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$9,743,898

Monthly Payment
$10,298

Down Payment

$5,706,800

Total Loan

$2,293,200

Total int. paid

$1,413,898

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,036,800

Base on DTI ratio

$20,595

Budget of property purchase

HK$6,036,800

Down Payment

$5,706,800
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

$20,595

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

Sai Kung PARK MEDITERRANEAN

thumb_up

open view ,club house

589 ft²

@14,601

local_offer Good Catch

Sale$8.6 M

589 ft²

@14,601

Sale$8.6 M

local_offer Good Catch

Ma On Shan MARBELLA BLK B

thumb_up

MARBELLA BLK B

818 ft²

@10,513

GFA

1,060 ft²

@8,113

local_fire_department HIT

Sale$8.6 M

818 ft²

@10,513

GFA

1,060 ft²

@8,113

Sale$8.6 M

local_fire_department HIT

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan OCEAN VIEW TWR 01

thumb_up

OCEAN VIEW TWR 01

477 ft²

@15,514

GFA

637 ft²

@11,617

local_fire_department HIT

Sale$7.4 M

477 ft²

@15,514

GFA

637 ft²

@11,617

Sale$7.4 M

local_fire_department HIT

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 02

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 02

592 ft²

@15,034

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.9 M

592 ft²

@15,034

Sale$8.9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin DRAGONS RANGE COURT A

thumb_up

DRAGONS RANGE COURT A

663 ft²

@12,896

local_fire_department HIT

Sale$8.55 M

663 ft²

@12,896

Sale$8.55 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN TWR

thumb_up

THE MEDITERRANEAN

667 ft²

@13,493

local_fire_department HIT

Sale$9 M

667 ft²

@13,493

Sale$9 M

local_fire_department HIT

Ma On Shan VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

575 ft²

@12,835

GFA

743 ft²

@9,933

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$7.38 M

575 ft²

@12,835

GFA

743 ft²

@9,933

Sale$7.38 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

特色單位 (Rented)

480 ft²

@15,625

local_fire_department HIT

Sale$7.5 M

480 ft²

@15,625

Sale$7.5 M

local_fire_department HIT

Shatin GARDEN VISTA

thumb_up

GARDEN VISTA

819 ft²

@10,989

GFA

992 ft²

@9,073

local_fire_department HIT

Sale$9 M

819 ft²

@10,989

GFA

992 ft²

@9,073

Sale$9 M

local_fire_department HIT

Tai Po ONTOLO TWR 07B

thumb_up

ONTOLO TWR 07B

553 ft²

@13,888

Sale$7.68 M

553 ft²

@13,888

Sale$7.68 M

Ma On Shan CHEUNG KANG VILLAGE

thumb_up

CHEUNG KANG VILLAGE

GFA

1,000 ft²

@8,500

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.5 M

GFA

1,000 ft²

@8,500

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$13,725	$10,546	$8,642	$7,376
1.500	$14,235	$11,066	$9,171	$7,914
2.000	$14,757	$11,601	$9,720	$8,476
2.500	$15,291	$12,152	$10,288	$9,061
3.000	$15,836	$12,718	$10,875	$9,668
3.500	$16,394	$13,300	$11,480	$10,297
4.000	$16,963	$13,896	$12,104	$10,948
4.500	$17,543	$14,508	$12,746	$11,619
5.000	$18,134	$15,134	$13,406	$12,310
5.500	$18,737	$15,775	$14,082	$13,021
6.000	$19,351	$16,429	$14,775	$13,749

