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$9,761,655

Monthly Payment
$10,427

Down Payment

$5,678,000

Total Loan

$2,322,000

Total int. paid

$1,431,655

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$6,008,000

Base on DTI ratio

$20,854

Budget of property purchase

HK$6,008,000

Down Payment

$5,678,000
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

$20,854

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

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 VISTA PARADISO BLK 02

thumb_up

VISTA PARADISO BLK 02

760 ft²

@10,855

GFA

944 ft²

@8,739

local_fire_department HIT

Sale$8.25 M

760 ft²

@10,855

GFA

944 ft²

@8,739

Sale$8.25 M

local_fire_department HIT

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

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS KINGSTON HTS

1,093 ft²

@8,234

GFA

1,498 ft²

@6,008

local_offer Good Catch

Sale$9 M

1,093 ft²

@8,234

GFA

1,498 ft²

@6,008

Sale$9 M

local_offer Good Catch

Tai Po THE REGENT TWR 01

thumb_up

THE REGENT TWR 01

524 ft²

@16,794

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.8 M

524 ft²

@16,794

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King

KOL VR

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan OCEANAIRE

thumb_up

OCEANAIRE

772 ft²

@11,658

GFA

1,014 ft²

@8,876

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$9 M

772 ft²

@11,658

GFA

1,014 ft²

@8,876

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

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

Ma On Shan TSENG TAU TSUEN

thumb_up

TSENG TAU TSUEN

GFA

700 ft²

@10,000

local_fire_department HIT

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT

Sai Kung CLEAR WATER BAY

thumb_up

Clear Water Bay Nice duplex

GFA

1,400 ft²

@6,357

local_fire_department HIT

Sale$8.9 M

GFA

1,400 ft²

@6,357

Sale$8.9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@14,113

local_fire_department HIT local_offer Good Catch

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT local_offer Good Catch

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN 3 bedroom with river view (Rented)

760 ft²

@10,921

GFA

1,075 ft²

@7,721

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8.3 M

760 ft²

@10,921

GFA

1,075 ft²

@7,721

Sale$8.3 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$13,897	$10,679	$8,751	$7,468
1.500	$14,414	$11,205	$9,287	$8,014
2.000	$14,942	$11,747	$9,842	$8,583
2.500	$15,483	$12,304	$10,417	$9,175
3.000	$16,035	$12,878	$11,011	$9,790
3.500	$16,600	$13,467	$11,624	$10,427
4.000	$17,176	$14,071	$12,256	$11,086
4.500	$17,763	$14,690	$12,906	$11,765
5.000	$18,362	$15,324	$13,574	$12,465
5.500	$18,973	$15,973	$14,259	$13,184
6.000	$19,594	$16,636	$14,961	$13,922

Monthly Payment$10,427

Term

30Year

Loan amount

$2,322,000

Total int. paid

$1,431,655

Total Loan and Interest

$3,753,655

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$6,773	$3,654	$10,427	$2,318,346
2	$6,762	$3,665	$10,427	$2,314,681
3	$6,751	$3,676	$10,427	$2,311,005
4	$6,740	$3,686	$10,427	$2,307,319
5	$6,730	$3,697	$10,427	$2,303,622
6	$6,719	$3,708	$10,427	$2,299,914
7	$6,708	$3,719	$10,427	$2,296,195
8	$6,697	$3,730	$10,427	$2,292,465
9	$6,686	$3,740	$10,427	$2,288,725
10	$6,675	$3,751	$10,427	$2,284,973
11	$6,665	$3,762	$10,427	$2,281,211
12	$6,654	$3,773	$10,427	$2,277,438

第1年供款共

$125,122

第1年利息

$80,560

第1年共還本金

$44,562

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$6,643	$3,784	$10,427	$2,273,654
14	$6,631	$3,795	$10,427	$2,269,858
15	$6,620	$3,806	$10,427	$2,266,052
16	$6,609	$3,817	$10,427	$2,262,234
17	$6,598	$3,829	$10,427	$2,258,406
18	$6,587	$3,840	$10,427	$2,254,566
19	$6,576	$3,851	$10,427	$2,250,715
20	$6,565	$3,862	$10,427	$2,246,853
21	$6,553	$3,873	$10,427	$2,242,979
22	$6,542	$3,885	$10,427	$2,239,094
23	$6,531	$3,896	$10,427	$2,235,198
24	$6,519	$3,907	$10,427	$2,231,291

