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$9,745,136

Monthly Payment
$10,056

Down Payment

$5,795,000

Total Loan

$2,205,000

Total int. paid

$1,415,136

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,125,000

Base on DTI ratio

$20,112

Budget of property purchase

HK$6,125,000

Down Payment

$5,795,000
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

$20,112

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 DRAGONS RANGE

thumb_up

DRAGONS RANGE

681 ft²

@11,747

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

681 ft²

@11,747

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Fanling GREENPARK VILLA BLK 04

thumb_up

蔚翠花園連車位放售【罕有中高層內園泳池開揚景】

716 ft²

@9,916

GFA

835 ft²

@8,503

local_fire_department HIT verified 首置必買

Sale$7.1 M

716 ft²

@9,916

GFA

835 ft²

@8,503

Sale$7.1 M

local_fire_department HIT verified 首置必買

Shatin PICTORIAL

thumb_up

PICTORIAL GDN

739 ft²

@10,663

GFA

1,029 ft²

@7,658

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.88 M

739 ft²

@10,663

GFA

1,029 ft²

@7,658

Sale$7.88 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

575 ft²

@13,043

GFA

785 ft²

@9,554

real_estate_agent Rare pets Pet Friendly

Sale$7.5 M

575 ft²

@13,043

GFA

785 ft²

@9,554

Sale$7.5 M

real_estate_agent Rare pets Pet Friendly

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

555 ft²

@14,378

GFA

727 ft²

@10,977

real_estate_agent Rare hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$7.98 M

555 ft²

@14,378

GFA

727 ft²

@10,977

Sale$7.98 M

real_estate_agent Rare hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Sai Kung PARK MEDITERRANEAN TWR

thumb_up

SAI KUNG DELUXE APARTMENT

595 ft²

@12,605

local_fire_department HIT directions_run Sale local_offer Good Catch pets Pet Friendly

Sale$7.5 M

595 ft²

@12,605

Sale$7.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch pets Pet Friendly

Sai Kung THE MEDITERRANEAN

thumb_up

Sai Kung Town Low-rise Apartment

525 ft²

@14,286

directions_run Sale hotel_class King local_offer Good Catch

Sale$7.5 M

525 ft²

@14,286

Sale$7.5 M

directions_run Sale hotel_class King local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

497 ft²

@16,298

local_fire_department HIT local_offer Good Catch

Sale$8.1 M

497 ft²

@16,298

Sale$8.1 M

local_fire_department HIT local_offer Good Catch

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

516 ft²

@17,054

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$8.8 M

516 ft²

@17,054

Sale$8.8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Ma On Shan VISTA PARADISO BLK 04

thumb_up

VISTA PARADISO BLK 04

757 ft²

@11,625

GFA

933 ft²

@9,432

local_fire_department HIT

Sale$8.8 M

757 ft²

@11,625

GFA

933 ft²

@9,432

Sale$8.8 M

local_fire_department HIT

Ma On Shan SAUSALITO TWR 06

thumb_up

SAUSALITO TWR 06

749 ft²

@11,615

GFA

1,005 ft²

@8,657

local_fire_department HIT

Sale$8.7 M

749 ft²

@11,615

GFA

1,005 ft²

@8,657

Sale$8.7 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@16,381

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$7.65 M

467 ft²

@16,381

Sale$7.65 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$13,197	$10,141	$8,310	$7,092
1.500	$13,687	$10,640	$8,819	$7,610
2.000	$14,189	$11,155	$9,346	$8,150
2.500	$14,703	$11,684	$9,892	$8,712
3.000	$15,227	$12,229	$10,456	$9,296
3.500	$15,763	$12,788	$11,039	$9,901
3.625	$15,899	$12,930	$11,187	$10,056
4.000	$16,310	$13,362	$11,639	$10,527
4.500	$16,868	$13,950	$12,256	$11,172
5.000	$17,437	$14,552	$12,890	$11,837
5.500	$18,017	$15,168	$13,541	$12,520
6.000	$18,607	$15,797	$14,207	$13,220

