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$9,800,498

Monthly Payment
$10,710

Down Payment

$5,615,000

Total Loan

$2,385,000

Total int. paid

$1,470,498

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$5,945,000

Base on DTI ratio

$21,419

Budget of property purchase

HK$5,945,000

Down Payment

$5,615,000
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

$21,419

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

SAI KUNG PARK MEDITERRANEAN

704 ft²

@11,790

local_offer Good Catch

Sale$8.3 M

704 ft²

@11,790

Sale$8.3 M

local_offer Good Catch

Sai Kung SAI SHA WHOLE BLOCK HSE

thumb_up

SAI KENG

GFA

1,200 ft²

@6,833

real_estate_agent Rare

Sale$8.2 M

GFA

1,200 ft²

@6,833

Sale$8.2 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

564 ft²

@15,071

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.5 M

564 ft²

@15,071

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Clearwater Bay CHAN UK VILLAGE

thumb_up

Nicely Renovated House

700 ft²

@10,000

GFA

700 ft²

@10,000

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

700 ft²

@10,000

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Shatin GRANDVILLE

thumb_up

GRANDVILLE

612 ft²

@13,072

GFA

756 ft²

@10,582

local_fire_department HIT

Sale$8 M

612 ft²

@13,072

GFA

756 ft²

@10,582

Sale$8 M

local_fire_department HIT

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05

605 ft²

@11,702

GFA

808 ft²

@8,762

local_fire_department HIT

Sale$7.08 M

605 ft²

@11,702

GFA

808 ft²

@8,762

Sale$7.08 M

local_fire_department HIT

Shatin THE MET. ACAPPELLA WING 1

thumb_up

THE MET. ACAPPELLA WING 1

413 ft²

@18,160

real_estate_agent Rare

Sale$7.5 M

413 ft²

@18,160

Sale$7.5 M

real_estate_agent Rare

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

527 ft²

@13,852

GFA

696 ft²

@10,489

local_fire_department HIT

Sale$7.3 M

527 ft²

@13,852

GFA

696 ft²

@10,489

Sale$7.3 M

local_fire_department HIT

Sole

KOL

Shatin THE PAVILIA FARM II

thumb_up

THE PAVILIA FARM II

324 ft²

@22,469

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Sale$7.28 M

324 ft²

@22,469

Sale$7.28 M

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Fanling ONE INNOVALE PH 02 TWR C

thumb_up

ONE INNOVALE PH 02 TWR C

477 ft²

@15,723

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.5 M

477 ft²

@15,723

Sale$7.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin KAK TIN VILLAGE NAM KAU

thumb_up

KAK TIN VILLAGE NAM KAU

GFA

700 ft²

@11,429

real_estate_agent Rare

Sale$8 M

GFA

700 ft²

@11,429

Sale$8 M

real_estate_agent Rare

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

787 ft²

@11,436

GFA

1,004 ft²

@8,964

local_fire_department HIT

Sale$9 M

787 ft²

@11,436

GFA

1,004 ft²

@8,964

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$14,274	$10,968	$8,988	$7,671
1.500	$14,805	$11,509	$9,538	$8,231
2.000	$15,348	$12,065	$10,109	$8,815
2.500	$15,903	$12,638	$10,700	$9,424
3.000	$16,470	$13,227	$11,310	$10,055
3.500	$17,050	$13,832	$11,940	$10,710
4.000	$17,642	$14,453	$12,589	$11,386
4.500	$18,245	$15,089	$13,257	$12,084
5.000	$18,860	$15,740	$13,942	$12,803
5.500	$19,487	$16,406	$14,646	$13,542
6.000	$20,126	$17,087	$15,367	$14,299

