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$10,175,762

Monthly Payment
$12,528

Down Payment

$5,336,000

Total Loan

$2,664,000

Total int. paid

$1,845,762

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$5,666,000

Base on DTI ratio

$25,054

Budget of property purchase

HK$5,666,000

Down Payment

$5,336,000
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

$25,054

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 SAUSALITO

thumb_up

SAUSALITO

483 ft²

@15,528

GFA

649 ft²

@11,556

local_fire_department HIT

Sale$7.5 M

483 ft²

@15,528

GFA

649 ft²

@11,556

Sale$7.5 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 05B

thumb_up

OCEANAIRE TWR 05B

736 ft²

@12,228

GFA

967 ft²

@9,307

local_fire_department HIT

Sale$9 M

736 ft²

@12,228

GFA

967 ft²

@9,307

Sale$9 M

local_fire_department HIT

Sai Kung MOUNT PAVILIA

thumb_up

MOUNT PAVILIA TWR 23

460 ft²

@18,696

local_offer Good Catch

Sale$8.6 M

460 ft²

@18,696

Sale$8.6 M

local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 05

thumb_up

VISTA PARADISO BLK 05

650 ft²

@12,154

GFA

807 ft²

@9,789

local_fire_department HIT

Sale$7.9 M

650 ft²

@12,154

GFA

807 ft²

@9,789

Sale$7.9 M

local_fire_department HIT

Sai Kung LAKE COURT

thumb_up

NEAR SAI KUNG TOWN FULL SEA VIEW WITH ROOF

GFA

700 ft²

@10,714

real_estate_agent Rare

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

real_estate_agent Rare

KOL VR

Ma On Shan OCEAN VIEW TWR 06

thumb_up

OCEAN VIEW TWR 06

492 ft²

@14,431

GFA

655 ft²

@10,840

real_estate_agent Rare verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.1 M

492 ft²

@14,431

GFA

655 ft²

@10,840

Sale$7.1 M

real_estate_agent Rare verified 首置必買 vpn_key Key pets Pet Friendly

Shatin DRAGONS RANGE COURT A

thumb_up

DRAGONS RANGE COURT A

663 ft²

@13,273

local_fire_department HIT

Sale$8.8 M

663 ft²

@13,273

Sale$8.8 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

517 ft²

@15,087

directions_run Sale

Sale$7.8 M

517 ft²

@15,087

Sale$7.8 M

directions_run Sale

Shatin DRAGONS

thumb_up

DRAGONS

665 ft²

@11,278

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

665 ft²

@11,278

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Sai Kung ROYAL GDN

thumb_up

ROYAL GDN

GFA

700 ft²

@10,543

local_fire_department HIT

Sale$7.38 M

GFA

700 ft²

@10,543

Sale$7.38 M

local_fire_department HIT

Tai Po MONT VERT

thumb_up

MONT VERT

833 ft²

@8,764

local_fire_department HIT

Sale$7.3 M

833 ft²

@8,764

Sale$7.3 M

local_fire_department HIT

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$15,944	$12,252	$10,040	$8,568
1.500	$16,537	$12,855	$10,654	$9,194
2.000	$17,143	$13,477	$11,291	$9,847
2.500	$17,763	$14,117	$11,951	$10,526
3.000	$18,397	$14,774	$12,633	$11,232
3.500	$19,044	$15,450	$13,337	$11,963
3.875	$19,539	$15,968	$13,878	$12,527
4.000	$19,705	$16,143	$14,062	$12,718
4.500	$20,379	$16,854	$14,807	$13,498
5.000	$21,067	$17,581	$15,573	$14,301
5.500	$21,767	$18,325	$16,359	$15,126
6.000	$22,480	$19,086	$17,164	$15,972

Monthly Payment$12,528

Term

30Year

Loan amount

$2,664,000

Total int. paid

$1,845,762

Total Loan and Interest

$4,509,762

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$8,603	$3,925	$12,527	$2,660,075
2	$8,590	$3,937	$12,527	$2,656,138
3	$8,577	$3,950	$12,527	$2,652,188
4	$8,564	$3,963	$12,527	$2,648,225
5	$8,552	$3,976	$12,527	$2,644,250
6	$8,539	$3,988	$12,527	$2,640,261
7	$8,526	$4,001	$12,527	$2,636,260
8	$8,513	$4,014	$12,527	$2,632,246
9	$8,500	$4,027	$12,527	$2,628,219
10	$8,487	$4,040	$12,527	$2,624,179
11	$8,474	$4,053	$12,527	$2,620,125
12	$8,461	$4,066	$12,527	$2,616,059

