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$9,510,838

Monthly Payment
$8,601

Down Payment

$6,084,800

Total Loan

$1,915,200

Total int. paid

$1,180,838

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,414,800

Base on DTI ratio

$17,200

Budget of property purchase

HK$6,414,800

Down Payment

$6,084,800
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

$17,200

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

Tai Po CLASSICAL GDNS PH 01 BLK 10

thumb_up

CLASSICAL GDNS PH 01 BLK 10

778 ft²

@9,871

local_fire_department HIT flight_takeoff 移民急讓

Sale$7.68 M

778 ft²

@9,871

Sale$7.68 M

local_fire_department HIT flight_takeoff 移民急讓

Ma On Shan SAI SHA VILLAGE HOUSE

thumb_up

TAI TUNG TSUEN

GFA

700 ft²

@10,714

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

Ma On Shan SILVERSANDS TWR 05B

thumb_up

SILVERSANDS TWR 05B

455 ft²

@15,385

local_fire_department HIT directions_run Sale local_offer Good Catch price_change 蝕讓盤

Sale$7 M

455 ft²

@15,385

Sale$7 M

local_fire_department HIT directions_run Sale local_offer Good Catch price_change 蝕讓盤

Tai Po ST MARTIN PH 01

thumb_up

ST MARTIN PH 01

629 ft²

@13,514

local_fire_department HIT vpn_key Key

Sale$8.5 M

629 ft²

@13,514

Sale$8.5 M

local_fire_department HIT vpn_key Key

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

795 ft²

@10,063

GFA

1,102 ft²

@7,260

real_estate_agent Rare pets Pet Friendly

Sale$8 M

795 ft²

@10,063

GFA

1,102 ft²

@7,260

Sale$8 M

real_estate_agent Rare pets Pet Friendly

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,232

local_fire_department HIT local_offer Good Catch

Sale$8 M

654 ft²

@12,232

Sale$8 M

local_fire_department HIT local_offer Good Catch

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

620 ft²

@13,710

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.5 M

620 ft²

@13,710

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,204

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Sale$8.28 M

511 ft²

@16,204

Sale$8.28 M

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

512 ft²

@15,234

local_fire_department HIT

Sale$7.8 M

512 ft²

@15,234

Sale$7.8 M

local_fire_department HIT

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

634 ft²

@13,407

GFA

868 ft²

@9,793

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.5 M

634 ft²

@13,407

GFA

868 ft²

@9,793

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Ma On Shan BAYSHORE TWR BLK 05

thumb_up

BAYSHORE TWR BLK 05

550 ft²

@14,545

GFA

739 ft²

@10,825

local_fire_department HIT pets Pet Friendly

Sale$8 M

550 ft²

@14,545

GFA

739 ft²

@10,825

Sale$8 M

local_fire_department HIT pets Pet Friendly

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$11,462	$8,808	$7,218	$6,160
1.500	$11,888	$9,242	$7,660	$6,610
2.000	$12,324	$9,689	$8,118	$7,079
2.500	$12,770	$10,149	$8,592	$7,567
3.000	$13,226	$10,622	$9,082	$8,075
3.500	$13,691	$11,107	$9,588	$8,600
4.000	$14,167	$11,606	$10,109	$9,143
4.500	$14,651	$12,117	$10,645	$9,704
5.000	$15,145	$12,639	$11,196	$10,281
5.500	$15,649	$13,174	$11,761	$10,874
6.000	$16,162	$13,721	$12,340	$11,483