Monthly Payment$10,056

Term

30Year

Loan amount

$2,205,000

Total int. paid

$1,415,136

Total Loan and Interest

$3,620,136

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$6,661	$3,395	$10,056	$2,201,605
2	$6,651	$3,405	$10,056	$2,198,200
3	$6,640	$3,416	$10,056	$2,194,784
4	$6,630	$3,426	$10,056	$2,191,358
5	$6,620	$3,436	$10,056	$2,187,922
6	$6,609	$3,447	$10,056	$2,184,476
7	$6,599	$3,457	$10,056	$2,181,019
8	$6,588	$3,467	$10,056	$2,177,551
9	$6,578	$3,478	$10,056	$2,174,073
10	$6,568	$3,488	$10,056	$2,170,585
11	$6,557	$3,499	$10,056	$2,167,086
12	$6,546	$3,510	$10,056	$2,163,576

第1年供款共

$120,671

第1年利息

$79,248

第1年共還本金

$41,424

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$6,536	$3,520	$10,056	$2,160,056
14	$6,525	$3,531	$10,056	$2,156,525
15	$6,515	$3,541	$10,056	$2,152,984
16	$6,504	$3,552	$10,056	$2,149,432
17	$6,493	$3,563	$10,056	$2,145,869
18	$6,482	$3,574	$10,056	$2,142,295
19	$6,472	$3,584	$10,056	$2,138,711
20	$6,461	$3,595	$10,056	$2,135,116
21	$6,450	$3,606	$10,056	$2,131,510
22	$6,439	$3,617	$10,056	$2,127,893
23	$6,428	$3,628	$10,056	$2,124,265
24	$6,417	$3,639	$10,056	$2,120,626

第2年供款共

$120,671

第2年利息

$77,721

第2年共還本金

$42,950

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$6,406	$3,650	$10,056	$2,116,976
26	$6,395	$3,661	$10,056	$2,113,315
27	$6,384	$3,672	$10,056	$2,109,643
28	$6,373	$3,683	$10,056	$2,105,960
29	$6,362	$3,694	$10,056	$2,102,266
30	$6,351	$3,705	$10,056	$2,098,561
31	$6,339	$3,717	$10,056	$2,094,844
32	$6,328	$3,728	$10,056	$2,091,116
33	$6,317	$3,739	$10,056	$2,087,377
34	$6,306	$3,750	$10,056	$2,083,627
35	$6,294	$3,762	$10,056	$2,079,865
36	$6,283	$3,773	$10,056	$2,076,092

第3年供款共

$120,671

第3年利息

$76,138

第3年共還本金

$44,534

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$6,272	$3,784	$10,056	$2,072,308
38	$6,260	$3,796	$10,056	$2,068,512
39	$6,249	$3,807	$10,056	$2,064,705
40	$6,237	$3,819	$10,056	$2,060,886
41	$6,226	$3,830	$10,056	$2,057,056
42	$6,214	$3,842	$10,056	$2,053,214
43	$6,202	$3,854	$10,056	$2,049,360
44	$6,191	$3,865	$10,056	$2,045,495
45	$6,179	$3,877	$10,056	$2,041,618
46	$6,167	$3,889	$10,056	$2,037,730
47	$6,156	$3,900	$10,056	$2,033,829
48	$6,144	$3,912	$10,056	$2,029,917

第4年供款共

$120,671

第4年利息

$74,496

第4年共還本金

$46,175

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$6,132	$3,924	$10,056	$2,025,993
50	$6,120	$3,936	$10,056	$2,022,058
51	$6,108	$3,948	$10,056	$2,018,110
52	$6,096	$3,960	$10,056	$2,014,150
53	$6,084	$3,972	$10,056	$2,010,179
54	$6,072	$3,984	$10,056	$2,006,195
55	$6,060	$3,996	$10,056	$2,002,200
56	$6,048	$4,008	$10,056	$1,998,192
57	$6,036	$4,020	$10,056	$1,994,173
58	$6,024	$4,032	$10,056	$1,990,141
59	$6,012	$4,044	$10,056	$1,986,097
60	$6,000	$4,056	$10,056	$1,982,040