第1年供款共

$150,325

第1年利息

$102,384

第1年共還本金

$47,941

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$8,448	$4,079	$12,527	$2,611,980
14	$8,435	$4,093	$12,527	$2,607,887
15	$8,421	$4,106	$12,527	$2,603,781
16	$8,408	$4,119	$12,527	$2,599,662
17	$8,395	$4,132	$12,527	$2,595,530
18	$8,381	$4,146	$12,527	$2,591,384
19	$8,368	$4,159	$12,527	$2,587,225
20	$8,355	$4,173	$12,527	$2,583,052
21	$8,341	$4,186	$12,527	$2,578,866
22	$8,328	$4,200	$12,527	$2,574,667
23	$8,314	$4,213	$12,527	$2,570,454
24	$8,300	$4,227	$12,527	$2,566,227

第2年供款共

$150,325

第2年利息

$100,493

第2年共還本金

$49,832

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$8,287	$4,240	$12,527	$2,561,987
26	$8,273	$4,254	$12,527	$2,557,733
27	$8,259	$4,268	$12,527	$2,553,465
28	$8,246	$4,282	$12,527	$2,549,183
29	$8,232	$4,295	$12,527	$2,544,888
30	$8,218	$4,309	$12,527	$2,540,579
31	$8,204	$4,323	$12,527	$2,536,256
32	$8,190	$4,337	$12,527	$2,531,919
33	$8,176	$4,351	$12,527	$2,527,567
34	$8,162	$4,365	$12,527	$2,523,202
35	$8,148	$4,379	$12,527	$2,518,823
36	$8,134	$4,393	$12,527	$2,514,430

第3年供款共

$150,325

第3年利息

$98,528

第3年共還本金

$51,798

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$8,120	$4,408	$12,527	$2,510,022
38	$8,105	$4,422	$12,527	$2,505,600
39	$8,091	$4,436	$12,527	$2,501,164
40	$8,077	$4,450	$12,527	$2,496,714
41	$8,062	$4,465	$12,527	$2,492,249
42	$8,048	$4,479	$12,527	$2,487,770
43	$8,033	$4,494	$12,527	$2,483,276
44	$8,019	$4,508	$12,527	$2,478,768
45	$8,004	$4,523	$12,527	$2,474,245
46	$7,990	$4,537	$12,527	$2,469,707
47	$7,975	$4,552	$12,527	$2,465,155
48	$7,960	$4,567	$12,527	$2,460,589

第4年供款共

$150,325

第4年利息

$96,485

第4年共還本金

$53,841

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$7,946	$4,581	$12,527	$2,456,007
50	$7,931	$4,596	$12,527	$2,451,411
51	$7,916	$4,611	$12,527	$2,446,800
52	$7,901	$4,626	$12,527	$2,442,174
53	$7,886	$4,641	$12,527	$2,437,533
54	$7,871	$4,656	$12,527	$2,432,877
55	$7,856	$4,671	$12,527	$2,428,206
56	$7,841	$4,686	$12,527	$2,423,520
57	$7,826	$4,701	$12,527	$2,418,819
58	$7,811	$4,716	$12,527	$2,414,103
59	$7,796	$4,732	$12,527	$2,409,371
60	$7,780	$4,747	$12,527	$2,404,624

第5年供款共

$150,325

第5年利息

$94,361

第5年共還本金

$55,965

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$7,765	$4,762	$12,527	$2,399,862
62	$7,750	$4,778	$12,527	$2,395,084
63	$7,734	$4,793	$12,527	$2,390,291
64	$7,719	$4,808	$12,527	$2,385,483
65	$7,703	$4,824	$12,527	$2,380,659
66	$7,688	$4,840	$12,527	$2,375,819
67	$7,672	$4,855	$12,527	$2,370,964
68	$7,656	$4,871	$12,527	$2,366,093
69	$7,641	$4,887	$12,527	$2,361,207
70	$7,625	$4,902	$12,527	$2,356,304
71	$7,609	$4,918	$12,527	$2,351,386
72	$7,593	$4,934	$12,527	$2,346,452

第6年供款共

$150,325

第6年利息

$92,153

第6年共還本金

$58,172

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$7,577	$4,950	$12,527	$2,341,502
74	$7,561	$4,966	$12,527	$2,336,536
75	$7,545	$4,982	$12,527	$2,331,554
76	$7,529	$4,998	$12,527	$2,326,556
77	$7,513	$5,014	$12,527	$2,321,541
78	$7,497	$5,030	$12,527	$2,316,511
79	$7,480	$5,047	$12,527	$2,311,464
80	$7,464	$5,063	$12,527	$2,306,401
81	$7,448	$5,079	$12,527	$2,301,322
82	$7,431	$5,096	$12,527	$2,296,226
83	$7,415	$5,112	$12,527	$2,291,114
84	$7,398	$5,129	$12,527	$2,285,985