Monthly Payment$10,710

Term

30Year

Loan amount

$2,385,000

Total int. paid

$1,470,498

Total Loan and Interest

$3,855,498

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$6,956	$3,753	$10,710	$2,381,247
2	$6,945	$3,764	$10,710	$2,377,482
3	$6,934	$3,775	$10,710	$2,373,707
4	$6,923	$3,786	$10,710	$2,369,920
5	$6,912	$3,797	$10,710	$2,366,123
6	$6,901	$3,809	$10,710	$2,362,314
7	$6,890	$3,820	$10,710	$2,358,495
8	$6,879	$3,831	$10,710	$2,354,664
9	$6,868	$3,842	$10,710	$2,350,822
10	$6,857	$3,853	$10,710	$2,346,969
11	$6,845	$3,864	$10,710	$2,343,104
12	$6,834	$3,876	$10,710	$2,339,229

第1年供款共

$128,517

第1年利息

$82,745

第1年共還本金

$45,771

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$6,823	$3,887	$10,710	$2,335,342
14	$6,811	$3,898	$10,710	$2,331,444
15	$6,800	$3,910	$10,710	$2,327,534
16	$6,789	$3,921	$10,710	$2,323,613
17	$6,777	$3,933	$10,710	$2,319,680
18	$6,766	$3,944	$10,710	$2,315,736
19	$6,754	$3,955	$10,710	$2,311,781
20	$6,743	$3,967	$10,710	$2,307,814
21	$6,731	$3,979	$10,710	$2,303,835
22	$6,720	$3,990	$10,710	$2,299,845
23	$6,708	$4,002	$10,710	$2,295,843
24	$6,696	$4,014	$10,710	$2,291,830

第2年供款共

$128,517

第2年利息

$81,117

第2年共還本金

$47,399

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$6,685	$4,025	$10,710	$2,287,804
26	$6,673	$4,037	$10,710	$2,283,767
27	$6,661	$4,049	$10,710	$2,279,719
28	$6,649	$4,061	$10,710	$2,275,658
29	$6,637	$4,072	$10,710	$2,271,586
30	$6,625	$4,084	$10,710	$2,267,502
31	$6,614	$4,096	$10,710	$2,263,405
32	$6,602	$4,108	$10,710	$2,259,297
33	$6,590	$4,120	$10,710	$2,255,177
34	$6,578	$4,132	$10,710	$2,251,045
35	$6,566	$4,144	$10,710	$2,246,901
36	$6,553	$4,156	$10,710	$2,242,745

第3年供款共

$128,517

第3年利息

$79,432

第3年共還本金

$49,085

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$6,541	$4,168	$10,710	$2,238,576
38	$6,529	$4,181	$10,710	$2,234,396
39	$6,517	$4,193	$10,710	$2,230,203
40	$6,505	$4,205	$10,710	$2,225,998
41	$6,492	$4,217	$10,710	$2,221,781
42	$6,480	$4,230	$10,710	$2,217,551
43	$6,468	$4,242	$10,710	$2,213,309
44	$6,455	$4,254	$10,710	$2,209,055
45	$6,443	$4,267	$10,710	$2,204,789
46	$6,431	$4,279	$10,710	$2,200,510
47	$6,418	$4,292	$10,710	$2,196,218
48	$6,406	$4,304	$10,710	$2,191,914

第4年供款共

$128,517

第4年利息

$77,686

第4年共還本金

$50,831

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$6,393	$4,317	$10,710	$2,187,597
50	$6,380	$4,329	$10,710	$2,183,268
51	$6,368	$4,342	$10,710	$2,178,926
52	$6,355	$4,355	$10,710	$2,174,572
53	$6,343	$4,367	$10,710	$2,170,204
54	$6,330	$4,380	$10,710	$2,165,824
55	$6,317	$4,393	$10,710	$2,161,432
56	$6,304	$4,406	$10,710	$2,157,026
57	$6,291	$4,418	$10,710	$2,152,608
58	$6,278	$4,431	$10,710	$2,148,177
59	$6,266	$4,444	$10,710	$2,143,732
60	$6,253	$4,457	$10,710	$2,139,275