第5年供款共

$120,671

第5年利息

$72,794

第5年共還本金

$47,877

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$5,987	$4,069	$10,056	$1,977,972
62	$5,975	$4,081	$10,056	$1,973,891
63	$5,963	$4,093	$10,056	$1,969,798
64	$5,950	$4,105	$10,056	$1,965,692
65	$5,938	$4,118	$10,056	$1,961,575
66	$5,926	$4,130	$10,056	$1,957,444
67	$5,913	$4,143	$10,056	$1,953,301
68	$5,901	$4,155	$10,056	$1,949,146
69	$5,888	$4,168	$10,056	$1,944,978
70	$5,875	$4,180	$10,056	$1,940,798
71	$5,863	$4,193	$10,056	$1,936,605
72	$5,850	$4,206	$10,056	$1,932,399

第6年供款共

$120,671

第6年利息

$71,030

第6年共還本金

$49,642

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$5,837	$4,218	$10,056	$1,928,180
74	$5,825	$4,231	$10,056	$1,923,949
75	$5,812	$4,244	$10,056	$1,919,705
76	$5,799	$4,257	$10,056	$1,915,448
77	$5,786	$4,270	$10,056	$1,911,179
78	$5,773	$4,283	$10,056	$1,906,896
79	$5,760	$4,296	$10,056	$1,902,600
80	$5,747	$4,308	$10,056	$1,898,292
81	$5,734	$4,322	$10,056	$1,893,970
82	$5,721	$4,335	$10,056	$1,889,636
83	$5,708	$4,348	$10,056	$1,885,288
84	$5,695	$4,361	$10,056	$1,880,927

第7年供款共

$120,671

第7年利息

$69,200

第7年共還本金

$51,471

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$5,682	$4,374	$10,056	$1,876,554
86	$5,669	$4,387	$10,056	$1,872,166
87	$5,656	$4,400	$10,056	$1,867,766
88	$5,642	$4,414	$10,056	$1,863,352
89	$5,629	$4,427	$10,056	$1,858,925
90	$5,616	$4,440	$10,056	$1,854,485
91	$5,602	$4,454	$10,056	$1,850,031
92	$5,589	$4,467	$10,056	$1,845,564
93	$5,575	$4,481	$10,056	$1,841,083
94	$5,562	$4,494	$10,056	$1,836,588
95	$5,548	$4,508	$10,056	$1,832,081
96	$5,534	$4,522	$10,056	$1,827,559

第8年供款共

$120,671

第8年利息

$67,303

第8年共還本金

$53,368

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$5,521	$4,535	$10,056	$1,823,024
98	$5,507	$4,549	$10,056	$1,818,475
99	$5,493	$4,563	$10,056	$1,813,912
100	$5,480	$4,576	$10,056	$1,809,336
101	$5,466	$4,590	$10,056	$1,804,746
102	$5,452	$4,604	$10,056	$1,800,142
103	$5,438	$4,618	$10,056	$1,795,524
104	$5,424	$4,632	$10,056	$1,790,892
105	$5,410	$4,646	$10,056	$1,786,246
106	$5,396	$4,660	$10,056	$1,781,586
107	$5,382	$4,674	$10,056	$1,776,912
108	$5,368	$4,688	$10,056	$1,772,224

第9年供款共

$120,671

第9年利息

$65,336

第9年共還本金

$55,336

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$5,354	$4,702	$10,056	$1,767,521
110	$5,339	$4,717	$10,056	$1,762,805
111	$5,325	$4,731	$10,056	$1,758,074
112	$5,311	$4,745	$10,056	$1,753,329
113	$5,297	$4,759	$10,056	$1,748,569
114	$5,282	$4,774	$10,056	$1,743,796
115	$5,268	$4,788	$10,056	$1,739,007
116	$5,253	$4,803	$10,056	$1,734,205
117	$5,239	$4,817	$10,056	$1,729,387
118	$5,224	$4,832	$10,056	$1,724,556
119	$5,210	$4,846	$10,056	$1,719,709
120	$5,195	$4,861	$10,056	$1,714,848