第2年供款共

$125,122

第2年利息

$78,975

第2年共還本金

$46,147

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$6,508	$3,919	$10,427	$2,227,372
26	$6,497	$3,930	$10,427	$2,223,442
27	$6,485	$3,942	$10,427	$2,219,500
28	$6,474	$3,953	$10,427	$2,215,546
29	$6,462	$3,965	$10,427	$2,211,582
30	$6,450	$3,976	$10,427	$2,207,605
31	$6,439	$3,988	$10,427	$2,203,617
32	$6,427	$4,000	$10,427	$2,199,618
33	$6,416	$4,011	$10,427	$2,195,606
34	$6,404	$4,023	$10,427	$2,191,584
35	$6,392	$4,035	$10,427	$2,187,549
36	$6,380	$4,046	$10,427	$2,183,502

第3年供款共

$125,122

第3年利息

$77,333

第3年共還本金

$47,788

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$6,369	$4,058	$10,427	$2,179,444
38	$6,357	$4,070	$10,427	$2,175,374
39	$6,345	$4,082	$10,427	$2,171,292
40	$6,333	$4,094	$10,427	$2,167,198
41	$6,321	$4,106	$10,427	$2,163,092
42	$6,309	$4,118	$10,427	$2,158,974
43	$6,297	$4,130	$10,427	$2,154,845
44	$6,285	$4,142	$10,427	$2,150,703
45	$6,273	$4,154	$10,427	$2,146,549
46	$6,261	$4,166	$10,427	$2,142,383
47	$6,249	$4,178	$10,427	$2,138,205
48	$6,236	$4,190	$10,427	$2,134,014

第4年供款共

$125,122

第4年利息

$75,634

第4年共還本金

$49,488

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$6,224	$4,203	$10,427	$2,129,812
50	$6,212	$4,215	$10,427	$2,125,597
51	$6,200	$4,227	$10,427	$2,121,370
52	$6,187	$4,239	$10,427	$2,117,130
53	$6,175	$4,252	$10,427	$2,112,878
54	$6,163	$4,264	$10,427	$2,108,614
55	$6,150	$4,277	$10,427	$2,104,337
56	$6,138	$4,289	$10,427	$2,100,048
57	$6,125	$4,302	$10,427	$2,095,746
58	$6,113	$4,314	$10,427	$2,091,432
59	$6,100	$4,327	$10,427	$2,087,105
60	$6,087	$4,339	$10,427	$2,082,766

第5年供款共

$125,122

第5年利息

$73,874

第5年共還本金

$51,248

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$6,075	$4,352	$10,427	$2,078,414
62	$6,062	$4,365	$10,427	$2,074,049
63	$6,049	$4,378	$10,427	$2,069,672
64	$6,037	$4,390	$10,427	$2,065,281
65	$6,024	$4,403	$10,427	$2,060,878
66	$6,011	$4,416	$10,427	$2,056,462
67	$5,998	$4,429	$10,427	$2,052,034
68	$5,985	$4,442	$10,427	$2,047,592
69	$5,972	$4,455	$10,427	$2,043,137
70	$5,959	$4,468	$10,427	$2,038,670
71	$5,946	$4,481	$10,427	$2,034,189
72	$5,933	$4,494	$10,427	$2,029,695

第6年供款共

$125,122

第6年利息

$72,051

第6年共還本金

$53,071

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$5,920	$4,507	$10,427	$2,025,188
74	$5,907	$4,520	$10,427	$2,020,668
75	$5,894	$4,533	$10,427	$2,016,135
76	$5,880	$4,546	$10,427	$2,011,589
77	$5,867	$4,560	$10,427	$2,007,029
78	$5,854	$4,573	$10,427	$2,002,456
79	$5,840	$4,586	$10,427	$1,997,870
80	$5,827	$4,600	$10,427	$1,993,270
81	$5,814	$4,613	$10,427	$1,988,657
82	$5,800	$4,627	$10,427	$1,984,030
83	$5,787	$4,640	$10,427	$1,979,390
84	$5,773	$4,654	$10,427	$1,974,737