Monthly Payment$10,298

Term

30Year

Loan amount

$2,293,200

Total int. paid

$1,413,898

Total Loan and Interest

$3,707,098

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$6,689	$3,609	$10,297	$2,289,591
2	$6,678	$3,620	$10,297	$2,285,971
3	$6,667	$3,630	$10,297	$2,282,341
4	$6,657	$3,641	$10,297	$2,278,701
5	$6,646	$3,651	$10,297	$2,275,049
6	$6,636	$3,662	$10,297	$2,271,388
7	$6,625	$3,673	$10,297	$2,267,715
8	$6,614	$3,683	$10,297	$2,264,032
9	$6,603	$3,694	$10,297	$2,260,338
10	$6,593	$3,705	$10,297	$2,256,633
11	$6,582	$3,716	$10,297	$2,252,917
12	$6,571	$3,726	$10,297	$2,249,191

第1年供款共

$123,570

第1年利息

$79,560

第1年共還本金

$44,009

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$6,560	$3,737	$10,297	$2,245,453
14	$6,549	$3,748	$10,297	$2,241,705
15	$6,538	$3,759	$10,297	$2,237,946
16	$6,527	$3,770	$10,297	$2,234,176
17	$6,516	$3,781	$10,297	$2,230,394
18	$6,505	$3,792	$10,297	$2,226,602
19	$6,494	$3,803	$10,297	$2,222,799
20	$6,483	$3,814	$10,297	$2,218,985
21	$6,472	$3,825	$10,297	$2,215,159
22	$6,461	$3,837	$10,297	$2,211,323
23	$6,450	$3,848	$10,297	$2,207,475
24	$6,438	$3,859	$10,297	$2,203,616

第2年供款共

$123,570

第2年利息

$77,995

第2年共還本金

$45,575

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$6,427	$3,870	$10,297	$2,199,746
26	$6,416	$3,882	$10,297	$2,195,864
27	$6,405	$3,893	$10,297	$2,191,971
28	$6,393	$3,904	$10,297	$2,188,067
29	$6,382	$3,916	$10,297	$2,184,151
30	$6,370	$3,927	$10,297	$2,180,224
31	$6,359	$3,939	$10,297	$2,176,286
32	$6,347	$3,950	$10,297	$2,172,336
33	$6,336	$3,962	$10,297	$2,168,374
34	$6,324	$3,973	$10,297	$2,164,401
35	$6,313	$3,985	$10,297	$2,160,416
36	$6,301	$3,996	$10,297	$2,156,420

第3年供款共

$123,570

第3年利息

$76,374

第3年共還本金

$47,196

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$6,290	$4,008	$10,297	$2,152,412
38	$6,278	$4,020	$10,297	$2,148,393
39	$6,266	$4,031	$10,297	$2,144,361
40	$6,254	$4,043	$10,297	$2,140,318
41	$6,243	$4,055	$10,297	$2,136,263
42	$6,231	$4,067	$10,297	$2,132,197
43	$6,219	$4,079	$10,297	$2,128,118
44	$6,207	$4,090	$10,297	$2,124,027
45	$6,195	$4,102	$10,297	$2,119,925
46	$6,183	$4,114	$10,297	$2,115,811
47	$6,171	$4,126	$10,297	$2,111,684
48	$6,159	$4,138	$10,297	$2,107,546

第4年供款共

$123,570

第4年利息

$74,696

第4年共還本金

$48,874

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$6,147	$4,150	$10,297	$2,103,395
50	$6,135	$4,163	$10,297	$2,099,233
51	$6,123	$4,175	$10,297	$2,095,058
52	$6,111	$4,187	$10,297	$2,090,871
53	$6,098	$4,199	$10,297	$2,086,672
54	$6,086	$4,211	$10,297	$2,082,461
55	$6,074	$4,224	$10,297	$2,078,237
56	$6,062	$4,236	$10,297	$2,074,001
57	$6,049	$4,248	$10,297	$2,069,753
58	$6,037	$4,261	$10,297	$2,065,492
59	$6,024	$4,273	$10,297	$2,061,219
60	$6,012	$4,286	$10,297	$2,056,933

