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$10,033,939

Monthly Payment
$12,109

Down Payment

$5,345,000

Total Loan

$2,655,000

Total int. paid

$1,703,939

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$5,675,000

Base on DTI ratio

$24,216

Budget of property purchase

HK$5,675,000

Down Payment

$5,345,000
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

$24,216

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 PROVIDENCE BAY TWR 21

thumb_up

PROVIDENCE BAY TWR 21

646 ft²

@13,932

GFA

822 ft²

@10,949

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$9 M

646 ft²

@13,932

GFA

822 ft²

@10,949

Sale$9 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@11,007

GFA

927 ft²

@8,846

local_fire_department HIT

Sale$8.2 M

745 ft²

@11,007

GFA

927 ft²

@8,846

Sale$8.2 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,481

GFA

875 ft²

@9,486

vpn_key Key

Sale$8.3 M

665 ft²

@12,481

GFA

875 ft²

@9,486

Sale$8.3 M

vpn_key Key

Shatin GARDEN VISTA BLK E

thumb_up

GARDEN VISTA BLK E

688 ft²

@11,919

GFA

854 ft²

@9,602

local_fire_department HIT

Sale$8.2 M

688 ft²

@11,919

GFA

854 ft²

@9,602

Sale$8.2 M

local_fire_department HIT

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@16,865

local_fire_department HIT hotel_class King

Sale$8.5 M

504 ft²

@16,865

Sale$8.5 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

479 ft²

@16,701

local_fire_department HIT

Sale$8 M

479 ft²

@16,701

Sale$8 M

local_fire_department HIT

Tseung Kwan O SAVANNAH

thumb_up

SAVANNAH

448 ft²

@18,973

local_fire_department HIT

Sale$8.5 M

448 ft²

@18,973

Sale$8.5 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 11

thumb_up

DAWNING VIEWS BLK 11

616 ft²

@12,175

GFA

868 ft²

@8,641

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.5 M

616 ft²

@12,175

GFA

868 ft²

@8,641

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

511 ft²

@15,264

local_fire_department HIT

Sale$7.8 M

511 ft²

@15,264

Sale$7.8 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,702

GFA

792 ft²

@11,212

local_fire_department HIT

Sale$8.88 M

604 ft²

@14,702

GFA

792 ft²

@11,212

Sale$8.88 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

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Interest Rate	15Year	20Year	25Year	30Year
1.000	$15,890	$12,210	$10,006	$8,540
1.500	$16,481	$12,812	$10,618	$9,163
2.000	$17,085	$13,431	$11,253	$9,813
2.500	$17,703	$14,069	$11,911	$10,490
3.000	$18,335	$14,725	$12,590	$11,194
3.500	$18,980	$15,398	$13,292	$11,922
3.625	$19,144	$15,569	$13,470	$12,108
4.000	$19,639	$16,089	$14,014	$12,675
4.500	$20,311	$16,797	$14,757	$13,452
5.000	$20,996	$17,522	$15,521	$14,253
5.500	$21,694	$18,263	$16,304	$15,075
6.000	$22,404	$19,021	$17,106	$15,918

Monthly Payment$12,109

Term

30Year

Loan amount

$2,655,000

Total int. paid

$1,703,939

Total Loan and Interest

$4,358,939

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$8,020	$4,088	$12,108	$2,650,912
2	$8,008	$4,100	$12,108	$2,646,812
3	$7,996	$4,113	$12,108	$2,642,699
4	$7,983	$4,125	$12,108	$2,638,574
5	$7,971	$4,137	$12,108	$2,634,437
6	$7,958	$4,150	$12,108	$2,630,287
7	$7,946	$4,163	$12,108	$2,626,124
8	$7,933	$4,175	$12,108	$2,621,949
9	$7,920	$4,188	$12,108	$2,617,762
10	$7,908	$4,200	$12,108	$2,613,561
11	$7,895	$4,213	$12,108	$2,609,348
12	$7,882	$4,226	$12,108	$2,605,123