第7年供款共

$125,122

第7年利息

$70,163

第7年共還本金

$54,959

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$5,760	$4,667	$10,427	$1,970,069
86	$5,746	$4,681	$10,427	$1,965,389
87	$5,732	$4,694	$10,427	$1,960,694
88	$5,719	$4,708	$10,427	$1,955,986
89	$5,705	$4,722	$10,427	$1,951,264
90	$5,691	$4,736	$10,427	$1,946,529
91	$5,677	$4,749	$10,427	$1,941,779
92	$5,664	$4,763	$10,427	$1,937,016
93	$5,650	$4,777	$10,427	$1,932,239
94	$5,636	$4,791	$10,427	$1,927,447
95	$5,622	$4,805	$10,427	$1,922,642
96	$5,608	$4,819	$10,427	$1,917,823

第8年供款共

$125,122

第8年利息

$68,209

第8年共還本金

$56,913

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$5,594	$4,833	$10,427	$1,912,990
98	$5,580	$4,847	$10,427	$1,908,143
99	$5,565	$4,861	$10,427	$1,903,281
100	$5,551	$4,876	$10,427	$1,898,406
101	$5,537	$4,890	$10,427	$1,893,516
102	$5,523	$4,904	$10,427	$1,888,612
103	$5,508	$4,918	$10,427	$1,883,694
104	$5,494	$4,933	$10,427	$1,878,761
105	$5,480	$4,947	$10,427	$1,873,814
106	$5,465	$4,962	$10,427	$1,868,852
107	$5,451	$4,976	$10,427	$1,863,876
108	$5,436	$4,991	$10,427	$1,858,886

第9年供款共

$125,122

第9年利息

$66,184

第9年共還本金

$58,937

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$5,422	$5,005	$10,427	$1,853,881
110	$5,407	$5,020	$10,427	$1,848,861
111	$5,393	$5,034	$10,427	$1,843,827
112	$5,378	$5,049	$10,427	$1,838,778
113	$5,363	$5,064	$10,427	$1,833,714
114	$5,348	$5,078	$10,427	$1,828,636
115	$5,334	$5,093	$10,427	$1,823,542
116	$5,319	$5,108	$10,427	$1,818,434
117	$5,304	$5,123	$10,427	$1,813,311
118	$5,289	$5,138	$10,427	$1,808,173
119	$5,274	$5,153	$10,427	$1,803,020
120	$5,259	$5,168	$10,427	$1,797,852

第10年供款共

$125,122

第10年利息

$64,088

第10年共還本金

$61,034

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$5,244	$5,183	$10,427	$1,792,669
122	$5,229	$5,198	$10,427	$1,787,471
123	$5,213	$5,213	$10,427	$1,782,257
124	$5,198	$5,229	$10,427	$1,777,029
125	$5,183	$5,244	$10,427	$1,771,785
126	$5,168	$5,259	$10,427	$1,766,526
127	$5,152	$5,274	$10,427	$1,761,251
128	$5,137	$5,290	$10,427	$1,755,962
129	$5,122	$5,305	$10,427	$1,750,656
130	$5,106	$5,321	$10,427	$1,745,336
131	$5,091	$5,336	$10,427	$1,739,999
132	$5,075	$5,352	$10,427	$1,734,648

第11年供款共

$125,122

第11年利息

$61,917

第11年共還本金

$63,204

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$5,059	$5,367	$10,427	$1,729,280
134	$5,044	$5,383	$10,427	$1,723,897
135	$5,028	$5,399	$10,427	$1,718,498
136	$5,012	$5,415	$10,427	$1,713,084
137	$4,996	$5,430	$10,427	$1,707,653
138	$4,981	$5,446	$10,427	$1,702,207
139	$4,965	$5,462	$10,427	$1,696,745
140	$4,949	$5,478	$10,427	$1,691,267
141	$4,933	$5,494	$10,427	$1,685,773
142	$4,917	$5,510	$10,427	$1,680,263
143	$4,901	$5,526	$10,427	$1,674,737
144	$4,885	$5,542	$10,427	$1,669,195

第12年供款共

$125,122

第12年利息

$59,669

第12年共還本金

$65,452

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$4,868	$5,558	$10,427	$1,663,637
146	$4,852	$5,575	$10,427	$1,658,062
147	$4,836	$5,591	$10,427	$1,652,471
148	$4,820	$5,607	$10,427	$1,646,864
149	$4,803	$5,623	$10,427	$1,641,241
150	$4,787	$5,640	$10,427	$1,635,601
151	$4,771	$5,656	$10,427	$1,629,945
152	$4,754	$5,673	$10,427	$1,624,272
153	$4,737	$5,689	$10,427	$1,618,582
154	$4,721	$5,706	$10,427	$1,612,877
155	$4,704	$5,723	$10,427	$1,607,154
156	$4,688	$5,739	$10,427	$1,601,415