第10年供款共

$120,671

第10年利息

$63,296

第10年共還本金

$57,375

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$5,180	$4,876	$10,056	$1,709,973
122	$5,166	$4,890	$10,056	$1,705,082
123	$5,151	$4,905	$10,056	$1,700,177
124	$5,136	$4,920	$10,056	$1,695,257
125	$5,121	$4,935	$10,056	$1,690,322
126	$5,106	$4,950	$10,056	$1,685,373
127	$5,091	$4,965	$10,056	$1,680,408
128	$5,076	$4,980	$10,056	$1,675,428
129	$5,061	$4,995	$10,056	$1,670,433
130	$5,046	$5,010	$10,056	$1,665,424
131	$5,031	$5,025	$10,056	$1,660,399
132	$5,016	$5,040	$10,056	$1,655,359

第11年供款共

$120,671

第11年利息

$61,181

第11年共還本金

$59,490

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$5,001	$5,055	$10,056	$1,650,303
134	$4,985	$5,071	$10,056	$1,645,233
135	$4,970	$5,086	$10,056	$1,640,147
136	$4,955	$5,101	$10,056	$1,635,045
137	$4,939	$5,117	$10,056	$1,629,929
138	$4,924	$5,132	$10,056	$1,624,796
139	$4,908	$5,148	$10,056	$1,619,649
140	$4,893	$5,163	$10,056	$1,614,485
141	$4,877	$5,179	$10,056	$1,609,307
142	$4,861	$5,194	$10,056	$1,604,112
143	$4,846	$5,210	$10,056	$1,598,902
144	$4,830	$5,226	$10,056	$1,593,676

第12年供款共

$120,671

第12年利息

$58,989

第12年共還本金

$61,683

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$4,814	$5,242	$10,056	$1,588,434
146	$4,798	$5,258	$10,056	$1,583,177
147	$4,783	$5,273	$10,056	$1,577,903
148	$4,767	$5,289	$10,056	$1,572,614
149	$4,751	$5,305	$10,056	$1,567,309
150	$4,735	$5,321	$10,056	$1,561,987
151	$4,719	$5,337	$10,056	$1,556,650
152	$4,702	$5,354	$10,056	$1,551,296
153	$4,686	$5,370	$10,056	$1,545,927
154	$4,670	$5,386	$10,056	$1,540,541
155	$4,654	$5,402	$10,056	$1,535,138
156	$4,637	$5,419	$10,056	$1,529,720

第13年供款共

$120,671

第13年利息

$56,715

第13年共還本金

$63,956

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$4,621	$5,435	$10,056	$1,524,285
158	$4,605	$5,451	$10,056	$1,518,834
159	$4,588	$5,468	$10,056	$1,513,366
160	$4,572	$5,484	$10,056	$1,507,882
161	$4,555	$5,501	$10,056	$1,502,381
162	$4,538	$5,517	$10,056	$1,496,863
163	$4,522	$5,534	$10,056	$1,491,329
164	$4,505	$5,551	$10,056	$1,485,778
165	$4,488	$5,568	$10,056	$1,480,211
166	$4,471	$5,584	$10,056	$1,474,626
167	$4,455	$5,601	$10,056	$1,469,025
168	$4,438	$5,618	$10,056	$1,463,406

第14年供款共

$120,671

第14年利息

$54,358

第14年共還本金

$66,313

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$4,421	$5,635	$10,056	$1,457,771
170	$4,404	$5,652	$10,056	$1,452,119
171	$4,387	$5,669	$10,056	$1,446,450
172	$4,369	$5,686	$10,056	$1,440,763
173	$4,352	$5,704	$10,056	$1,435,060
174	$4,335	$5,721	$10,056	$1,429,339
175	$4,318	$5,738	$10,056	$1,423,601
176	$4,300	$5,755	$10,056	$1,417,845
177	$4,283	$5,773	$10,056	$1,412,072
178	$4,266	$5,790	$10,056	$1,406,282
179	$4,248	$5,808	$10,056	$1,400,474
180	$4,231	$5,825	$10,056	$1,394,649