第5年供款共

$123,570

第5年利息

$72,957

第5年共還本金

$50,613

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$5,999	$4,298	$10,297	$2,052,635
62	$5,987	$4,311	$10,297	$2,048,325
63	$5,974	$4,323	$10,297	$2,044,001
64	$5,962	$4,336	$10,297	$2,039,665
65	$5,949	$4,348	$10,297	$2,035,317
66	$5,936	$4,361	$10,297	$2,030,956
67	$5,924	$4,374	$10,297	$2,026,582
68	$5,911	$4,387	$10,297	$2,022,195
69	$5,898	$4,399	$10,297	$2,017,796
70	$5,885	$4,412	$10,297	$2,013,384
71	$5,872	$4,425	$10,297	$2,008,959
72	$5,859	$4,438	$10,297	$2,004,521

第6年供款共

$123,570

第6年利息

$71,157

第6年共還本金

$52,413

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$5,847	$4,451	$10,297	$2,000,070
74	$5,834	$4,464	$10,297	$1,995,606
75	$5,821	$4,477	$10,297	$1,991,129
76	$5,807	$4,490	$10,297	$1,986,639
77	$5,794	$4,503	$10,297	$1,982,135
78	$5,781	$4,516	$10,297	$1,977,619
79	$5,768	$4,529	$10,297	$1,973,090
80	$5,755	$4,543	$10,297	$1,968,547
81	$5,742	$4,556	$10,297	$1,963,991
82	$5,728	$4,569	$10,297	$1,959,422
83	$5,715	$4,583	$10,297	$1,954,840
84	$5,702	$4,596	$10,297	$1,950,244

第7年供款共

$123,570

第7年利息

$69,293

第7年共還本金

$54,277

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$5,688	$4,609	$10,297	$1,945,634
86	$5,675	$4,623	$10,297	$1,941,012
87	$5,661	$4,636	$10,297	$1,936,375
88	$5,648	$4,650	$10,297	$1,931,726
89	$5,634	$4,663	$10,297	$1,927,062
90	$5,621	$4,677	$10,297	$1,922,386
91	$5,607	$4,691	$10,297	$1,917,695
92	$5,593	$4,704	$10,297	$1,912,991
93	$5,580	$4,718	$10,297	$1,908,273
94	$5,566	$4,732	$10,297	$1,903,541
95	$5,552	$4,745	$10,297	$1,898,796
96	$5,538	$4,759	$10,297	$1,894,036

第8年供款共

$123,570

第8年利息

$67,363

第8年共還本金

$56,207

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$5,524	$4,773	$10,297	$1,889,263
98	$5,510	$4,787	$10,297	$1,884,476
99	$5,496	$4,801	$10,297	$1,879,675
100	$5,482	$4,815	$10,297	$1,874,860
101	$5,468	$4,829	$10,297	$1,870,031
102	$5,454	$4,843	$10,297	$1,865,187
103	$5,440	$4,857	$10,297	$1,860,330
104	$5,426	$4,872	$10,297	$1,855,458
105	$5,412	$4,886	$10,297	$1,850,573
106	$5,398	$4,900	$10,297	$1,845,673
107	$5,383	$4,914	$10,297	$1,840,758
108	$5,369	$4,929	$10,297	$1,835,830

第9年供款共

$123,570

第9年利息

$65,363

第9年共還本金

$58,206

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$5,355	$4,943	$10,297	$1,830,887
110	$5,340	$4,957	$10,297	$1,825,929
111	$5,326	$4,972	$10,297	$1,820,958
112	$5,311	$4,986	$10,297	$1,815,971
113	$5,297	$5,001	$10,297	$1,810,970
114	$5,282	$5,015	$10,297	$1,805,955
115	$5,267	$5,030	$10,297	$1,800,925
116	$5,253	$5,045	$10,297	$1,795,880
117	$5,238	$5,060	$10,297	$1,790,820
118	$5,223	$5,074	$10,297	$1,785,746
119	$5,208	$5,089	$10,297	$1,780,657
120	$5,194	$5,104	$10,297	$1,775,553