第13年供款共

$125,122

第13年利息

$57,341

第13年共還本金

$67,780

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$4,671	$5,756	$10,427	$1,595,659
158	$4,654	$5,773	$10,427	$1,589,886
159	$4,637	$5,790	$10,427	$1,584,096
160	$4,620	$5,807	$10,427	$1,578,290
161	$4,603	$5,823	$10,427	$1,572,466
162	$4,586	$5,840	$10,427	$1,566,626
163	$4,569	$5,857	$10,427	$1,560,768
164	$4,552	$5,875	$10,427	$1,554,894
165	$4,535	$5,892	$10,427	$1,549,002
166	$4,518	$5,909	$10,427	$1,543,093
167	$4,501	$5,926	$10,427	$1,537,167
168	$4,483	$5,943	$10,427	$1,531,223

第14年供款共

$125,122

第14年利息

$54,931

第14年共還本金

$70,191

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$4,466	$5,961	$10,427	$1,525,263
170	$4,449	$5,978	$10,427	$1,519,285
171	$4,431	$5,996	$10,427	$1,513,289
172	$4,414	$6,013	$10,427	$1,507,276
173	$4,396	$6,031	$10,427	$1,501,245
174	$4,379	$6,048	$10,427	$1,495,197
175	$4,361	$6,066	$10,427	$1,489,131
176	$4,343	$6,084	$10,427	$1,483,048
177	$4,326	$6,101	$10,427	$1,476,947
178	$4,308	$6,119	$10,427	$1,470,827
179	$4,290	$6,137	$10,427	$1,464,691
180	$4,272	$6,155	$10,427	$1,458,536

第15年供款共

$125,122

第15年利息

$52,434

第15年共還本金

$72,688

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$4,254	$6,173	$10,427	$1,452,363
182	$4,236	$6,191	$10,427	$1,446,172
183	$4,218	$6,209	$10,427	$1,439,963
184	$4,200	$6,227	$10,427	$1,433,737
185	$4,182	$6,245	$10,427	$1,427,491
186	$4,164	$6,263	$10,427	$1,421,228
187	$4,145	$6,282	$10,427	$1,414,947
188	$4,127	$6,300	$10,427	$1,408,647
189	$4,109	$6,318	$10,427	$1,402,328
190	$4,090	$6,337	$10,427	$1,395,992
191	$4,072	$6,355	$10,427	$1,389,637
192	$4,053	$6,374	$10,427	$1,383,263

第16年供款共

$125,122

第16年利息

$49,849

第16年共還本金

$75,273

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$4,035	$6,392	$10,427	$1,376,871
194	$4,016	$6,411	$10,427	$1,370,460
195	$3,997	$6,430	$10,427	$1,364,030
196	$3,978	$6,448	$10,427	$1,357,582
197	$3,960	$6,467	$10,427	$1,351,114
198	$3,941	$6,486	$10,427	$1,344,628
199	$3,922	$6,505	$10,427	$1,338,123
200	$3,903	$6,524	$10,427	$1,331,599
201	$3,884	$6,543	$10,427	$1,325,056
202	$3,865	$6,562	$10,427	$1,318,494
203	$3,846	$6,581	$10,427	$1,311,913
204	$3,826	$6,600	$10,427	$1,305,313

第17年供款共

$125,122

第17年利息

$47,172

第17年共還本金

$77,950

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,807	$6,620	$10,427	$1,298,693
206	$3,788	$6,639	$10,427	$1,292,054
207	$3,768	$6,658	$10,427	$1,285,396
208	$3,749	$6,678	$10,427	$1,278,718
209	$3,730	$6,697	$10,427	$1,272,021
210	$3,710	$6,717	$10,427	$1,265,304
211	$3,690	$6,736	$10,427	$1,258,568
212	$3,671	$6,756	$10,427	$1,251,812
213	$3,651	$6,776	$10,427	$1,245,036
214	$3,631	$6,795	$10,427	$1,238,240
215	$3,612	$6,815	$10,427	$1,231,425
216	$3,592	$6,835	$10,427	$1,224,590