第15年供款共

$120,671

第15年利息

$51,914

第15年共還本金

$68,758

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$4,213	$5,843	$10,056	$1,388,806
182	$4,195	$5,861	$10,056	$1,382,945
183	$4,178	$5,878	$10,056	$1,377,067
184	$4,160	$5,896	$10,056	$1,371,171
185	$4,142	$5,914	$10,056	$1,365,257
186	$4,124	$5,932	$10,056	$1,359,325
187	$4,106	$5,950	$10,056	$1,353,376
188	$4,088	$5,968	$10,056	$1,347,408
189	$4,070	$5,986	$10,056	$1,341,423
190	$4,052	$6,004	$10,056	$1,335,419
191	$4,034	$6,022	$10,056	$1,329,397
192	$4,016	$6,040	$10,056	$1,323,357

第16年供款共

$120,671

第16年利息

$49,379

第16年共還本金

$71,292

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$3,998	$6,058	$10,056	$1,317,299
194	$3,979	$6,077	$10,056	$1,311,222
195	$3,961	$6,095	$10,056	$1,305,127
196	$3,943	$6,113	$10,056	$1,299,014
197	$3,924	$6,132	$10,056	$1,292,882
198	$3,906	$6,150	$10,056	$1,286,732
199	$3,887	$6,169	$10,056	$1,280,563
200	$3,868	$6,188	$10,056	$1,274,375
201	$3,850	$6,206	$10,056	$1,268,169
202	$3,831	$6,225	$10,056	$1,261,944
203	$3,812	$6,244	$10,056	$1,255,700
204	$3,793	$6,263	$10,056	$1,249,437

第17年供款共

$120,671

第17年利息

$46,752

第17年共還本金

$73,920

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,774	$6,282	$10,056	$1,243,156
206	$3,755	$6,301	$10,056	$1,236,855
207	$3,736	$6,320	$10,056	$1,230,536
208	$3,717	$6,339	$10,056	$1,224,197
209	$3,698	$6,358	$10,056	$1,217,839
210	$3,679	$6,377	$10,056	$1,211,462
211	$3,660	$6,396	$10,056	$1,205,066
212	$3,640	$6,416	$10,056	$1,198,650
213	$3,621	$6,435	$10,056	$1,192,215
214	$3,601	$6,454	$10,056	$1,185,761
215	$3,582	$6,474	$10,056	$1,179,287
216	$3,562	$6,494	$10,056	$1,172,793

第18年供款共

$120,671

第18年利息

$44,027

第18年共還本金

$76,644

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,543	$6,513	$10,056	$1,166,280
218	$3,523	$6,533	$10,056	$1,159,747
219	$3,503	$6,553	$10,056	$1,153,195
220	$3,484	$6,572	$10,056	$1,146,622
221	$3,464	$6,592	$10,056	$1,140,030
222	$3,444	$6,612	$10,056	$1,133,418
223	$3,424	$6,632	$10,056	$1,126,786
224	$3,404	$6,652	$10,056	$1,120,134
225	$3,384	$6,672	$10,056	$1,113,462
226	$3,364	$6,692	$10,056	$1,106,770
227	$3,343	$6,713	$10,056	$1,100,057
228	$3,323	$6,733	$10,056	$1,093,324