第5年供款共

$128,517

第5年利息

$75,878

第5年共還本金

$52,639

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$6,240	$4,470	$10,710	$2,134,805
62	$6,227	$4,483	$10,710	$2,130,322
63	$6,213	$4,496	$10,710	$2,125,826
64	$6,200	$4,509	$10,710	$2,121,316
65	$6,187	$4,523	$10,710	$2,116,794
66	$6,174	$4,536	$10,710	$2,112,258
67	$6,161	$4,549	$10,710	$2,107,709
68	$6,147	$4,562	$10,710	$2,103,147
69	$6,134	$4,576	$10,710	$2,098,571
70	$6,121	$4,589	$10,710	$2,093,982
71	$6,107	$4,602	$10,710	$2,089,380
72	$6,094	$4,616	$10,710	$2,084,764

第6年供款共

$128,517

第6年利息

$74,006

第6年共還本金

$54,511

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$6,081	$4,629	$10,710	$2,080,135
74	$6,067	$4,643	$10,710	$2,075,492
75	$6,054	$4,656	$10,710	$2,070,836
76	$6,040	$4,670	$10,710	$2,066,167
77	$6,026	$4,683	$10,710	$2,061,483
78	$6,013	$4,697	$10,710	$2,056,786
79	$5,999	$4,711	$10,710	$2,052,075
80	$5,985	$4,724	$10,710	$2,047,351
81	$5,971	$4,738	$10,710	$2,042,613
82	$5,958	$4,752	$10,710	$2,037,860
83	$5,944	$4,766	$10,710	$2,033,094
84	$5,930	$4,780	$10,710	$2,028,315

第7年供款共

$128,517

第7年利息

$72,067

第7年共還本金

$56,450

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$5,916	$4,794	$10,710	$2,023,521
86	$5,902	$4,808	$10,710	$2,018,713
87	$5,888	$4,822	$10,710	$2,013,891
88	$5,874	$4,836	$10,710	$2,009,055
89	$5,860	$4,850	$10,710	$2,004,205
90	$5,846	$4,864	$10,710	$1,999,341
91	$5,831	$4,878	$10,710	$1,994,463
92	$5,817	$4,893	$10,710	$1,989,570
93	$5,803	$4,907	$10,710	$1,984,664
94	$5,789	$4,921	$10,710	$1,979,743
95	$5,774	$4,935	$10,710	$1,974,807
96	$5,760	$4,950	$10,710	$1,969,857

第8年供款共

$128,517

第8年利息

$70,059

第8年共還本金

$58,457

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$5,745	$4,964	$10,710	$1,964,893
98	$5,731	$4,979	$10,710	$1,959,914
99	$5,716	$4,993	$10,710	$1,954,921
100	$5,702	$5,008	$10,710	$1,949,913
101	$5,687	$5,022	$10,710	$1,944,891
102	$5,673	$5,037	$10,710	$1,939,853
103	$5,658	$5,052	$10,710	$1,934,802
104	$5,643	$5,067	$10,710	$1,929,735
105	$5,628	$5,081	$10,710	$1,924,654
106	$5,614	$5,096	$10,710	$1,919,558
107	$5,599	$5,111	$10,710	$1,914,447
108	$5,584	$5,126	$10,710	$1,909,321

第9年供款共

$128,517

第9年利息

$67,980

第9年共還本金

$60,537

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$5,569	$5,141	$10,710	$1,904,180
110	$5,554	$5,156	$10,710	$1,899,024
111	$5,539	$5,171	$10,710	$1,893,853
112	$5,524	$5,186	$10,710	$1,888,667
113	$5,509	$5,201	$10,710	$1,883,466
114	$5,493	$5,216	$10,710	$1,878,250
115	$5,478	$5,231	$10,710	$1,873,018
116	$5,463	$5,247	$10,710	$1,867,771
117	$5,448	$5,262	$10,710	$1,862,509
118	$5,432	$5,277	$10,710	$1,857,232
119	$5,417	$5,293	$10,710	$1,851,939
120	$5,401	$5,308	$10,710	$1,846,631