Monthly Payment$8,601

Term

30Year

Loan amount

$1,915,200

Total int. paid

$1,180,838

Total Loan and Interest

$3,096,038

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$5,586	$3,014	$8,600	$1,912,186
2	$5,577	$3,023	$8,600	$1,909,163
3	$5,568	$3,032	$8,600	$1,906,131
4	$5,560	$3,041	$8,600	$1,903,091
5	$5,551	$3,049	$8,600	$1,900,041
6	$5,542	$3,058	$8,600	$1,896,983
7	$5,533	$3,067	$8,600	$1,893,916
8	$5,524	$3,076	$8,600	$1,890,840
9	$5,515	$3,085	$8,600	$1,887,754
10	$5,506	$3,094	$8,600	$1,884,660
11	$5,497	$3,103	$8,600	$1,881,557
12	$5,488	$3,112	$8,600	$1,878,445

第1年供款共

$103,201

第1年利息

$66,446

第1年共還本金

$36,755

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$5,479	$3,121	$8,600	$1,875,324
14	$5,470	$3,130	$8,600	$1,872,193
15	$5,461	$3,140	$8,600	$1,869,054
16	$5,451	$3,149	$8,600	$1,865,905
17	$5,442	$3,158	$8,600	$1,862,747
18	$5,433	$3,167	$8,600	$1,859,580
19	$5,424	$3,176	$8,600	$1,856,404
20	$5,415	$3,186	$8,600	$1,853,218
21	$5,405	$3,195	$8,600	$1,850,023
22	$5,396	$3,204	$8,600	$1,846,819
23	$5,387	$3,214	$8,600	$1,843,605
24	$5,377	$3,223	$8,600	$1,840,382

第2年供款共

$103,201

第2年利息

$65,139

第2年共還本金

$38,062

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$5,368	$3,232	$8,600	$1,837,150
26	$5,358	$3,242	$8,600	$1,833,908
27	$5,349	$3,251	$8,600	$1,830,657
28	$5,339	$3,261	$8,600	$1,827,396
29	$5,330	$3,270	$8,600	$1,824,126
30	$5,320	$3,280	$8,600	$1,820,847
31	$5,311	$3,289	$8,600	$1,817,557
32	$5,301	$3,299	$8,600	$1,814,258
33	$5,292	$3,309	$8,600	$1,810,950
34	$5,282	$3,318	$8,600	$1,807,632
35	$5,272	$3,328	$8,600	$1,804,304
36	$5,263	$3,338	$8,600	$1,800,966

第3年供款共

$103,201

第3年利息

$63,785

第3年共還本金

$39,416

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$5,253	$3,347	$8,600	$1,797,619
38	$5,243	$3,357	$8,600	$1,794,262
39	$5,233	$3,367	$8,600	$1,790,895
40	$5,223	$3,377	$8,600	$1,787,518
41	$5,214	$3,387	$8,600	$1,784,132
42	$5,204	$3,396	$8,600	$1,780,736
43	$5,194	$3,406	$8,600	$1,777,329
44	$5,184	$3,416	$8,600	$1,773,913
45	$5,174	$3,426	$8,600	$1,770,487
46	$5,164	$3,436	$8,600	$1,767,051
47	$5,154	$3,446	$8,600	$1,763,604
48	$5,144	$3,456	$8,600	$1,760,148

第4年供款共

$103,201

第4年利息

$62,383

第4年共還本金

$40,818

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$5,134	$3,466	$8,600	$1,756,682
50	$5,124	$3,476	$8,600	$1,753,205
51	$5,114	$3,487	$8,600	$1,749,719
52	$5,103	$3,497	$8,600	$1,746,222
53	$5,093	$3,507	$8,600	$1,742,715
54	$5,083	$3,517	$8,600	$1,739,198
55	$5,073	$3,527	$8,600	$1,735,670
56	$5,062	$3,538	$8,600	$1,732,133
57	$5,052	$3,548	$8,600	$1,728,585
58	$5,042	$3,558	$8,600	$1,725,026
59	$5,031	$3,569	$8,600	$1,721,458
60	$5,021	$3,579	$8,600	$1,717,878