第7年供款共

$150,325

第7年利息

$89,859

第7年共還本金

$60,467

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$7,382	$5,145	$12,527	$2,280,840
86	$7,365	$5,162	$12,527	$2,275,678
87	$7,349	$5,179	$12,527	$2,270,499
88	$7,332	$5,195	$12,527	$2,265,304
89	$7,315	$5,212	$12,527	$2,260,092
90	$7,298	$5,229	$12,527	$2,254,863
91	$7,281	$5,246	$12,527	$2,249,617
92	$7,264	$5,263	$12,527	$2,244,355
93	$7,247	$5,280	$12,527	$2,239,075
94	$7,230	$5,297	$12,527	$2,233,778
95	$7,213	$5,314	$12,527	$2,228,464
96	$7,196	$5,331	$12,527	$2,223,133

第8年供款共

$150,325

第8年利息

$87,473

第8年共還本金

$62,852

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$7,179	$5,348	$12,527	$2,217,785
98	$7,162	$5,366	$12,527	$2,212,420
99	$7,144	$5,383	$12,527	$2,207,037
100	$7,127	$5,400	$12,527	$2,201,636
101	$7,109	$5,418	$12,527	$2,196,219
102	$7,092	$5,435	$12,527	$2,190,784
103	$7,074	$5,453	$12,527	$2,185,331
104	$7,057	$5,470	$12,527	$2,179,861
105	$7,039	$5,488	$12,527	$2,174,373
106	$7,021	$5,506	$12,527	$2,168,867
107	$7,004	$5,523	$12,527	$2,163,343
108	$6,986	$5,541	$12,527	$2,157,802

第9年供款共

$150,325

第9年利息

$84,994

第9年共還本金

$65,331

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$6,968	$5,559	$12,527	$2,152,243
110	$6,950	$5,577	$12,527	$2,146,666
111	$6,932	$5,595	$12,527	$2,141,071
112	$6,914	$5,613	$12,527	$2,135,457
113	$6,896	$5,631	$12,527	$2,129,826
114	$6,878	$5,650	$12,527	$2,124,176
115	$6,859	$5,668	$12,527	$2,118,509
116	$6,841	$5,686	$12,527	$2,112,822
117	$6,823	$5,704	$12,527	$2,107,118
118	$6,804	$5,723	$12,527	$2,101,395
119	$6,786	$5,741	$12,527	$2,095,654
120	$6,767	$5,760	$12,527	$2,089,894

第10年供款共

$150,325

第10年利息

$82,417

第10年共還本金

$67,908

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$6,749	$5,779	$12,527	$2,084,115
122	$6,730	$5,797	$12,527	$2,078,318
123	$6,711	$5,816	$12,527	$2,072,502
124	$6,692	$5,835	$12,527	$2,066,668
125	$6,674	$5,854	$12,527	$2,060,814
126	$6,655	$5,872	$12,527	$2,054,942
127	$6,636	$5,891	$12,527	$2,049,050
128	$6,617	$5,910	$12,527	$2,043,140
129	$6,598	$5,929	$12,527	$2,037,211
130	$6,578	$5,949	$12,527	$2,031,262
131	$6,559	$5,968	$12,527	$2,025,294
132	$6,540	$5,987	$12,527	$2,019,307

第11年供款共

$150,325

第11年利息

$79,738

第11年共還本金

$70,587

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$6,521	$6,006	$12,527	$2,013,301
134	$6,501	$6,026	$12,527	$2,007,275
135	$6,482	$6,045	$12,527	$2,001,229
136	$6,462	$6,065	$12,527	$1,995,165
137	$6,443	$6,084	$12,527	$1,989,080
138	$6,423	$6,104	$12,527	$1,982,976
139	$6,403	$6,124	$12,527	$1,976,852
140	$6,384	$6,144	$12,527	$1,970,709
141	$6,364	$6,163	$12,527	$1,964,546
142	$6,344	$6,183	$12,527	$1,958,362
143	$6,324	$6,203	$12,527	$1,952,159
144	$6,304	$6,223	$12,527	$1,945,936

第12年供款共

$150,325

第12年利息

$76,954

第12年共還本金

$73,371

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$6,284	$6,243	$12,527	$1,939,692
146	$6,264	$6,264	$12,527	$1,933,429
147	$6,243	$6,284	$12,527	$1,927,145
148	$6,223	$6,304	$12,527	$1,920,841
149	$6,203	$6,324	$12,527	$1,914,517
150	$6,182	$6,345	$12,527	$1,908,172
151	$6,162	$6,365	$12,527	$1,901,807
152	$6,141	$6,386	$12,527	$1,895,421
153	$6,121	$6,406	$12,527	$1,889,014
154	$6,100	$6,427	$12,527	$1,882,587
155	$6,079	$6,448	$12,527	$1,876,139
156	$6,058	$6,469	$12,527	$1,869,670