第1年供款共

$145,298

第1年利息

$95,420

第1年共還本金

$49,877

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$7,870	$4,239	$12,108	$2,600,884
14	$7,857	$4,251	$12,108	$2,596,633
15	$7,844	$4,264	$12,108	$2,592,369
16	$7,831	$4,277	$12,108	$2,588,091
17	$7,818	$4,290	$12,108	$2,583,801
18	$7,805	$4,303	$12,108	$2,579,499
19	$7,792	$4,316	$12,108	$2,575,183
20	$7,779	$4,329	$12,108	$2,570,854
21	$7,766	$4,342	$12,108	$2,566,512
22	$7,753	$4,355	$12,108	$2,562,156
23	$7,740	$4,368	$12,108	$2,557,788
24	$7,727	$4,382	$12,108	$2,553,407

第2年供款共

$145,298

第2年利息

$93,582

第2年共還本金

$51,716

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$7,713	$4,395	$12,108	$2,549,012
26	$7,700	$4,408	$12,108	$2,544,604
27	$7,687	$4,421	$12,108	$2,540,183
28	$7,673	$4,435	$12,108	$2,535,748
29	$7,660	$4,448	$12,108	$2,531,300
30	$7,647	$4,462	$12,108	$2,526,838
31	$7,633	$4,475	$12,108	$2,522,363
32	$7,620	$4,489	$12,108	$2,517,875
33	$7,606	$4,502	$12,108	$2,513,373
34	$7,592	$4,516	$12,108	$2,508,857
35	$7,579	$4,529	$12,108	$2,504,328
36	$7,565	$4,543	$12,108	$2,499,785

第3年供款共

$145,298

第3年利息

$91,676

第3年共還本金

$53,622

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$7,551	$4,557	$12,108	$2,495,228
38	$7,538	$4,570	$12,108	$2,490,657
39	$7,524	$4,584	$12,108	$2,486,073
40	$7,510	$4,598	$12,108	$2,481,475
41	$7,496	$4,612	$12,108	$2,476,863
42	$7,482	$4,626	$12,108	$2,472,237
43	$7,468	$4,640	$12,108	$2,467,597
44	$7,454	$4,654	$12,108	$2,462,943
45	$7,440	$4,668	$12,108	$2,458,275
46	$7,426	$4,682	$12,108	$2,453,593
47	$7,412	$4,696	$12,108	$2,448,897
48	$7,398	$4,710	$12,108	$2,444,186

第4年供款共

$145,298

第4年利息

$89,699

第4年共還本金

$55,598

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$7,383	$4,725	$12,108	$2,439,461
50	$7,369	$4,739	$12,108	$2,434,723
51	$7,355	$4,753	$12,108	$2,429,969
52	$7,341	$4,768	$12,108	$2,425,202
53	$7,326	$4,782	$12,108	$2,420,420
54	$7,312	$4,796	$12,108	$2,415,623
55	$7,297	$4,811	$12,108	$2,410,812
56	$7,283	$4,826	$12,108	$2,405,987
57	$7,268	$4,840	$12,108	$2,401,147
58	$7,253	$4,855	$12,108	$2,396,292
59	$7,239	$4,869	$12,108	$2,391,422
60	$7,224	$4,884	$12,108	$2,386,538

第5年供款共

$145,298

第5年利息

$87,650

第5年共還本金

$57,648

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$7,209	$4,899	$12,108	$2,381,640
62	$7,195	$4,914	$12,108	$2,376,726
63	$7,180	$4,928	$12,108	$2,371,797
64	$7,165	$4,943	$12,108	$2,366,854
65	$7,150	$4,958	$12,108	$2,361,896
66	$7,135	$4,973	$12,108	$2,356,923
67	$7,120	$4,988	$12,108	$2,351,934
68	$7,105	$5,003	$12,108	$2,346,931
69	$7,090	$5,018	$12,108	$2,341,912
70	$7,075	$5,034	$12,108	$2,336,879
71	$7,059	$5,049	$12,108	$2,331,830
72	$7,044	$5,064	$12,108	$2,326,766