第5年供款共

$103,201

第5年利息

$60,931

第5年共還本金

$42,270

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$5,010	$3,590	$8,600	$1,714,289
62	$5,000	$3,600	$8,600	$1,710,689
63	$4,990	$3,611	$8,600	$1,707,078
64	$4,979	$3,621	$8,600	$1,703,457
65	$4,968	$3,632	$8,600	$1,699,825
66	$4,958	$3,642	$8,600	$1,696,183
67	$4,947	$3,653	$8,600	$1,692,530
68	$4,937	$3,664	$8,600	$1,688,866
69	$4,926	$3,674	$8,600	$1,685,192
70	$4,915	$3,685	$8,600	$1,681,507
71	$4,904	$3,696	$8,600	$1,677,812
72	$4,894	$3,706	$8,600	$1,674,105

第6年供款共

$103,201

第6年利息

$59,428

第6年共還本金

$43,773

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$4,883	$3,717	$8,600	$1,670,388
74	$4,872	$3,728	$8,600	$1,666,660
75	$4,861	$3,739	$8,600	$1,662,921
76	$4,850	$3,750	$8,600	$1,659,171
77	$4,839	$3,761	$8,600	$1,655,410
78	$4,828	$3,772	$8,600	$1,651,638
79	$4,817	$3,783	$8,600	$1,647,855
80	$4,806	$3,794	$8,600	$1,644,061
81	$4,795	$3,805	$8,600	$1,640,256
82	$4,784	$3,816	$8,600	$1,636,440
83	$4,773	$3,827	$8,600	$1,632,613
84	$4,762	$3,838	$8,600	$1,628,775

第7年供款共

$103,201

第7年利息

$57,871

第7年共還本金

$45,330

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$4,751	$3,850	$8,600	$1,624,925
86	$4,739	$3,861	$8,600	$1,621,065
87	$4,728	$3,872	$8,600	$1,617,193
88	$4,717	$3,883	$8,600	$1,613,309
89	$4,705	$3,895	$8,600	$1,609,415
90	$4,694	$3,906	$8,600	$1,605,509
91	$4,683	$3,917	$8,600	$1,601,591
92	$4,671	$3,929	$8,600	$1,597,663
93	$4,660	$3,940	$8,600	$1,593,722
94	$4,648	$3,952	$8,600	$1,589,771
95	$4,637	$3,963	$8,600	$1,585,807
96	$4,625	$3,975	$8,600	$1,581,833

第8年供款共

$103,201

第8年利息

$56,259

第8年共還本金

$46,942

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$4,614	$3,986	$8,600	$1,577,846
98	$4,602	$3,998	$8,600	$1,573,848
99	$4,590	$4,010	$8,600	$1,569,838
100	$4,579	$4,021	$8,600	$1,565,817
101	$4,567	$4,033	$8,600	$1,561,784
102	$4,555	$4,045	$8,600	$1,557,739
103	$4,543	$4,057	$8,600	$1,553,682
104	$4,532	$4,069	$8,600	$1,549,614
105	$4,520	$4,080	$8,600	$1,545,533
106	$4,508	$4,092	$8,600	$1,541,441
107	$4,496	$4,104	$8,600	$1,537,337
108	$4,484	$4,116	$8,600	$1,533,221

第9年供款共

$103,201

第9年利息

$54,589

第9年共還本金

$48,612

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$4,472	$4,128	$8,600	$1,529,092
110	$4,460	$4,140	$8,600	$1,524,952
111	$4,448	$4,152	$8,600	$1,520,800
112	$4,436	$4,164	$8,600	$1,516,635
113	$4,424	$4,177	$8,600	$1,512,459
114	$4,411	$4,189	$8,600	$1,508,270
115	$4,399	$4,201	$8,600	$1,504,069
116	$4,387	$4,213	$8,600	$1,499,856
117	$4,375	$4,226	$8,600	$1,495,630
118	$4,362	$4,238	$8,600	$1,491,392
119	$4,350	$4,250	$8,600	$1,487,142
120	$4,337	$4,263	$8,600	$1,482,880