第19年供款共

$120,671

第19年利息

$41,202

第19年共還本金

$79,469

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,303	$6,753	$10,056	$1,086,571
230	$3,282	$6,774	$10,056	$1,079,797
231	$3,262	$6,794	$10,056	$1,073,003
232	$3,241	$6,815	$10,056	$1,066,189
233	$3,221	$6,835	$10,056	$1,059,354
234	$3,200	$6,856	$10,056	$1,052,498
235	$3,179	$6,877	$10,056	$1,045,621
236	$3,159	$6,897	$10,056	$1,038,724
237	$3,138	$6,918	$10,056	$1,031,806
238	$3,117	$6,939	$10,056	$1,024,867
239	$3,096	$6,960	$10,056	$1,017,907
240	$3,075	$6,981	$10,056	$1,010,926

第20年供款共

$120,671

第20年利息

$38,273

第20年共還本金

$82,398

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,054	$7,002	$10,056	$1,003,924
242	$3,033	$7,023	$10,056	$996,901
243	$3,011	$7,044	$10,056	$989,856
244	$2,990	$7,066	$10,056	$982,790
245	$2,969	$7,087	$10,056	$975,703
246	$2,947	$7,108	$10,056	$968,595
247	$2,926	$7,130	$10,056	$961,465
248	$2,904	$7,152	$10,056	$954,313
249	$2,883	$7,173	$10,056	$947,140
250	$2,861	$7,195	$10,056	$939,945
251	$2,839	$7,217	$10,056	$932,729
252	$2,818	$7,238	$10,056	$925,491

第21年供款共

$120,671

第21年利息

$35,236

第21年共還本金

$85,435

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,796	$7,260	$10,056	$918,230
254	$2,774	$7,282	$10,056	$910,948
255	$2,752	$7,304	$10,056	$903,644
256	$2,730	$7,326	$10,056	$896,318
257	$2,708	$7,348	$10,056	$888,970
258	$2,685	$7,371	$10,056	$881,599
259	$2,663	$7,393	$10,056	$874,206
260	$2,641	$7,415	$10,056	$866,791
261	$2,618	$7,437	$10,056	$859,354
262	$2,596	$7,460	$10,056	$851,894
263	$2,573	$7,483	$10,056	$844,411
264	$2,551	$7,505	$10,056	$836,906

第22年供款共

$120,671

第22年利息

$32,087

第22年共還本金

$88,584

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,528	$7,528	$10,056	$829,378
266	$2,505	$7,551	$10,056	$821,828
267	$2,483	$7,573	$10,056	$814,255
268	$2,460	$7,596	$10,056	$806,658
269	$2,437	$7,619	$10,056	$799,039
270	$2,414	$7,642	$10,056	$791,397
271	$2,391	$7,665	$10,056	$783,732
272	$2,368	$7,688	$10,056	$776,043
273	$2,344	$7,712	$10,056	$768,332
274	$2,321	$7,735	$10,056	$760,597
275	$2,298	$7,758	$10,056	$752,839
276	$2,274	$7,782	$10,056	$745,057

第23年供款共

$120,671

第23年利息

$28,822

第23年共還本金

$91,849

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,251	$7,805	$10,056	$737,252
278	$2,227	$7,829	$10,056	$729,423
279	$2,203	$7,852	$10,056	$721,570
280	$2,180	$7,876	$10,056	$713,694
281	$2,156	$7,900	$10,056	$705,794
282	$2,132	$7,924	$10,056	$697,870
283	$2,108	$7,948	$10,056	$689,923
284	$2,084	$7,972	$10,056	$681,951
285	$2,060	$7,996	$10,056	$673,955
286	$2,036	$8,020	$10,056	$665,935
287	$2,012	$8,044	$10,056	$657,891
288	$1,987	$8,069	$10,056	$649,822

第24年供款共

$120,671

第24年利息

$25,436

第24年共還本金

$95,235

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,963	$8,093	$10,056	$641,729
290	$1,939	$8,117	$10,056	$633,612
291	$1,914	$8,142	$10,056	$625,470
292	$1,889	$8,166	$10,056	$617,303
293	$1,865	$8,191	$10,056	$609,112
294	$1,840	$8,216	$10,056	$600,896
295	$1,815	$8,241	$10,056	$592,656
296	$1,790	$8,266	$10,056	$584,390
297	$1,765	$8,291	$10,056	$576,099
298	$1,740	$8,316	$10,056	$567,784
299	$1,715	$8,341	$10,056	$559,443
300	$1,690	$8,366	$10,056	$551,077