第10年供款共

$128,517

第10年利息

$65,827

第10年共還本金

$62,690

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$5,386	$5,324	$10,710	$1,841,307
122	$5,370	$5,339	$10,710	$1,835,968
123	$5,355	$5,355	$10,710	$1,830,613
124	$5,339	$5,370	$10,710	$1,825,243
125	$5,324	$5,386	$10,710	$1,819,857
126	$5,308	$5,402	$10,710	$1,814,455
127	$5,292	$5,418	$10,710	$1,809,037
128	$5,276	$5,433	$10,710	$1,803,604
129	$5,261	$5,449	$10,710	$1,798,155
130	$5,245	$5,465	$10,710	$1,792,690
131	$5,229	$5,481	$10,710	$1,787,209
132	$5,213	$5,497	$10,710	$1,781,712

第11年供款共

$128,517

第11年利息

$63,597

第11年共還本金

$64,919

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$5,197	$5,513	$10,710	$1,776,199
134	$5,181	$5,529	$10,710	$1,770,669
135	$5,164	$5,545	$10,710	$1,765,124
136	$5,148	$5,561	$10,710	$1,759,563
137	$5,132	$5,578	$10,710	$1,753,985
138	$5,116	$5,594	$10,710	$1,748,391
139	$5,099	$5,610	$10,710	$1,742,781
140	$5,083	$5,627	$10,710	$1,737,154
141	$5,067	$5,643	$10,710	$1,731,511
142	$5,050	$5,659	$10,710	$1,725,852
143	$5,034	$5,676	$10,710	$1,720,176
144	$5,017	$5,693	$10,710	$1,714,483

第12年供款共

$128,517

第12年利息

$61,288

第12年共還本金

$67,228

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$5,001	$5,709	$10,710	$1,708,774
146	$4,984	$5,726	$10,710	$1,703,048
147	$4,967	$5,742	$10,710	$1,697,306
148	$4,950	$5,759	$10,710	$1,691,547
149	$4,934	$5,776	$10,710	$1,685,771
150	$4,917	$5,793	$10,710	$1,679,978
151	$4,900	$5,810	$10,710	$1,674,168
152	$4,883	$5,827	$10,710	$1,668,341
153	$4,866	$5,844	$10,710	$1,662,497
154	$4,849	$5,861	$10,710	$1,656,637
155	$4,832	$5,878	$10,710	$1,650,759
156	$4,815	$5,895	$10,710	$1,644,864

第13年供款共

$128,517

第13年利息

$58,897

第13年共還本金

$69,619

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$4,798	$5,912	$10,710	$1,638,952
158	$4,780	$5,929	$10,710	$1,633,022
159	$4,763	$5,947	$10,710	$1,627,075
160	$4,746	$5,964	$10,710	$1,621,111
161	$4,728	$5,981	$10,710	$1,615,130
162	$4,711	$5,999	$10,710	$1,609,131
163	$4,693	$6,016	$10,710	$1,603,115
164	$4,676	$6,034	$10,710	$1,597,081
165	$4,658	$6,052	$10,710	$1,591,029
166	$4,641	$6,069	$10,710	$1,584,960
167	$4,623	$6,087	$10,710	$1,578,873
168	$4,605	$6,105	$10,710	$1,572,768

第14年供款共

$128,517

第14年利息

$56,421

第14年共還本金

$72,096

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$4,587	$6,122	$10,710	$1,566,646
170	$4,569	$6,140	$10,710	$1,560,505
171	$4,551	$6,158	$10,710	$1,554,347
172	$4,534	$6,176	$10,710	$1,548,171
173	$4,515	$6,194	$10,710	$1,541,977
174	$4,497	$6,212	$10,710	$1,535,765
175	$4,479	$6,230	$10,710	$1,529,534
176	$4,461	$6,249	$10,710	$1,523,286
177	$4,443	$6,267	$10,710	$1,517,019
178	$4,425	$6,285	$10,710	$1,510,734
179	$4,406	$6,303	$10,710	$1,504,430
180	$4,388	$6,322	$10,710	$1,498,108