第10年供款共

$103,201

第10年利息

$52,860

第10年共還本金

$50,341

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$4,325	$4,275	$8,600	$1,478,604
122	$4,313	$4,288	$8,600	$1,474,317
123	$4,300	$4,300	$8,600	$1,470,017
124	$4,288	$4,313	$8,600	$1,465,704
125	$4,275	$4,325	$8,600	$1,461,379
126	$4,262	$4,338	$8,600	$1,457,042
127	$4,250	$4,350	$8,600	$1,452,691
128	$4,237	$4,363	$8,600	$1,448,328
129	$4,224	$4,376	$8,600	$1,443,952
130	$4,212	$4,389	$8,600	$1,439,564
131	$4,199	$4,401	$8,600	$1,435,162
132	$4,186	$4,414	$8,600	$1,430,748

第11年供款共

$103,201

第11年利息

$51,070

第11年共還本金

$52,131

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$4,173	$4,427	$8,600	$1,426,321
134	$4,160	$4,440	$8,600	$1,421,881
135	$4,147	$4,453	$8,600	$1,417,428
136	$4,134	$4,466	$8,600	$1,412,962
137	$4,121	$4,479	$8,600	$1,408,483
138	$4,108	$4,492	$8,600	$1,403,991
139	$4,095	$4,505	$8,600	$1,399,486
140	$4,082	$4,518	$8,600	$1,394,968
141	$4,069	$4,531	$8,600	$1,390,436
142	$4,055	$4,545	$8,600	$1,385,892
143	$4,042	$4,558	$8,600	$1,381,334
144	$4,029	$4,571	$8,600	$1,376,762

第12年供款共

$103,201

第12年利息

$49,216

第12年共還本金

$53,986

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$4,016	$4,585	$8,600	$1,372,178
146	$4,002	$4,598	$8,600	$1,367,580
147	$3,989	$4,611	$8,600	$1,362,969
148	$3,975	$4,625	$8,600	$1,358,344
149	$3,962	$4,638	$8,600	$1,353,706
150	$3,948	$4,652	$8,600	$1,349,054
151	$3,935	$4,665	$8,600	$1,344,388
152	$3,921	$4,679	$8,600	$1,339,709
153	$3,907	$4,693	$8,600	$1,335,017
154	$3,894	$4,706	$8,600	$1,330,311
155	$3,880	$4,720	$8,600	$1,325,591
156	$3,866	$4,734	$8,600	$1,320,857

第13年供款共

$103,201

第13年利息

$47,296

第13年共還本金

$55,906

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$3,852	$4,748	$8,600	$1,316,109
158	$3,839	$4,761	$8,600	$1,311,348
159	$3,825	$4,775	$8,600	$1,306,572
160	$3,811	$4,789	$8,600	$1,301,783
161	$3,797	$4,803	$8,600	$1,296,980
162	$3,783	$4,817	$8,600	$1,292,163
163	$3,769	$4,831	$8,600	$1,287,331
164	$3,755	$4,845	$8,600	$1,282,486
165	$3,741	$4,860	$8,600	$1,277,626
166	$3,726	$4,874	$8,600	$1,272,753
167	$3,712	$4,888	$8,600	$1,267,865
168	$3,698	$4,902	$8,600	$1,262,963

第14年供款共

$103,201

第14年利息

$45,307

第14年共還本金

$57,894

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$3,684	$4,916	$8,600	$1,258,046
170	$3,669	$4,931	$8,600	$1,253,115
171	$3,655	$4,945	$8,600	$1,248,170
172	$3,640	$4,960	$8,600	$1,243,211
173	$3,626	$4,974	$8,600	$1,238,236
174	$3,612	$4,989	$8,600	$1,233,248
175	$3,597	$5,003	$8,600	$1,228,245
176	$3,582	$5,018	$8,600	$1,223,227
177	$3,568	$5,032	$8,600	$1,218,195
178	$3,553	$5,047	$8,600	$1,213,148
179	$3,538	$5,062	$8,600	$1,208,086
180	$3,524	$5,077	$8,600	$1,203,009