第10年供款共

$123,570

第10年利息

$63,293

第10年共還本金

$60,277

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$5,179	$5,119	$10,297	$1,770,434
122	$5,164	$5,134	$10,297	$1,765,301
123	$5,149	$5,149	$10,297	$1,760,152
124	$5,134	$5,164	$10,297	$1,754,988
125	$5,119	$5,179	$10,297	$1,749,809
126	$5,104	$5,194	$10,297	$1,744,616
127	$5,088	$5,209	$10,297	$1,739,406
128	$5,073	$5,224	$10,297	$1,734,182
129	$5,058	$5,239	$10,297	$1,728,943
130	$5,043	$5,255	$10,297	$1,723,688
131	$5,027	$5,270	$10,297	$1,718,418
132	$5,012	$5,285	$10,297	$1,713,133

第11年供款共

$123,570

第11年利息

$61,149

第11年共還本金

$62,421

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$4,997	$5,301	$10,297	$1,707,832
134	$4,981	$5,316	$10,297	$1,702,515
135	$4,966	$5,332	$10,297	$1,697,184
136	$4,950	$5,347	$10,297	$1,691,836
137	$4,935	$5,363	$10,297	$1,686,473
138	$4,919	$5,379	$10,297	$1,681,095
139	$4,903	$5,394	$10,297	$1,675,700
140	$4,887	$5,410	$10,297	$1,670,290
141	$4,872	$5,426	$10,297	$1,664,864
142	$4,856	$5,442	$10,297	$1,659,423
143	$4,840	$5,458	$10,297	$1,653,965
144	$4,824	$5,473	$10,297	$1,648,492

第12年供款共

$123,570

第12年利息

$58,929

第12年共還本金

$64,641

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$4,808	$5,489	$10,297	$1,643,002
146	$4,792	$5,505	$10,297	$1,637,497
147	$4,776	$5,521	$10,297	$1,631,976
148	$4,760	$5,538	$10,297	$1,626,438
149	$4,744	$5,554	$10,297	$1,620,884
150	$4,728	$5,570	$10,297	$1,615,314
151	$4,711	$5,586	$10,297	$1,609,728
152	$4,695	$5,602	$10,297	$1,604,126
153	$4,679	$5,619	$10,297	$1,598,507
154	$4,662	$5,635	$10,297	$1,592,872
155	$4,646	$5,652	$10,297	$1,587,220
156	$4,629	$5,668	$10,297	$1,581,552

第13年供款共

$123,570

第13年利息

$56,630

第13年共還本金

$66,940

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$4,613	$5,685	$10,297	$1,575,867
158	$4,596	$5,701	$10,297	$1,570,166
159	$4,580	$5,718	$10,297	$1,564,448
160	$4,563	$5,735	$10,297	$1,558,714
161	$4,546	$5,751	$10,297	$1,552,963
162	$4,529	$5,768	$10,297	$1,547,195
163	$4,513	$5,785	$10,297	$1,541,410
164	$4,496	$5,802	$10,297	$1,535,608
165	$4,479	$5,819	$10,297	$1,529,789
166	$4,462	$5,836	$10,297	$1,523,954
167	$4,445	$5,853	$10,297	$1,518,101
168	$4,428	$5,870	$10,297	$1,512,232

第14年供款共

$123,570

第14年利息

$54,249

第14年共還本金

$69,321

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$4,411	$5,887	$10,297	$1,506,345
170	$4,394	$5,904	$10,297	$1,500,441
171	$4,376	$5,921	$10,297	$1,494,520
172	$4,359	$5,938	$10,297	$1,488,581
173	$4,342	$5,956	$10,297	$1,482,625
174	$4,324	$5,973	$10,297	$1,476,652
175	$4,307	$5,991	$10,297	$1,470,661
176	$4,289	$6,008	$10,297	$1,464,653
177	$4,272	$6,026	$10,297	$1,458,628
178	$4,254	$6,043	$10,297	$1,452,585
179	$4,237	$6,061	$10,297	$1,446,524
180	$4,219	$6,078	$10,297	$1,440,445