第15年供款共

$128,517

第15年利息

$53,857

第15年共還本金

$74,660

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$4,369	$6,340	$10,710	$1,491,768
182	$4,351	$6,359	$10,710	$1,485,409
183	$4,332	$6,377	$10,710	$1,479,032
184	$4,314	$6,396	$10,710	$1,472,636
185	$4,295	$6,415	$10,710	$1,466,222
186	$4,276	$6,433	$10,710	$1,459,789
187	$4,258	$6,452	$10,710	$1,453,337
188	$4,239	$6,471	$10,710	$1,446,866
189	$4,220	$6,490	$10,710	$1,440,376
190	$4,201	$6,509	$10,710	$1,433,867
191	$4,182	$6,528	$10,710	$1,427,340
192	$4,163	$6,547	$10,710	$1,420,793

第16年供款共

$128,517

第16年利息

$51,201

第16年共還本金

$77,315

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$4,144	$6,566	$10,710	$1,414,227
194	$4,125	$6,585	$10,710	$1,407,643
195	$4,106	$6,604	$10,710	$1,401,039
196	$4,086	$6,623	$10,710	$1,394,415
197	$4,067	$6,643	$10,710	$1,387,772
198	$4,048	$6,662	$10,710	$1,381,110
199	$4,028	$6,681	$10,710	$1,374,429
200	$4,009	$6,701	$10,710	$1,367,728
201	$3,989	$6,721	$10,710	$1,361,007
202	$3,970	$6,740	$10,710	$1,354,267
203	$3,950	$6,760	$10,710	$1,347,508
204	$3,930	$6,779	$10,710	$1,340,728

第17年供款共

$128,517

第17年利息

$48,451

第17年共還本金

$80,065

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,910	$6,799	$10,710	$1,333,929
206	$3,891	$6,819	$10,710	$1,327,110
207	$3,871	$6,839	$10,710	$1,320,271
208	$3,851	$6,859	$10,710	$1,313,412
209	$3,831	$6,879	$10,710	$1,306,533
210	$3,811	$6,899	$10,710	$1,299,634
211	$3,791	$6,919	$10,710	$1,292,715
212	$3,770	$6,939	$10,710	$1,285,776
213	$3,750	$6,960	$10,710	$1,278,816
214	$3,730	$6,980	$10,710	$1,271,836
215	$3,710	$7,000	$10,710	$1,264,836
216	$3,689	$7,021	$10,710	$1,257,815

第18年供款共

$128,517

第18年利息

$45,604

第18年共還本金

$82,913

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,669	$7,041	$10,710	$1,250,774
218	$3,648	$7,062	$10,710	$1,243,713
219	$3,627	$7,082	$10,710	$1,236,630
220	$3,607	$7,103	$10,710	$1,229,528
221	$3,586	$7,124	$10,710	$1,222,404
222	$3,565	$7,144	$10,710	$1,215,260
223	$3,545	$7,165	$10,710	$1,208,094
224	$3,524	$7,186	$10,710	$1,200,908
225	$3,503	$7,207	$10,710	$1,193,701
226	$3,482	$7,228	$10,710	$1,186,473
227	$3,461	$7,249	$10,710	$1,179,224
228	$3,439	$7,270	$10,710	$1,171,954

第19年供款共

$128,517

第19年利息

$42,655

第19年共還本金

$85,862

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,418	$7,292	$10,710	$1,164,662
230	$3,397	$7,313	$10,710	$1,157,349
231	$3,376	$7,334	$10,710	$1,150,015
232	$3,354	$7,356	$10,710	$1,142,660
233	$3,333	$7,377	$10,710	$1,135,283
234	$3,311	$7,398	$10,710	$1,127,884
235	$3,290	$7,420	$10,710	$1,120,464
236	$3,268	$7,442	$10,710	$1,113,023
237	$3,246	$7,463	$10,710	$1,105,559
238	$3,225	$7,485	$10,710	$1,098,074
239	$3,203	$7,507	$10,710	$1,090,567
240	$3,181	$7,529	$10,710	$1,083,038