第15年供款共

$103,201

第15年利息

$43,248

第15年共還本金

$59,953

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$3,509	$5,091	$8,600	$1,197,918
182	$3,494	$5,106	$8,600	$1,192,812
183	$3,479	$5,121	$8,600	$1,187,691
184	$3,464	$5,136	$8,600	$1,182,555
185	$3,449	$5,151	$8,600	$1,177,404
186	$3,434	$5,166	$8,600	$1,172,238
187	$3,419	$5,181	$8,600	$1,167,057
188	$3,404	$5,196	$8,600	$1,161,861
189	$3,389	$5,211	$8,600	$1,156,649
190	$3,374	$5,227	$8,600	$1,151,423
191	$3,358	$5,242	$8,600	$1,146,181
192	$3,343	$5,257	$8,600	$1,140,924

第16年供款共

$103,201

第16年利息

$41,116

第16年共還本金

$62,086

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$3,328	$5,272	$8,600	$1,135,651
194	$3,312	$5,288	$8,600	$1,130,364
195	$3,297	$5,303	$8,600	$1,125,060
196	$3,281	$5,319	$8,600	$1,119,742
197	$3,266	$5,334	$8,600	$1,114,407
198	$3,250	$5,350	$8,600	$1,109,058
199	$3,235	$5,365	$8,600	$1,103,692
200	$3,219	$5,381	$8,600	$1,098,311
201	$3,203	$5,397	$8,600	$1,092,915
202	$3,188	$5,412	$8,600	$1,087,502
203	$3,172	$5,428	$8,600	$1,082,074
204	$3,156	$5,444	$8,600	$1,076,630

第17年供款共

$103,201

第17年利息

$38,907

第17年共還本金

$64,294

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,140	$5,460	$8,600	$1,071,170
206	$3,124	$5,476	$8,600	$1,065,694
207	$3,108	$5,492	$8,600	$1,060,202
208	$3,092	$5,508	$8,600	$1,054,695
209	$3,076	$5,524	$8,600	$1,049,171
210	$3,060	$5,540	$8,600	$1,043,631
211	$3,044	$5,556	$8,600	$1,038,074
212	$3,028	$5,572	$8,600	$1,032,502
213	$3,011	$5,589	$8,600	$1,026,913
214	$2,995	$5,605	$8,600	$1,021,308
215	$2,979	$5,621	$8,600	$1,015,687
216	$2,962	$5,638	$8,600	$1,010,049

第18年供款共

$103,201

第18年利息

$36,621

第18年共還本金

$66,581

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$2,946	$5,654	$8,600	$1,004,395
218	$2,929	$5,671	$8,600	$998,725
219	$2,913	$5,687	$8,600	$993,038
220	$2,896	$5,704	$8,600	$987,334
221	$2,880	$5,720	$8,600	$981,613
222	$2,863	$5,737	$8,600	$975,876
223	$2,846	$5,754	$8,600	$970,123
224	$2,830	$5,771	$8,600	$964,352
225	$2,813	$5,787	$8,600	$958,565
226	$2,796	$5,804	$8,600	$952,760
227	$2,779	$5,821	$8,600	$946,939
228	$2,762	$5,838	$8,600	$941,101

第19年供款共

$103,201

第19年利息

$34,253

第19年共還本金

$68,949

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,745	$5,855	$8,600	$935,246
230	$2,728	$5,872	$8,600	$929,373
231	$2,711	$5,889	$8,600	$923,484
232	$2,693	$5,907	$8,600	$917,577
233	$2,676	$5,924	$8,600	$911,653
234	$2,659	$5,941	$8,600	$905,712
235	$2,642	$5,958	$8,600	$899,754
236	$2,624	$5,976	$8,600	$893,778
237	$2,607	$5,993	$8,600	$887,785
238	$2,589	$6,011	$8,600	$881,774
239	$2,572	$6,028	$8,600	$875,746
240	$2,554	$6,046	$8,600	$869,700