第18年供款共

$125,122

第18年利息

$44,399

第18年共還本金

$80,723

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,572	$6,855	$10,427	$1,217,735
218	$3,552	$6,875	$10,427	$1,210,860
219	$3,532	$6,895	$10,427	$1,203,965
220	$3,512	$6,915	$10,427	$1,197,049
221	$3,491	$6,935	$10,427	$1,190,114
222	$3,471	$6,956	$10,427	$1,183,158
223	$3,451	$6,976	$10,427	$1,176,182
224	$3,431	$6,996	$10,427	$1,169,186
225	$3,410	$7,017	$10,427	$1,162,169
226	$3,390	$7,037	$10,427	$1,155,132
227	$3,369	$7,058	$10,427	$1,148,075
228	$3,349	$7,078	$10,427	$1,140,996

第19年供款共

$125,122

第19年利息

$41,528

第19年共還本金

$83,594

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,328	$7,099	$10,427	$1,133,897
230	$3,307	$7,120	$10,427	$1,126,778
231	$3,286	$7,140	$10,427	$1,119,637
232	$3,266	$7,161	$10,427	$1,112,476
233	$3,245	$7,182	$10,427	$1,105,294
234	$3,224	$7,203	$10,427	$1,098,091
235	$3,203	$7,224	$10,427	$1,090,867
236	$3,182	$7,245	$10,427	$1,083,622
237	$3,161	$7,266	$10,427	$1,076,356
238	$3,139	$7,287	$10,427	$1,069,068
239	$3,118	$7,309	$10,427	$1,061,760
240	$3,097	$7,330	$10,427	$1,054,430

第20年供款共

$125,122

第20年利息

$38,555

第20年共還本金

$86,567

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,075	$7,351	$10,427	$1,047,078
242	$3,054	$7,373	$10,427	$1,039,705
243	$3,032	$7,394	$10,427	$1,032,311
244	$3,011	$7,416	$10,427	$1,024,895
245	$2,989	$7,438	$10,427	$1,017,457
246	$2,968	$7,459	$10,427	$1,009,998
247	$2,946	$7,481	$10,427	$1,002,517
248	$2,924	$7,503	$10,427	$995,014
249	$2,902	$7,525	$10,427	$987,490
250	$2,880	$7,547	$10,427	$979,943
251	$2,858	$7,569	$10,427	$972,374
252	$2,836	$7,591	$10,427	$964,784

第21年供款共

$125,122

第21年利息

$35,476

第21年共還本金

$89,646

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,814	$7,613	$10,427	$957,171
254	$2,792	$7,635	$10,427	$949,536
255	$2,769	$7,657	$10,427	$941,878
256	$2,747	$7,680	$10,427	$934,199
257	$2,725	$7,702	$10,427	$926,497
258	$2,702	$7,725	$10,427	$918,772
259	$2,680	$7,747	$10,427	$911,025
260	$2,657	$7,770	$10,427	$903,255
261	$2,634	$7,792	$10,427	$895,463
262	$2,612	$7,815	$10,427	$887,648
263	$2,589	$7,838	$10,427	$879,810
264	$2,566	$7,861	$10,427	$871,950

第22年供款共

$125,122

第22年利息

$32,288

第22年共還本金

$92,834

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,543	$7,884	$10,427	$864,066
266	$2,520	$7,907	$10,427	$856,159
267	$2,497	$7,930	$10,427	$848,230
268	$2,474	$7,953	$10,427	$840,277
269	$2,451	$7,976	$10,427	$832,301
270	$2,428	$7,999	$10,427	$824,301
271	$2,404	$8,023	$10,427	$816,279
272	$2,381	$8,046	$10,427	$808,233
273	$2,357	$8,069	$10,427	$800,163
274	$2,334	$8,093	$10,427	$792,070
275	$2,310	$8,117	$10,427	$783,954
276	$2,287	$8,140	$10,427	$775,814

第23年供款共

$125,122

第23年利息

$28,986

第23年共還本金

$96,136

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,263	$8,164	$10,427	$767,649
278	$2,239	$8,188	$10,427	$759,462
279	$2,215	$8,212	$10,427	$751,250
280	$2,191	$8,236	$10,427	$743,014
281	$2,167	$8,260	$10,427	$734,755
282	$2,143	$8,284	$10,427	$726,471
283	$2,119	$8,308	$10,427	$718,163
284	$2,095	$8,332	$10,427	$709,831
285	$2,070	$8,356	$10,427	$701,474
286	$2,046	$8,381	$10,427	$693,093
287	$2,022	$8,405	$10,427	$684,688
288	$1,997	$8,430	$10,427	$676,258