第6年供款共

$145,298

第6年利息

$85,525

第6年共還本金

$59,773

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$7,029	$5,079	$12,108	$2,321,686
74	$7,013	$5,095	$12,108	$2,316,592
75	$6,998	$5,110	$12,108	$2,311,482
76	$6,983	$5,126	$12,108	$2,306,356
77	$6,967	$5,141	$12,108	$2,301,215
78	$6,952	$5,157	$12,108	$2,296,058
79	$6,936	$5,172	$12,108	$2,290,886
80	$6,920	$5,188	$12,108	$2,285,699
81	$6,905	$5,203	$12,108	$2,280,495
82	$6,889	$5,219	$12,108	$2,275,276
83	$6,873	$5,235	$12,108	$2,270,041
84	$6,857	$5,251	$12,108	$2,264,790

第7年供款共

$145,298

第7年利息

$83,322

第7年共還本金

$61,976

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$6,842	$5,267	$12,108	$2,259,524
86	$6,826	$5,283	$12,108	$2,254,241
87	$6,810	$5,298	$12,108	$2,248,943
88	$6,794	$5,314	$12,108	$2,243,628
89	$6,778	$5,331	$12,108	$2,238,298
90	$6,762	$5,347	$12,108	$2,232,951
91	$6,745	$5,363	$12,108	$2,227,588
92	$6,729	$5,379	$12,108	$2,222,209
93	$6,713	$5,395	$12,108	$2,216,814
94	$6,697	$5,412	$12,108	$2,211,402
95	$6,680	$5,428	$12,108	$2,205,975
96	$6,664	$5,444	$12,108	$2,200,530

第8年供款共

$145,298

第8年利息

$81,038

第8年共還本金

$64,260

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$6,647	$5,461	$12,108	$2,195,070
98	$6,631	$5,477	$12,108	$2,189,592
99	$6,614	$5,494	$12,108	$2,184,099
100	$6,598	$5,510	$12,108	$2,178,588
101	$6,581	$5,527	$12,108	$2,173,061
102	$6,564	$5,544	$12,108	$2,167,517
103	$6,548	$5,560	$12,108	$2,161,957
104	$6,531	$5,577	$12,108	$2,156,380
105	$6,514	$5,594	$12,108	$2,150,786
106	$6,497	$5,611	$12,108	$2,145,175
107	$6,480	$5,628	$12,108	$2,139,547
108	$6,463	$5,645	$12,108	$2,133,902

第9年供款共

$145,298

第9年利息

$78,669

第9年共還本金

$66,628

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$6,446	$5,662	$12,108	$2,128,240
110	$6,429	$5,679	$12,108	$2,122,561
111	$6,412	$5,696	$12,108	$2,116,864
112	$6,395	$5,713	$12,108	$2,111,151
113	$6,377	$5,731	$12,108	$2,105,420
114	$6,360	$5,748	$12,108	$2,099,672
115	$6,343	$5,765	$12,108	$2,093,907
116	$6,325	$5,783	$12,108	$2,088,124
117	$6,308	$5,800	$12,108	$2,082,324
118	$6,290	$5,818	$12,108	$2,076,506
119	$6,273	$5,835	$12,108	$2,070,670
120	$6,255	$5,853	$12,108	$2,064,817