第15年供款共

$123,570

第15年利息

$51,784

第15年共還本金

$71,786

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$4,201	$6,096	$10,297	$1,434,349
182	$4,184	$6,114	$10,297	$1,428,235
183	$4,166	$6,132	$10,297	$1,422,103
184	$4,148	$6,150	$10,297	$1,415,954
185	$4,130	$6,168	$10,297	$1,409,786
186	$4,112	$6,186	$10,297	$1,403,601
187	$4,094	$6,204	$10,297	$1,397,397
188	$4,076	$6,222	$10,297	$1,391,175
189	$4,058	$6,240	$10,297	$1,384,935
190	$4,039	$6,258	$10,297	$1,378,677
191	$4,021	$6,276	$10,297	$1,372,401
192	$4,003	$6,295	$10,297	$1,366,106

第16年供款共

$123,570

第16年利息

$49,231

第16年共還本金

$74,339

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$3,984	$6,313	$10,297	$1,359,793
194	$3,966	$6,331	$10,297	$1,353,462
195	$3,948	$6,350	$10,297	$1,347,112
196	$3,929	$6,368	$10,297	$1,340,743
197	$3,911	$6,387	$10,297	$1,334,356
198	$3,892	$6,406	$10,297	$1,327,951
199	$3,873	$6,424	$10,297	$1,321,526
200	$3,854	$6,443	$10,297	$1,315,083
201	$3,836	$6,462	$10,297	$1,308,622
202	$3,817	$6,481	$10,297	$1,302,141
203	$3,798	$6,500	$10,297	$1,295,641
204	$3,779	$6,519	$10,297	$1,289,123

第17年供款共

$123,570

第17年利息

$46,587

第17年共還本金

$76,983

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,760	$6,538	$10,297	$1,282,585
206	$3,741	$6,557	$10,297	$1,276,029
207	$3,722	$6,576	$10,297	$1,269,453
208	$3,703	$6,595	$10,297	$1,262,858
209	$3,683	$6,614	$10,297	$1,256,244
210	$3,664	$6,633	$10,297	$1,249,610
211	$3,645	$6,653	$10,297	$1,242,958
212	$3,625	$6,672	$10,297	$1,236,285
213	$3,606	$6,692	$10,297	$1,229,594
214	$3,586	$6,711	$10,297	$1,222,882
215	$3,567	$6,731	$10,297	$1,216,152
216	$3,547	$6,750	$10,297	$1,209,401

第18年供款共

$123,570

第18年利息

$43,849

第18年共還本金

$79,721

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,527	$6,770	$10,297	$1,202,631
218	$3,508	$6,790	$10,297	$1,195,841
219	$3,488	$6,810	$10,297	$1,189,032
220	$3,468	$6,829	$10,297	$1,182,202
221	$3,448	$6,849	$10,297	$1,175,353
222	$3,428	$6,869	$10,297	$1,168,484
223	$3,408	$6,889	$10,297	$1,161,594
224	$3,388	$6,910	$10,297	$1,154,685
225	$3,368	$6,930	$10,297	$1,147,755
226	$3,348	$6,950	$10,297	$1,140,805
227	$3,327	$6,970	$10,297	$1,133,835
228	$3,307	$6,990	$10,297	$1,126,844

第19年供款共

$123,570

第19年利息

$41,013

第19年共還本金

$82,557

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,287	$7,011	$10,297	$1,119,834
230	$3,266	$7,031	$10,297	$1,112,802
231	$3,246	$7,052	$10,297	$1,105,750
232	$3,225	$7,072	$10,297	$1,098,678
233	$3,204	$7,093	$10,297	$1,091,585
234	$3,184	$7,114	$10,297	$1,084,471
235	$3,163	$7,134	$10,297	$1,077,337
236	$3,142	$7,155	$10,297	$1,070,182
237	$3,121	$7,176	$10,297	$1,063,006
238	$3,100	$7,197	$10,297	$1,055,808
239	$3,079	$7,218	$10,297	$1,048,590
240	$3,058	$7,239	$10,297	$1,041,351