第25年供款共

$120,671

第25年利息

$21,926

第25年共還本金

$98,745

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,665	$8,391	$10,056	$542,686
302	$1,639	$8,417	$10,056	$534,269
303	$1,614	$8,442	$10,056	$525,827
304	$1,588	$8,467	$10,056	$517,360
305	$1,563	$8,493	$10,056	$508,867
306	$1,537	$8,519	$10,056	$500,348
307	$1,511	$8,544	$10,056	$491,803
308	$1,486	$8,570	$10,056	$483,233
309	$1,460	$8,596	$10,056	$474,637
310	$1,434	$8,622	$10,056	$466,015
311	$1,408	$8,648	$10,056	$457,367
312	$1,382	$8,674	$10,056	$448,692

第26年供款共

$120,671

第26年利息

$18,287

第26年共還本金

$102,385

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,355	$8,701	$10,056	$439,992
314	$1,329	$8,727	$10,056	$431,265
315	$1,303	$8,753	$10,056	$422,512
316	$1,276	$8,780	$10,056	$413,732
317	$1,250	$8,806	$10,056	$404,926
318	$1,223	$8,833	$10,056	$396,094
319	$1,197	$8,859	$10,056	$387,234
320	$1,170	$8,886	$10,056	$378,348
321	$1,143	$8,913	$10,056	$369,435
322	$1,116	$8,940	$10,056	$360,495
323	$1,089	$8,967	$10,056	$351,528
324	$1,062	$8,994	$10,056	$342,534

第27年供款共

$120,671

第27年利息

$14,513

第27年共還本金

$106,158

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,035	$9,021	$10,056	$333,513
326	$1,007	$9,048	$10,056	$324,464
327	$980	$9,076	$10,056	$315,389
328	$953	$9,103	$10,056	$306,286
329	$925	$9,131	$10,056	$297,155
330	$898	$9,158	$10,056	$287,997
331	$870	$9,186	$10,056	$278,811
332	$842	$9,214	$10,056	$269,597
333	$814	$9,242	$10,056	$260,355
334	$786	$9,269	$10,056	$251,086
335	$758	$9,297	$10,056	$241,788
336	$730	$9,326	$10,056	$232,463

第28年供款共

$120,671

第28年利息

$10,600

第28年共還本金

$110,071

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$702	$9,354	$10,056	$223,109
338	$674	$9,382	$10,056	$213,727
339	$646	$9,410	$10,056	$204,317
340	$617	$9,439	$10,056	$194,878
341	$589	$9,467	$10,056	$185,411
342	$560	$9,496	$10,056	$175,915
343	$531	$9,525	$10,056	$166,391
344	$503	$9,553	$10,056	$156,837
345	$474	$9,582	$10,056	$147,255
346	$445	$9,611	$10,056	$137,644
347	$416	$9,640	$10,056	$128,004
348	$387	$9,669	$10,056	$118,335

第29年供款共

$120,671

第29年利息

$6,543

第29年共還本金

$114,128

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$357	$9,698	$10,056	$108,636
350	$328	$9,728	$10,056	$98,909
351	$299	$9,757	$10,056	$89,151
352	$269	$9,787	$10,056	$79,365
353	$240	$9,816	$10,056	$69,549
354	$210	$9,846	$10,056	$59,703
355	$180	$9,876	$10,056	$49,827
356	$151	$9,905	$10,056	$39,922
357	$121	$9,935	$10,056	$29,986
358	$91	$9,965	$10,056	$20,021
359	$60	$9,995	$10,056	$10,026
360	$30	$10,026	$10,056	$0

第30年供款共

$120,671

第30年利息

$2,336

第30年共還本金

$118,335

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$9,745,136

Disclaimer

Recommended properties

Mort. Insurance
info