第10年供款共

$145,298

第10年利息

$76,214

第10年共還本金

$69,084

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$6,237	$5,871	$12,108	$2,058,947
122	$6,220	$5,888	$12,108	$2,053,058
123	$6,202	$5,906	$12,108	$2,047,152
124	$6,184	$5,924	$12,108	$2,041,228
125	$6,166	$5,942	$12,108	$2,035,286
126	$6,148	$5,960	$12,108	$2,029,326
127	$6,130	$5,978	$12,108	$2,023,348
128	$6,112	$5,996	$12,108	$2,017,352
129	$6,094	$6,014	$12,108	$2,011,338
130	$6,076	$6,032	$12,108	$2,005,306
131	$6,058	$6,050	$12,108	$1,999,256
132	$6,039	$6,069	$12,108	$1,993,187

第11年供款共

$145,298

第11年利息

$73,667

第11年共還本金

$71,631

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$6,021	$6,087	$12,108	$1,987,100
134	$6,003	$6,105	$12,108	$1,980,994
135	$5,984	$6,124	$12,108	$1,974,870
136	$5,966	$6,142	$12,108	$1,968,728
137	$5,947	$6,161	$12,108	$1,962,567
138	$5,929	$6,180	$12,108	$1,956,387
139	$5,910	$6,198	$12,108	$1,950,189
140	$5,891	$6,217	$12,108	$1,943,972
141	$5,872	$6,236	$12,108	$1,937,736
142	$5,854	$6,255	$12,108	$1,931,482
143	$5,835	$6,273	$12,108	$1,925,208
144	$5,816	$6,292	$12,108	$1,918,916

第12年供款共

$145,298

第12年利息

$71,027

第12年共還本金

$74,271

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$5,797	$6,311	$12,108	$1,912,605
146	$5,778	$6,331	$12,108	$1,906,274
147	$5,759	$6,350	$12,108	$1,899,924
148	$5,739	$6,369	$12,108	$1,893,556
149	$5,720	$6,388	$12,108	$1,887,168
150	$5,701	$6,407	$12,108	$1,880,760
151	$5,681	$6,427	$12,108	$1,874,334
152	$5,662	$6,446	$12,108	$1,867,887
153	$5,643	$6,466	$12,108	$1,861,422
154	$5,623	$6,485	$12,108	$1,854,937
155	$5,603	$6,505	$12,108	$1,848,432
156	$5,584	$6,524	$12,108	$1,841,908

第13年供款共

$145,298

第13年利息

$68,290

第13年共還本金

$77,008

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$5,564	$6,544	$12,108	$1,835,364
158	$5,544	$6,564	$12,108	$1,828,800
159	$5,524	$6,584	$12,108	$1,822,216
160	$5,505	$6,604	$12,108	$1,815,613
161	$5,485	$6,623	$12,108	$1,808,989
162	$5,465	$6,644	$12,108	$1,802,346
163	$5,445	$6,664	$12,108	$1,795,682
164	$5,424	$6,684	$12,108	$1,788,998
165	$5,404	$6,704	$12,108	$1,782,294
166	$5,384	$6,724	$12,108	$1,775,570
167	$5,364	$6,744	$12,108	$1,768,826
168	$5,343	$6,765	$12,108	$1,762,061

第14年供款共

$145,298

第14年利息

$65,451

第14年共還本金

$79,847

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$5,323	$6,785	$12,108	$1,755,276
170	$5,302	$6,806	$12,108	$1,748,470
171	$5,282	$6,826	$12,108	$1,741,644
172	$5,261	$6,847	$12,108	$1,734,797
173	$5,241	$6,868	$12,108	$1,727,929
174	$5,220	$6,888	$12,108	$1,721,041
175	$5,199	$6,909	$12,108	$1,714,131
176	$5,178	$6,930	$12,108	$1,707,201
177	$5,157	$6,951	$12,108	$1,700,250
178	$5,136	$6,972	$12,108	$1,693,278
179	$5,115	$6,993	$12,108	$1,686,285
180	$5,094	$7,014	$12,108	$1,679,271

