200
147	$3,524	$4,074	$7,598	$1,204,126
148	$3,512	$4,086	$7,598	$1,200,041
149	$3,500	$4,098	$7,598	$1,195,943
150	$3,488	$4,110	$7,598	$1,191,833
151	$3,476	$4,122	$7,598	$1,187,712
152	$3,464	$4,134	$7,598	$1,183,578
153	$3,452	$4,146	$7,598	$1,179,432
154	$3,440	$4,158	$7,598	$1,175,274
155	$3,428	$4,170	$7,598	$1,171,104
156	$3,416	$4,182	$7,598	$1,166,922

第13年供款共

$91,174

第13年利息

$41,784

第13年共還本金

$49,390

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$3,404	$4,194	$7,598	$1,162,728
158	$3,391	$4,207	$7,598	$1,158,521
159	$3,379	$4,219	$7,598	$1,154,303
160	$3,367	$4,231	$7,598	$1,150,071
161	$3,354	$4,243	$7,598	$1,145,828
162	$3,342	$4,256	$7,598	$1,141,572
163	$3,330	$4,268	$7,598	$1,137,304
164	$3,317	$4,281	$7,598	$1,133,023
165	$3,305	$4,293	$7,598	$1,128,730
166	$3,292	$4,306	$7,598	$1,124,424
167	$3,280	$4,318	$7,598	$1,120,106
168	$3,267	$4,331	$7,598	$1,115,775

第14年供款共

$91,174

第14年利息

$40,027

第14年共還本金

$51,147

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$3,254	$4,343	$7,598	$1,111,432
170	$3,242	$4,356	$7,598	$1,107,076
171	$3,229	$4,369	$7,598	$1,102,707
172	$3,216	$4,382	$7,598	$1,098,325
173	$3,203	$4,394	$7,598	$1,093,931
174	$3,191	$4,407	$7,598	$1,089,524
175	$3,178	$4,420	$7,598	$1,085,103
176	$3,165	$4,433	$7,598	$1,080,670
177	$3,152	$4,446	$7,598	$1,076,225
178	$3,139	$4,459	$7,598	$1,071,766
179	$3,126	$4,472	$7,598	$1,067,294
180	$3,113	$4,485	$7,598	$1,062,809

第15年供款共

$91,174

第15年利息

$38,208

第15年共還本金

$52,966

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$3,100	$4,498	$7,598	$1,058,311
182	$3,087	$4,511	$7,598	$1,053,800
183	$3,074	$4,524	$7,598	$1,049,276
184	$3,060	$4,537	$7,598	$1,044,738
185	$3,047	$4,551	$7,598	$1,040,188
186	$3,034	$4,564	$7,598	$1,035,624
187	$3,021	$4,577	$7,598	$1,031,046
188	$3,007	$4,591	$7,598	$1,026,456
189	$2,994	$4,604	$7,598	$1,021,852
190	$2,980	$4,617	$7,598	$1,017,234
191	$2,967	$4,631	$7,598	$1,012,603
192	$2,953	$4,644	$7,598	$1,007,959

第16年供款共

$91,174

第16年利息

$36,324

第16年共還本金

$54,850

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$2,940	$4,658	$7,598	$1,003,301
194	$2,926	$4,672	$7,598	$998,629
195	$2,913	$4,685	$7,598	$993,944
196	$2,899	$4,699	$7,598	$989,245
197	$2,885	$4,713	$7,598	$984,533
198	$2,872	$4,726	$7,598	$979,807
199	$2,858	$4,740	$7,598	$975,067
200	$2,844	$4,754	$7,598	$970,313
201	$2,830	$4,768	$7,598	$965,545
202	$2,816	$4,782	$7,598	$960,763
203	$2,802	$4,796	$7,598	$955,968
204	$2,788	$4,810	$7,598	$951,158

第17年供款共

$91,174

第17年利息

$34,373

第17年共還本金

$56,801

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$2,774	$4,824	$7,598	$946,334
206	$2,760	$4,838	$7,598	$941,497
207	$2,746	$4,852	$7,598	$936,645
208	$2,732	$4,866	$7,598	$931,779
209	$2,718	$4,880	$7,598	$926,899
210	$2,703	$4,894	$7,598	$922,004
211	$2,689	$4,909	$7,598	$917,096
212	$2,675	$4,923	$7,598	$912,173
213	$2,661	$4,937	$7,598	$907,235
214	$2,646	$4,952	$7,598	$902,284
215	$2,632	$4,966	$7,598	$897,318
216	$2,617	$4,981	$7,598	$892,337