第20年供款共

$103,201

第20年利息

$31,800

第20年共還本金

$71,401

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,537	$6,063	$8,600	$863,637
242	$2,519	$6,081	$8,600	$857,555
243	$2,501	$6,099	$8,600	$851,456
244	$2,483	$6,117	$8,600	$845,340
245	$2,466	$6,135	$8,600	$839,205
246	$2,448	$6,152	$8,600	$833,053
247	$2,430	$6,170	$8,600	$826,882
248	$2,412	$6,188	$8,600	$820,694
249	$2,394	$6,206	$8,600	$814,488
250	$2,376	$6,225	$8,600	$808,263
251	$2,357	$6,243	$8,600	$802,020
252	$2,339	$6,261	$8,600	$795,760

第21年供款共

$103,201

第21年利息

$29,261

第21年共還本金

$73,940

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,321	$6,279	$8,600	$789,480
254	$2,303	$6,297	$8,600	$783,183
255	$2,284	$6,316	$8,600	$776,867
256	$2,266	$6,334	$8,600	$770,533
257	$2,247	$6,353	$8,600	$764,180
258	$2,229	$6,371	$8,600	$757,809
259	$2,210	$6,390	$8,600	$751,419
260	$2,192	$6,408	$8,600	$745,011
261	$2,173	$6,427	$8,600	$738,584
262	$2,154	$6,446	$8,600	$732,138
263	$2,135	$6,465	$8,600	$725,673
264	$2,117	$6,484	$8,600	$719,189

第22年供款共

$103,201

第22年利息

$26,631

第22年共還本金

$76,570

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,098	$6,502	$8,600	$712,687
266	$2,079	$6,521	$8,600	$706,165
267	$2,060	$6,540	$8,600	$699,625
268	$2,041	$6,560	$8,600	$693,065
269	$2,021	$6,579	$8,600	$686,487
270	$2,002	$6,598	$8,600	$679,889
271	$1,983	$6,617	$8,600	$673,272
272	$1,964	$6,636	$8,600	$666,635
273	$1,944	$6,656	$8,600	$659,980
274	$1,925	$6,675	$8,600	$653,305
275	$1,905	$6,695	$8,600	$646,610
276	$1,886	$6,714	$8,600	$639,896

第23年供款共

$103,201

第23年利息

$23,908

第23年共還本金

$79,294

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$1,866	$6,734	$8,600	$633,162
278	$1,847	$6,753	$8,600	$626,409
279	$1,827	$6,773	$8,600	$619,636
280	$1,807	$6,793	$8,600	$612,843
281	$1,787	$6,813	$8,600	$606,030
282	$1,768	$6,833	$8,600	$599,198
283	$1,748	$6,852	$8,600	$592,345
284	$1,728	$6,872	$8,600	$585,473
285	$1,708	$6,892	$8,600	$578,580
286	$1,688	$6,913	$8,600	$571,668
287	$1,667	$6,933	$8,600	$564,735
288	$1,647	$6,953	$8,600	$557,782

第24年供款共

$103,201

第24年利息

$21,087

第24年共還本金

$82,114

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,627	$6,973	$8,600	$550,809
290	$1,607	$6,994	$8,600	$543,815
291	$1,586	$7,014	$8,600	$536,801
292	$1,566	$7,034	$8,600	$529,767
293	$1,545	$7,055	$8,600	$522,712
294	$1,525	$7,076	$8,600	$515,636
295	$1,504	$7,096	$8,600	$508,540
296	$1,483	$7,117	$8,600	$501,423
297	$1,462	$7,138	$8,600	$494,286
298	$1,442	$7,158	$8,600	$487,127
299	$1,421	$7,179	$8,600	$479,948
300	$1,400	$7,200	$8,600	$472,748