第15年供款共

$145,298

第15年利息

$62,508

第15年共還本金

$82,790

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$5,073	$7,035	$12,108	$1,672,236
182	$5,052	$7,057	$12,108	$1,665,179
183	$5,030	$7,078	$12,108	$1,658,101
184	$5,009	$7,099	$12,108	$1,651,002
185	$4,987	$7,121	$12,108	$1,643,881
186	$4,966	$7,142	$12,108	$1,636,739
187	$4,944	$7,164	$12,108	$1,629,575
188	$4,923	$7,185	$12,108	$1,622,390
189	$4,901	$7,207	$12,108	$1,615,182
190	$4,879	$7,229	$12,108	$1,607,953
191	$4,857	$7,251	$12,108	$1,600,703
192	$4,835	$7,273	$12,108	$1,593,430

第16年供款共

$145,298

第16年利息

$59,457

第16年共還本金

$85,841

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$4,813	$7,295	$12,108	$1,586,135
194	$4,791	$7,317	$12,108	$1,578,818
195	$4,769	$7,339	$12,108	$1,571,480
196	$4,747	$7,361	$12,108	$1,564,119
197	$4,725	$7,383	$12,108	$1,556,735
198	$4,703	$7,406	$12,108	$1,549,330
199	$4,680	$7,428	$12,108	$1,541,902
200	$4,658	$7,450	$12,108	$1,534,452
201	$4,635	$7,473	$12,108	$1,526,979
202	$4,613	$7,495	$12,108	$1,519,483
203	$4,590	$7,518	$12,108	$1,511,965
204	$4,567	$7,541	$12,108	$1,504,425

第17年供款共

$145,298

第17年利息

$56,293

第17年共還本金

$89,005

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$4,545	$7,564	$12,108	$1,496,861
206	$4,522	$7,586	$12,108	$1,489,275
207	$4,499	$7,609	$12,108	$1,481,665
208	$4,476	$7,632	$12,108	$1,474,033
209	$4,453	$7,655	$12,108	$1,466,378
210	$4,430	$7,678	$12,108	$1,458,699
211	$4,406	$7,702	$12,108	$1,450,998
212	$4,383	$7,725	$12,108	$1,443,273
213	$4,360	$7,748	$12,108	$1,435,524
214	$4,336	$7,772	$12,108	$1,427,753
215	$4,313	$7,795	$12,108	$1,419,958
216	$4,289	$7,819	$12,108	$1,412,139

第18年供款共

$145,298

第18年利息

$53,012

第18年共還本金

$92,286

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$4,266	$7,842	$12,108	$1,404,296
218	$4,242	$7,866	$12,108	$1,396,430
219	$4,218	$7,890	$12,108	$1,388,541
220	$4,195	$7,914	$12,108	$1,380,627
221	$4,171	$7,938	$12,108	$1,372,690
222	$4,147	$7,961	$12,108	$1,364,728
223	$4,123	$7,986	$12,108	$1,356,743
224	$4,098	$8,010	$12,108	$1,348,733
225	$4,074	$8,034	$12,108	$1,340,699
226	$4,050	$8,058	$12,108	$1,332,641
227	$4,026	$8,082	$12,108	$1,324,558
228	$4,001	$8,107	$12,108	$1,316,451

第19年供款共

$145,298

第19年利息

$49,611

第19年共還本金

$95,687

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$3,977	$8,131	$12,108	$1,308,320
230	$3,952	$8,156	$12,108	$1,300,164
231	$3,928	$8,181	$12,108	$1,291,984
232	$3,903	$8,205	$12,108	$1,283,778
233	$3,878	$8,230	$12,108	$1,275,548
234	$3,853	$8,255	$12,108	$1,267,293
235	$3,828	$8,280	$12,108	$1,259,013
236	$3,803	$8,305	$12,108	$1,250,708
237	$3,778	$8,330	$12,108	$1,242,378
238	$3,753	$8,355	$12,108	$1,234,023
239	$3,728	$8,380	$12,108	$1,225,643
240	$3,702	$8,406	$12,108	$1,217,237