第20年供款共

$128,517

第20年利息

$39,601

第20年共還本金

$88,916

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,159	$7,551	$10,710	$1,075,487
242	$3,137	$7,573	$10,710	$1,067,914
243	$3,115	$7,595	$10,710	$1,060,319
244	$3,093	$7,617	$10,710	$1,052,702
245	$3,070	$7,639	$10,710	$1,045,063
246	$3,048	$7,662	$10,710	$1,037,401
247	$3,026	$7,684	$10,710	$1,029,717
248	$3,003	$7,706	$10,710	$1,022,011
249	$2,981	$7,729	$10,710	$1,014,282
250	$2,958	$7,751	$10,710	$1,006,531
251	$2,936	$7,774	$10,710	$998,757
252	$2,913	$7,797	$10,710	$990,960

第21年供款共

$128,517

第21年利息

$36,439

第21年共還本金

$92,078

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,890	$7,819	$10,710	$983,141
254	$2,867	$7,842	$10,710	$975,298
255	$2,845	$7,865	$10,710	$967,433
256	$2,822	$7,888	$10,710	$959,545
257	$2,799	$7,911	$10,710	$951,634
258	$2,776	$7,934	$10,710	$943,700
259	$2,752	$7,957	$10,710	$935,743
260	$2,729	$7,980	$10,710	$927,762
261	$2,706	$8,004	$10,710	$919,759
262	$2,683	$8,027	$10,710	$911,732
263	$2,659	$8,050	$10,710	$903,681
264	$2,636	$8,074	$10,710	$895,607

第22年供款共

$128,517

第22年利息

$33,164

第22年共還本金

$95,353

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,612	$8,098	$10,710	$887,510
266	$2,589	$8,121	$10,710	$879,388
267	$2,565	$8,145	$10,710	$871,244
268	$2,541	$8,169	$10,710	$863,075
269	$2,517	$8,192	$10,710	$854,883
270	$2,493	$8,216	$10,710	$846,666
271	$2,469	$8,240	$10,710	$838,426
272	$2,445	$8,264	$10,710	$830,162
273	$2,421	$8,288	$10,710	$821,873
274	$2,397	$8,313	$10,710	$813,561
275	$2,373	$8,337	$10,710	$805,224
276	$2,349	$8,361	$10,710	$796,863

第23年供款共

$128,517

第23年利息

$29,772

第23年共還本金

$98,744

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,324	$8,386	$10,710	$788,477
278	$2,300	$8,410	$10,710	$780,067
279	$2,275	$8,435	$10,710	$771,633
280	$2,251	$8,459	$10,710	$763,174
281	$2,226	$8,484	$10,710	$754,690
282	$2,201	$8,509	$10,710	$746,181
283	$2,176	$8,533	$10,710	$737,648
284	$2,151	$8,558	$10,710	$729,090
285	$2,127	$8,583	$10,710	$720,506
286	$2,101	$8,608	$10,710	$711,898
287	$2,076	$8,633	$10,710	$703,265
288	$2,051	$8,659	$10,710	$694,606

第24年供款共

$128,517

第24年利息

$26,260

第24年共還本金

$102,256

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$2,026	$8,684	$10,710	$685,923
290	$2,001	$8,709	$10,710	$677,213
291	$1,975	$8,735	$10,710	$668,479
292	$1,950	$8,760	$10,710	$659,719
293	$1,924	$8,786	$10,710	$650,933
294	$1,899	$8,811	$10,710	$642,122
295	$1,873	$8,837	$10,710	$633,285
296	$1,847	$8,863	$10,710	$624,423
297	$1,821	$8,888	$10,710	$615,534
298	$1,795	$8,914	$10,710	$606,620
299	$1,769	$8,940	$10,710	$597,679
300	$1,743	$8,966	$10,710	$588,713