第25年供款共

$103,201

第25年利息

$18,167

第25年共還本金

$85,034

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,379	$7,221	$8,600	$465,526
302	$1,358	$7,242	$8,600	$458,284
303	$1,337	$7,263	$8,600	$451,021
304	$1,315	$7,285	$8,600	$443,736
305	$1,294	$7,306	$8,600	$436,430
306	$1,273	$7,327	$8,600	$429,103
307	$1,252	$7,349	$8,600	$421,754
308	$1,230	$7,370	$8,600	$414,384
309	$1,209	$7,391	$8,600	$406,993
310	$1,187	$7,413	$8,600	$399,580
311	$1,165	$7,435	$8,600	$392,145
312	$1,144	$7,456	$8,600	$384,689

第26年供款共

$103,201

第26年利息

$15,142

第26年共還本金

$88,059

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,122	$7,478	$8,600	$377,211
314	$1,100	$7,500	$8,600	$369,711
315	$1,078	$7,522	$8,600	$362,189
316	$1,056	$7,544	$8,600	$354,645
317	$1,034	$7,566	$8,600	$347,080
318	$1,012	$7,588	$8,600	$339,492
319	$990	$7,610	$8,600	$331,882
320	$968	$7,632	$8,600	$324,250
321	$946	$7,654	$8,600	$316,595
322	$923	$7,677	$8,600	$308,919
323	$901	$7,699	$8,600	$301,220
324	$879	$7,722	$8,600	$293,498

第27年供款共

$103,201

第27年利息

$12,010

第27年共還本金

$91,191

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$856	$7,744	$8,600	$285,754
326	$833	$7,767	$8,600	$277,987
327	$811	$7,789	$8,600	$270,198
328	$788	$7,812	$8,600	$262,386
329	$765	$7,835	$8,600	$254,551
330	$742	$7,858	$8,600	$246,694
331	$720	$7,881	$8,600	$238,813
332	$697	$7,904	$8,600	$230,909
333	$673	$7,927	$8,600	$222,983
334	$650	$7,950	$8,600	$215,033
335	$627	$7,973	$8,600	$207,060
336	$604	$7,996	$8,600	$199,064

第28年供款共

$103,201

第28年利息

$8,767

第28年共還本金

$94,434

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$581	$8,020	$8,600	$191,044
338	$557	$8,043	$8,600	$183,002
339	$534	$8,066	$8,600	$174,935
340	$510	$8,090	$8,600	$166,845
341	$487	$8,113	$8,600	$158,732
342	$463	$8,137	$8,600	$150,595
343	$439	$8,161	$8,600	$142,434
344	$415	$8,185	$8,600	$134,249
345	$392	$8,209	$8,600	$126,041
346	$368	$8,232	$8,600	$117,808
347	$344	$8,256	$8,600	$109,552
348	$320	$8,281	$8,600	$101,271

第29年供款共

$103,201

第29年利息

$5,408

第29年共還本金

$97,793

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$295	$8,305	$8,600	$92,966
350	$271	$8,329	$8,600	$84,637
351	$247	$8,353	$8,600	$76,284
352	$222	$8,378	$8,600	$67,907
353	$198	$8,402	$8,600	$59,504
354	$174	$8,427	$8,600	$51,078
355	$149	$8,451	$8,600	$42,627
356	$124	$8,476	$8,600	$34,151
357	$100	$8,500	$8,600	$25,651
358	$75	$8,525	$8,600	$17,125
359	$50	$8,550	$8,600	$8,575
360	$25	$8,575	$8,600	$0

第30年供款共

$103,201

第30年利息

$1,930

第30年共還本金

$101,271

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$9,510,838

Disclaimer

Recommended properties

Mort. Insurance
info