第20年供款共

$145,298

第20年利息

$46,084

第20年共還本金

$99,214

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,677	$8,431	$12,108	$1,208,806
242	$3,652	$8,457	$12,108	$1,200,350
243	$3,626	$8,482	$12,108	$1,191,868
244	$3,600	$8,508	$12,108	$1,183,360
245	$3,575	$8,533	$12,108	$1,174,826
246	$3,549	$8,559	$12,108	$1,166,267
247	$3,523	$8,585	$12,108	$1,157,682
248	$3,497	$8,611	$12,108	$1,149,071
249	$3,471	$8,637	$12,108	$1,140,434
250	$3,445	$8,663	$12,108	$1,131,771
251	$3,419	$8,689	$12,108	$1,123,082
252	$3,393	$8,716	$12,108	$1,114,366

第21年供款共

$145,298

第21年利息

$42,427

第21年共還本金

$102,871

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$3,366	$8,742	$12,108	$1,105,624
254	$3,340	$8,768	$12,108	$1,096,856
255	$3,313	$8,795	$12,108	$1,088,061
256	$3,287	$8,821	$12,108	$1,079,240
257	$3,260	$8,848	$12,108	$1,070,392
258	$3,233	$8,875	$12,108	$1,061,517
259	$3,207	$8,901	$12,108	$1,052,616
260	$3,180	$8,928	$12,108	$1,043,687
261	$3,153	$8,955	$12,108	$1,034,732
262	$3,126	$8,982	$12,108	$1,025,750
263	$3,099	$9,010	$12,108	$1,016,740
264	$3,071	$9,037	$12,108	$1,007,703

第22年供款共

$145,298

第22年利息

$38,635

第22年共還本金

$106,663

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$3,044	$9,064	$12,108	$998,639
266	$3,017	$9,091	$12,108	$989,548
267	$2,989	$9,119	$12,108	$980,429
268	$2,962	$9,146	$12,108	$971,283
269	$2,934	$9,174	$12,108	$962,109
270	$2,906	$9,202	$12,108	$952,907
271	$2,879	$9,230	$12,108	$943,677
272	$2,851	$9,257	$12,108	$934,420
273	$2,823	$9,285	$12,108	$925,134
274	$2,795	$9,313	$12,108	$915,821
275	$2,767	$9,342	$12,108	$906,479
276	$2,738	$9,370	$12,108	$897,109

第23年供款共

$145,298

第23年利息

$34,704

第23年共還本金

$110,594

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,710	$9,398	$12,108	$887,711
278	$2,682	$9,427	$12,108	$878,285
279	$2,653	$9,455	$12,108	$868,830
280	$2,625	$9,484	$12,108	$859,346
281	$2,596	$9,512	$12,108	$849,834
282	$2,567	$9,541	$12,108	$840,293
283	$2,538	$9,570	$12,108	$830,723
284	$2,509	$9,599	$12,108	$821,124
285	$2,480	$9,628	$12,108	$811,497
286	$2,451	$9,657	$12,108	$801,840
287	$2,422	$9,686	$12,108	$792,154
288	$2,393	$9,715	$12,108	$782,439

第24年供款共

$145,298

第24年利息

$30,627

第24年共還本金

$114,670

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$2,364	$9,745	$12,108	$772,694
290	$2,334	$9,774	$12,108	$762,920
291	$2,305	$9,804	$12,108	$753,117
292	$2,275	$9,833	$12,108	$743,284
293	$2,245	$9,863	$12,108	$733,421
294	$2,216	$9,893	$12,108	$723,528
295	$2,186	$9,923	$12,108	$713,606
296	$2,156	$9,952	$12,108	$703,653
297	$2,126	$9,983	$12,108	$693,671
298	$2,095	$10,013	$12,108	$683,658
299	$2,065	$10,043	$12,108	$673,615
300	$2,035	$10,073	$12,108	$663,542