第18年供款共

$91,174

第18年利息

$32,353

第18年共還本金

$58,821

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$2,603	$4,995	$7,598	$887,342
218	$2,588	$5,010	$7,598	$882,332
219	$2,573	$5,024	$7,598	$877,308
220	$2,559	$5,039	$7,598	$872,269
221	$2,544	$5,054	$7,598	$867,215
222	$2,529	$5,068	$7,598	$862,146
223	$2,515	$5,083	$7,598	$857,063
224	$2,500	$5,098	$7,598	$851,965
225	$2,485	$5,113	$7,598	$846,852
226	$2,470	$5,128	$7,598	$841,724
227	$2,455	$5,143	$7,598	$836,582
228	$2,440	$5,158	$7,598	$831,424

第19年供款共

$91,174

第19年利息

$30,261

第19年共還本金

$60,913

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,425	$5,173	$7,598	$826,251
230	$2,410	$5,188	$7,598	$821,063
231	$2,395	$5,203	$7,598	$815,860
232	$2,380	$5,218	$7,598	$810,642
233	$2,364	$5,233	$7,598	$805,408
234	$2,349	$5,249	$7,598	$800,159
235	$2,334	$5,264	$7,598	$794,895
236	$2,318	$5,279	$7,598	$789,616
237	$2,303	$5,295	$7,598	$784,321
238	$2,288	$5,310	$7,598	$779,011
239	$2,272	$5,326	$7,598	$773,685
240	$2,257	$5,341	$7,598	$768,344

第20年供款共

$91,174

第20年利息

$28,094

第20年共還本金

$63,080

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,241	$5,357	$7,598	$762,987
242	$2,225	$5,372	$7,598	$757,615
243	$2,210	$5,388	$7,598	$752,227
244	$2,194	$5,404	$7,598	$746,823
245	$2,178	$5,420	$7,598	$741,403
246	$2,162	$5,435	$7,598	$735,968
247	$2,147	$5,451	$7,598	$730,516
248	$2,131	$5,467	$7,598	$725,049
249	$2,115	$5,483	$7,598	$719,566
250	$2,099	$5,499	$7,598	$714,067
251	$2,083	$5,515	$7,598	$708,552
252	$2,067	$5,531	$7,598	$703,021

第21年供款共

$91,174

第21年利息

$25,851

第21年共還本金

$65,323

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,050	$5,547	$7,598	$697,473
254	$2,034	$5,564	$7,598	$691,910
255	$2,018	$5,580	$7,598	$686,330
256	$2,002	$5,596	$7,598	$680,734
257	$1,985	$5,612	$7,598	$675,122
258	$1,969	$5,629	$7,598	$669,493
259	$1,953	$5,645	$7,598	$663,848
260	$1,936	$5,662	$7,598	$658,186
261	$1,920	$5,678	$7,598	$652,508
262	$1,903	$5,695	$7,598	$646,813
263	$1,887	$5,711	$7,598	$641,102
264	$1,870	$5,728	$7,598	$635,374

第22年供款共

$91,174

第22年利息

$23,527

第22年共還本金

$67,647

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,853	$5,745	$7,598	$629,629
266	$1,836	$5,761	$7,598	$623,868
267	$1,820	$5,778	$7,598	$618,090
268	$1,803	$5,795	$7,598	$612,295
269	$1,786	$5,812	$7,598	$606,483
270	$1,769	$5,829	$7,598	$600,654
271	$1,752	$5,846	$7,598	$594,808
272	$1,735	$5,863	$7,598	$588,945
273	$1,718	$5,880	$7,598	$583,065
274	$1,701	$5,897	$7,598	$577,168
275	$1,683	$5,914	$7,598	$571,253
276	$1,666	$5,932	$7,598	$565,321

第23年供款共

$91,174

第23年利息

$21,121

第23年共還本金

$70,053

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,649	$5,949	$7,598	$559,372
278	$1,632	$5,966	$7,598	$553,406
279	$1,614	$5,984	$7,598	$547,422
280	$1,597	$6,001	$7,598	$541,421
281	$1,579	$6,019	$7,598	$535,403
282	$1,562	$6,036	$7,598	$529,366
283	$1,544	$6,054	$7,598	$523,312
284	$1,526	$6,072	$7,598	$517,241
285	$1,509	$6,089	$7,598	$511,152
286	$1,491	$6,107	$7,598	$505,045
287	$1,473	$6,125	$7,598	$498,920
288	$1,455	$6,143	$7,598	$492,777