第24年供款共

$125,122

第24年利息

$25,567

第24年共還本金

$99,555

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,972	$8,454	$10,427	$667,804
290	$1,948	$8,479	$10,427	$659,325
291	$1,923	$8,504	$10,427	$650,821
292	$1,898	$8,529	$10,427	$642,292
293	$1,873	$8,553	$10,427	$633,739
294	$1,848	$8,578	$10,427	$625,161
295	$1,823	$8,603	$10,427	$616,557
296	$1,798	$8,629	$10,427	$607,929
297	$1,773	$8,654	$10,427	$599,275
298	$1,748	$8,679	$10,427	$590,596
299	$1,723	$8,704	$10,427	$581,892
300	$1,697	$8,730	$10,427	$573,162

第25年供款共

$125,122

第25年利息

$22,026

第25年共還本金

$103,096

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,672	$8,755	$10,427	$564,407
302	$1,646	$8,781	$10,427	$555,626
303	$1,621	$8,806	$10,427	$546,820
304	$1,595	$8,832	$10,427	$537,988
305	$1,569	$8,858	$10,427	$529,130
306	$1,543	$8,884	$10,427	$520,247
307	$1,517	$8,909	$10,427	$511,338
308	$1,491	$8,935	$10,427	$502,402
309	$1,465	$8,961	$10,427	$493,441
310	$1,439	$8,988	$10,427	$484,453
311	$1,413	$9,014	$10,427	$475,439
312	$1,387	$9,040	$10,427	$466,399

第26年供款共

$125,122

第26年利息

$18,359

第26年共還本金

$106,763

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,360	$9,066	$10,427	$457,333
314	$1,334	$9,093	$10,427	$448,240
315	$1,307	$9,119	$10,427	$439,120
316	$1,281	$9,146	$10,427	$429,974
317	$1,254	$9,173	$10,427	$420,801
318	$1,227	$9,199	$10,427	$411,602
319	$1,201	$9,226	$10,427	$402,376
320	$1,174	$9,253	$10,427	$393,122
321	$1,147	$9,280	$10,427	$383,842
322	$1,120	$9,307	$10,427	$374,535
323	$1,092	$9,334	$10,427	$365,200
324	$1,065	$9,362	$10,427	$355,839

第27年供款共

$125,122

第27年利息

$14,562

第27年共還本金

$110,560

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,038	$9,389	$10,427	$346,450
326	$1,010	$9,416	$10,427	$337,034
327	$983	$9,444	$10,427	$327,590
328	$955	$9,471	$10,427	$318,118
329	$928	$9,499	$10,427	$308,619
330	$900	$9,527	$10,427	$299,093
331	$872	$9,554	$10,427	$289,538
332	$844	$9,582	$10,427	$279,956
333	$817	$9,610	$10,427	$270,346
334	$789	$9,638	$10,427	$260,707
335	$760	$9,666	$10,427	$251,041
336	$732	$9,695	$10,427	$241,346

第28年供款共

$125,122

第28年利息

$10,629

第28年共還本金

$114,493

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$704	$9,723	$10,427	$231,623
338	$676	$9,751	$10,427	$221,872
339	$647	$9,780	$10,427	$212,092
340	$619	$9,808	$10,427	$202,284
341	$590	$9,837	$10,427	$192,447
342	$561	$9,866	$10,427	$182,582
343	$533	$9,894	$10,427	$172,688
344	$504	$9,923	$10,427	$162,764
345	$475	$9,952	$10,427	$152,812
346	$446	$9,981	$10,427	$142,831
347	$417	$10,010	$10,427	$132,821
348	$387	$10,039	$10,427	$122,782

第29年供款共

$125,122

第29年利息

$6,557

第29年共還本金

$118,565

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$358	$10,069	$10,427	$112,713
350	$329	$10,098	$10,427	$102,615
351	$299	$10,128	$10,427	$92,487
352	$270	$10,157	$10,427	$82,330
353	$240	$10,187	$10,427	$72,144
354	$210	$10,216	$10,427	$61,927
355	$181	$10,246	$10,427	$51,681
356	$151	$10,276	$10,427	$41,405
357	$121	$10,306	$10,427	$31,099
358	$91	$10,336	$10,427	$20,763
359	$61	$10,366	$10,427	$10,396
360	$30	$10,396	$10,427	$0

第30年供款共

$125,122

第30年利息

$2,340

第30年共還本金

$122,782

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$9,761,655

Disclaimer

Recommended properties

Mort. Insurance
info