第20年供款共

$123,570

第20年利息

$38,077

第20年共還本金

$85,493

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,037	$7,260	$10,297	$1,034,091
242	$3,016	$7,281	$10,297	$1,026,810
243	$2,995	$7,303	$10,297	$1,019,507
244	$2,974	$7,324	$10,297	$1,012,183
245	$2,952	$7,345	$10,297	$1,004,838
246	$2,931	$7,367	$10,297	$997,471
247	$2,909	$7,388	$10,297	$990,083
248	$2,888	$7,410	$10,297	$982,673
249	$2,866	$7,431	$10,297	$975,242
250	$2,844	$7,453	$10,297	$967,789
251	$2,823	$7,475	$10,297	$960,314
252	$2,801	$7,497	$10,297	$952,817

第21年供款共

$123,570

第21年利息

$35,036

第21年共還本金

$88,534

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,779	$7,518	$10,297	$945,299
254	$2,757	$7,540	$10,297	$937,759
255	$2,735	$7,562	$10,297	$930,196
256	$2,713	$7,584	$10,297	$922,612
257	$2,691	$7,607	$10,297	$915,005
258	$2,669	$7,629	$10,297	$907,377
259	$2,647	$7,651	$10,297	$899,726
260	$2,624	$7,673	$10,297	$892,052
261	$2,602	$7,696	$10,297	$884,357
262	$2,579	$7,718	$10,297	$876,638
263	$2,557	$7,741	$10,297	$868,898
264	$2,534	$7,763	$10,297	$861,135

第22年供款共

$123,570

第22年利息

$31,887

第22年共還本金

$91,683

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,512	$7,786	$10,297	$853,349
266	$2,489	$7,809	$10,297	$845,540
267	$2,466	$7,831	$10,297	$837,709
268	$2,443	$7,854	$10,297	$829,855
269	$2,420	$7,877	$10,297	$821,978
270	$2,397	$7,900	$10,297	$814,078
271	$2,374	$7,923	$10,297	$806,154
272	$2,351	$7,946	$10,297	$798,208
273	$2,328	$7,969	$10,297	$790,239
274	$2,305	$7,993	$10,297	$782,246
275	$2,282	$8,016	$10,297	$774,230
276	$2,258	$8,039	$10,297	$766,191

第23年供款共

$123,570

第23年利息

$28,626

第23年共還本金

$94,944

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,235	$8,063	$10,297	$758,128
278	$2,211	$8,086	$10,297	$750,042
279	$2,188	$8,110	$10,297	$741,932
280	$2,164	$8,134	$10,297	$733,799
281	$2,140	$8,157	$10,297	$725,641
282	$2,116	$8,181	$10,297	$717,460
283	$2,093	$8,205	$10,297	$709,255
284	$2,069	$8,229	$10,297	$701,027
285	$2,045	$8,253	$10,297	$692,774
286	$2,021	$8,277	$10,297	$684,497
287	$1,996	$8,301	$10,297	$676,196
288	$1,972	$8,325	$10,297	$667,871

第24年供款共

$123,570

第24年利息

$25,249

第24年共還本金

$98,321

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,948	$8,350	$10,297	$659,521
290	$1,924	$8,374	$10,297	$651,147
291	$1,899	$8,398	$10,297	$642,749
292	$1,875	$8,423	$10,297	$634,326
293	$1,850	$8,447	$10,297	$625,879
294	$1,825	$8,472	$10,297	$617,407
295	$1,801	$8,497	$10,297	$608,910
296	$1,776	$8,522	$10,297	$600,388
297	$1,751	$8,546	$10,297	$591,842
298	$1,726	$8,571	$10,297	$583,271
299	$1,701	$8,596	$10,297	$574,674
300	$1,676	$8,621	$10,297	$566,053