第24年供款共

$91,174

第24年利息

$18,630

第24年共還本金

$72,544

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,437	$6,161	$7,598	$486,617
290	$1,419	$6,179	$7,598	$480,438
291	$1,401	$6,197	$7,598	$474,242
292	$1,383	$6,215	$7,598	$468,027
293	$1,365	$6,233	$7,598	$461,794
294	$1,347	$6,251	$7,598	$455,543
295	$1,329	$6,269	$7,598	$449,274
296	$1,310	$6,287	$7,598	$442,987
297	$1,292	$6,306	$7,598	$436,681
298	$1,274	$6,324	$7,598	$430,357
299	$1,255	$6,343	$7,598	$424,014
300	$1,237	$6,361	$7,598	$417,653

第25年供款共

$91,174

第25年利息

$16,050

第25年共還本金

$75,124

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,218	$6,380	$7,598	$411,273
302	$1,200	$6,398	$7,598	$404,875
303	$1,181	$6,417	$7,598	$398,458
304	$1,162	$6,436	$7,598	$392,022
305	$1,143	$6,454	$7,598	$385,568
306	$1,125	$6,473	$7,598	$379,095
307	$1,106	$6,492	$7,598	$372,603
308	$1,087	$6,511	$7,598	$366,091
309	$1,068	$6,530	$7,598	$359,561
310	$1,049	$6,549	$7,598	$353,012
311	$1,030	$6,568	$7,598	$346,444
312	$1,010	$6,587	$7,598	$339,857

第26年供款共

$91,174

第26年利息

$13,378

第26年共還本金

$77,796

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$991	$6,607	$7,598	$333,250
314	$972	$6,626	$7,598	$326,624
315	$953	$6,645	$7,598	$319,979
316	$933	$6,665	$7,598	$313,314
317	$914	$6,684	$7,598	$306,630
318	$894	$6,703	$7,598	$299,927
319	$875	$6,723	$7,598	$293,204
320	$855	$6,743	$7,598	$286,461
321	$836	$6,762	$7,598	$279,699
322	$816	$6,782	$7,598	$272,917
323	$796	$6,802	$7,598	$266,115
324	$776	$6,822	$7,598	$259,293

第27年供款共

$91,174

第27年利息

$10,611

第27年共還本金

$80,563

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$756	$6,842	$7,598	$252,452
326	$736	$6,862	$7,598	$245,590
327	$716	$6,882	$7,598	$238,709
328	$696	$6,902	$7,598	$231,807
329	$676	$6,922	$7,598	$224,885
330	$656	$6,942	$7,598	$217,944
331	$636	$6,962	$7,598	$210,981
332	$615	$6,982	$7,598	$203,999
333	$595	$7,003	$7,598	$196,996
334	$575	$7,023	$7,598	$189,973
335	$554	$7,044	$7,598	$182,929
336	$534	$7,064	$7,598	$175,865

第28年供款共

$91,174

第28年利息

$7,745

第28年共還本金

$83,429

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$513	$7,085	$7,598	$168,780
338	$492	$7,106	$7,598	$161,674
339	$472	$7,126	$7,598	$154,548
340	$451	$7,147	$7,598	$147,401
341	$430	$7,168	$7,598	$140,233
342	$409	$7,189	$7,598	$133,044
343	$388	$7,210	$7,598	$125,834
344	$367	$7,231	$7,598	$118,604
345	$346	$7,252	$7,598	$111,352
346	$325	$7,273	$7,598	$104,079
347	$304	$7,294	$7,598	$96,784
348	$282	$7,316	$7,598	$89,469

第29年供款共

$91,174

第29年利息

$4,778

第29年共還本金

$86,396

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$261	$7,337	$7,598	$82,132
350	$240	$7,358	$7,598	$74,774
351	$218	$7,380	$7,598	$67,394
352	$197	$7,401	$7,598	$59,993
353	$175	$7,423	$7,598	$52,570
354	$153	$7,445	$7,598	$45,125
355	$132	$7,466	$7,598	$37,659
356	$110	$7,488	$7,598	$30,171
357	$88	$7,510	$7,598	$22,661
358	$66	$7,532	$7,598	$15,129
359	$44	$7,554	$7,598	$7,576
360	$22	$7,576	$7,598	$0

第30年供款共

$91,174

第30年利息

$1,705

第30年共還本金

$89,469

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$9,373,222

Disclaimer

Recommended properties

Mort. Insurance
info