第25年供款共

$145,298

第25年利息

$26,401

第25年共還本金

$118,897

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,004	$10,104	$12,108	$653,438
302	$1,974	$10,134	$12,108	$643,304
303	$1,943	$10,165	$12,108	$633,139
304	$1,913	$10,196	$12,108	$622,943
305	$1,882	$10,226	$12,108	$612,717
306	$1,851	$10,257	$12,108	$602,460
307	$1,820	$10,288	$12,108	$592,172
308	$1,789	$10,319	$12,108	$581,852
309	$1,758	$10,350	$12,108	$571,502
310	$1,726	$10,382	$12,108	$561,120
311	$1,695	$10,413	$12,108	$550,707
312	$1,664	$10,445	$12,108	$540,262

第26年供款共

$145,298

第26年利息

$22,019

第26年共還本金

$123,279

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,632	$10,476	$12,108	$529,786
314	$1,600	$10,508	$12,108	$519,278
315	$1,569	$10,540	$12,108	$508,739
316	$1,537	$10,571	$12,108	$498,168
317	$1,505	$10,603	$12,108	$487,564
318	$1,473	$10,635	$12,108	$476,929
319	$1,441	$10,667	$12,108	$466,262
320	$1,408	$10,700	$12,108	$455,562
321	$1,376	$10,732	$12,108	$444,830
322	$1,344	$10,764	$12,108	$434,065
323	$1,311	$10,797	$12,108	$423,269
324	$1,279	$10,830	$12,108	$412,439

第27年供款共

$145,298

第27年利息

$17,475

第27年共還本金

$127,823

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,246	$10,862	$12,108	$401,577
326	$1,213	$10,895	$12,108	$390,682
327	$1,180	$10,928	$12,108	$379,754
328	$1,147	$10,961	$12,108	$368,793
329	$1,114	$10,994	$12,108	$357,799
330	$1,081	$11,027	$12,108	$346,771
331	$1,048	$11,061	$12,108	$335,711
332	$1,014	$11,094	$12,108	$324,617
333	$981	$11,128	$12,108	$313,489
334	$947	$11,161	$12,108	$302,328
335	$913	$11,195	$12,108	$291,133
336	$879	$11,229	$12,108	$279,904

第28年供款共

$145,298

第28年利息

$12,763

第28年共還本金

$132,535

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$846	$11,263	$12,108	$268,642
338	$812	$11,297	$12,108	$257,345
339	$777	$11,331	$12,108	$246,014
340	$743	$11,365	$12,108	$234,649
341	$709	$11,399	$12,108	$223,250
342	$674	$11,434	$12,108	$211,816
343	$640	$11,468	$12,108	$200,348
344	$605	$11,503	$12,108	$188,845
345	$570	$11,538	$12,108	$177,307
346	$536	$11,573	$12,108	$165,735
347	$501	$11,608	$12,108	$154,127
348	$466	$11,643	$12,108	$142,485

第29年供款共

$145,298

第29年利息

$7,878

第29年共還本金

$137,420

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$430	$11,678	$12,108	$130,807
350	$395	$11,713	$12,108	$119,094
351	$360	$11,748	$12,108	$107,346
352	$324	$11,784	$12,108	$95,562
353	$289	$11,819	$12,108	$83,742
354	$253	$11,855	$12,108	$71,887
355	$217	$11,891	$12,108	$59,996
356	$181	$11,927	$12,108	$48,069
357	$145	$11,963	$12,108	$36,106
358	$109	$11,999	$12,108	$24,107
359	$73	$12,035	$12,108	$12,072
360	$36	$12,072	$12,108	$0

第30年供款共

$145,298

第30年利息

$2,813

第30年共還本金

$142,485

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$10,033,939

Disclaimer

Recommended properties

Mort. Insurance
info