第25年供款共

$128,517

第25年利息

$22,623

第25年共還本金

$105,893

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,717	$8,993	$10,710	$579,720
302	$1,691	$9,019	$10,710	$570,701
303	$1,665	$9,045	$10,710	$561,656
304	$1,638	$9,072	$10,710	$552,585
305	$1,612	$9,098	$10,710	$543,487
306	$1,585	$9,125	$10,710	$534,362
307	$1,559	$9,151	$10,710	$525,211
308	$1,532	$9,178	$10,710	$516,033
309	$1,505	$9,205	$10,710	$506,829
310	$1,478	$9,231	$10,710	$497,597
311	$1,451	$9,258	$10,710	$488,339
312	$1,424	$9,285	$10,710	$479,053

第26年供款共

$128,517

第26年利息

$18,857

第26年共還本金

$109,660

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,397	$9,312	$10,710	$469,741
314	$1,370	$9,340	$10,710	$460,401
315	$1,343	$9,367	$10,710	$451,034
316	$1,316	$9,394	$10,710	$441,640
317	$1,288	$9,422	$10,710	$432,218
318	$1,261	$9,449	$10,710	$422,769
319	$1,233	$9,477	$10,710	$413,293
320	$1,205	$9,504	$10,710	$403,788
321	$1,178	$9,532	$10,710	$394,257
322	$1,150	$9,560	$10,710	$384,697
323	$1,122	$9,588	$10,710	$375,109
324	$1,094	$9,616	$10,710	$365,493

第27年供款共

$128,517

第27年利息

$14,957

第27年共還本金

$113,560

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,066	$9,644	$10,710	$355,850
326	$1,038	$9,672	$10,710	$346,178
327	$1,010	$9,700	$10,710	$336,478
328	$981	$9,728	$10,710	$326,750
329	$953	$9,757	$10,710	$316,993
330	$925	$9,785	$10,710	$307,208
331	$896	$9,814	$10,710	$297,394
332	$867	$9,842	$10,710	$287,552
333	$839	$9,871	$10,710	$277,681
334	$810	$9,900	$10,710	$267,781
335	$781	$9,929	$10,710	$257,852
336	$752	$9,958	$10,710	$247,894

第28年供款共

$128,517

第28年利息

$10,918

第28年共還本金

$117,599

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$723	$9,987	$10,710	$237,908
338	$694	$10,016	$10,710	$227,892
339	$665	$10,045	$10,710	$217,847
340	$635	$10,074	$10,710	$207,773
341	$606	$10,104	$10,710	$197,669
342	$577	$10,133	$10,710	$187,536
343	$547	$10,163	$10,710	$177,373
344	$517	$10,192	$10,710	$167,181
345	$488	$10,222	$10,710	$156,958
346	$458	$10,252	$10,710	$146,707
347	$428	$10,282	$10,710	$136,425
348	$398	$10,312	$10,710	$126,113

第29年供款共

$128,517

第29年利息

$6,735

第29年共還本金

$121,782

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$368	$10,342	$10,710	$115,771
350	$338	$10,372	$10,710	$105,399
351	$307	$10,402	$10,710	$94,997
352	$277	$10,433	$10,710	$84,564
353	$247	$10,463	$10,710	$74,101
354	$216	$10,494	$10,710	$63,607
355	$186	$10,524	$10,710	$53,083
356	$155	$10,555	$10,710	$42,528
357	$124	$10,586	$10,710	$31,943
358	$93	$10,617	$10,710	$21,326
359	$62	$10,648	$10,710	$10,679
360	$31	$10,679	$10,710	$0

第30年供款共

$128,517

第30年利息

$2,404

第30年共還本金

$126,113

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$9,800,498

Disclaimer

Recommended properties

Mort. Insurance
info