第25年供款共

$123,570

第25年利息

$21,752

第25年共還本金

$101,817

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,651	$8,647	$10,297	$557,407
302	$1,626	$8,672	$10,297	$548,735
303	$1,600	$8,697	$10,297	$540,038
304	$1,575	$8,722	$10,297	$531,315
305	$1,550	$8,748	$10,297	$522,568
306	$1,524	$8,773	$10,297	$513,794
307	$1,499	$8,799	$10,297	$504,995
308	$1,473	$8,825	$10,297	$496,171
309	$1,447	$8,850	$10,297	$487,320
310	$1,421	$8,876	$10,297	$478,444
311	$1,395	$8,902	$10,297	$469,542
312	$1,369	$8,928	$10,297	$460,614

第26年供款共

$123,570

第26年利息

$18,131

第26年共還本金

$105,439

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,343	$8,954	$10,297	$451,660
314	$1,317	$8,980	$10,297	$442,680
315	$1,291	$9,006	$10,297	$433,674
316	$1,265	$9,033	$10,297	$424,641
317	$1,239	$9,059	$10,297	$415,582
318	$1,212	$9,085	$10,297	$406,497
319	$1,186	$9,112	$10,297	$397,385
320	$1,159	$9,138	$10,297	$388,246
321	$1,132	$9,165	$10,297	$379,081
322	$1,106	$9,192	$10,297	$369,890
323	$1,079	$9,219	$10,297	$360,671
324	$1,052	$9,246	$10,297	$351,425

第27年供款共

$123,570

第27年利息

$14,381

第27年共還本金

$109,189

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,025	$9,273	$10,297	$342,153
326	$998	$9,300	$10,297	$332,853
327	$971	$9,327	$10,297	$323,527
328	$944	$9,354	$10,297	$314,173
329	$916	$9,381	$10,297	$304,792
330	$889	$9,409	$10,297	$295,383
331	$862	$9,436	$10,297	$285,947
332	$834	$9,463	$10,297	$276,484
333	$806	$9,491	$10,297	$266,993
334	$779	$9,519	$10,297	$257,474
335	$751	$9,547	$10,297	$247,927
336	$723	$9,574	$10,297	$238,353

第28年供款共

$123,570

第28年利息

$10,497

第28年共還本金

$113,072

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$695	$9,602	$10,297	$228,751
338	$667	$9,630	$10,297	$219,120
339	$639	$9,658	$10,297	$209,462
340	$611	$9,687	$10,297	$199,775
341	$583	$9,715	$10,297	$190,060
342	$554	$9,743	$10,297	$180,317
343	$526	$9,772	$10,297	$170,546
344	$497	$9,800	$10,297	$160,746
345	$469	$9,829	$10,297	$150,917
346	$440	$9,857	$10,297	$141,060
347	$411	$9,886	$10,297	$131,174
348	$383	$9,915	$10,297	$121,259

第29年供款共

$123,570

第29年利息

$6,476

第29年共還本金

$117,094

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$354	$9,944	$10,297	$111,315
350	$325	$9,973	$10,297	$101,342
351	$296	$10,002	$10,297	$91,340
352	$266	$10,031	$10,297	$81,309
353	$237	$10,060	$10,297	$71,249
354	$208	$10,090	$10,297	$61,159
355	$178	$10,119	$10,297	$51,040
356	$149	$10,149	$10,297	$40,891
357	$119	$10,178	$10,297	$30,713
358	$90	$10,208	$10,297	$20,505
359	$60	$10,238	$10,297	$10,268
360	$30	$10,268	$10,297	$0

第30年供款共

$123,570

第30年利息

$2,311

第30年共還本金

$121,259

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$9,743,898

Disclaimer

Recommended properties

Mort. Insurance
info