第13年供款共

$150,325

第13年利息

$74,060

第13年共還本金

$76,265

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$6,037	$6,490	$12,527	$1,863,181
158	$6,017	$6,511	$12,527	$1,856,670
159	$5,995	$6,532	$12,527	$1,850,138
160	$5,974	$6,553	$12,527	$1,843,586
161	$5,953	$6,574	$12,527	$1,837,012
162	$5,932	$6,595	$12,527	$1,830,417
163	$5,911	$6,616	$12,527	$1,823,800
164	$5,889	$6,638	$12,527	$1,817,163
165	$5,868	$6,659	$12,527	$1,810,503
166	$5,846	$6,681	$12,527	$1,803,823
167	$5,825	$6,702	$12,527	$1,797,120
168	$5,803	$6,724	$12,527	$1,790,397

第14年供款共

$150,325

第14年利息

$71,052

第14年共還本金

$79,274

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$5,781	$6,746	$12,527	$1,783,651
170	$5,760	$6,767	$12,527	$1,776,883
171	$5,738	$6,789	$12,527	$1,770,094
172	$5,716	$6,811	$12,527	$1,763,283
173	$5,694	$6,833	$12,527	$1,756,450
174	$5,672	$6,855	$12,527	$1,749,595
175	$5,650	$6,877	$12,527	$1,742,717
176	$5,628	$6,900	$12,527	$1,735,818
177	$5,605	$6,922	$12,527	$1,728,896
178	$5,583	$6,944	$12,527	$1,721,952
179	$5,560	$6,967	$12,527	$1,714,985
180	$5,538	$6,989	$12,527	$1,707,996

第15年供款共

$150,325

第15年利息

$67,925

第15年共還本金

$82,401

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$5,515	$7,012	$12,527	$1,700,984
182	$5,493	$7,034	$12,527	$1,693,950
183	$5,470	$7,057	$12,527	$1,686,893
184	$5,447	$7,080	$12,527	$1,679,813
185	$5,424	$7,103	$12,527	$1,672,710
186	$5,401	$7,126	$12,527	$1,665,584
187	$5,378	$7,149	$12,527	$1,658,436
188	$5,355	$7,172	$12,527	$1,651,264
189	$5,332	$7,195	$12,527	$1,644,069
190	$5,309	$7,218	$12,527	$1,636,851
191	$5,286	$7,241	$12,527	$1,629,609
192	$5,262	$7,265	$12,527	$1,622,345

第16年供款共

$150,325

第16年利息

$64,674

第16年共還本金

$85,651

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$5,239	$7,288	$12,527	$1,615,056
194	$5,215	$7,312	$12,527	$1,607,745
195	$5,192	$7,335	$12,527	$1,600,409
196	$5,168	$7,359	$12,527	$1,593,050
197	$5,144	$7,383	$12,527	$1,585,667
198	$5,120	$7,407	$12,527	$1,578,260
199	$5,096	$7,431	$12,527	$1,570,830
200	$5,072	$7,455	$12,527	$1,563,375
201	$5,048	$7,479	$12,527	$1,555,896
202	$5,024	$7,503	$12,527	$1,548,393
203	$5,000	$7,527	$12,527	$1,540,866
204	$4,976	$7,551	$12,527	$1,533,315

第17年供款共

$150,325

第17年利息

$61,296

第17年共還本金

$89,030

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$4,951	$7,576	$12,527	$1,525,739
206	$4,927	$7,600	$12,527	$1,518,139
207	$4,902	$7,625	$12,527	$1,510,514
208	$4,878	$7,649	$12,527	$1,502,865
209	$4,853	$7,674	$12,527	$1,495,191
210	$4,828	$7,699	$12,527	$1,487,492
211	$4,803	$7,724	$12,527	$1,479,768
212	$4,778	$7,749	$12,527	$1,472,019
213	$4,753	$7,774	$12,527	$1,464,246
214	$4,728	$7,799	$12,527	$1,456,447
215	$4,703	$7,824	$12,527	$1,448,623
216	$4,678	$7,849	$12,527	$1,440,773

第18年供款共

$150,325

第18年利息

$57,784

第18年共還本金

$92,542

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$4,652	$7,875	$12,527	$1,432,899
218	$4,627	$7,900	$12,527	$1,424,999
219	$4,602	$7,926	$12,527	$1,417,073
220	$4,576	$7,951	$12,527	$1,409,122
221	$4,550	$7,977	$12,527	$1,401,145
222	$4,525	$8,003	$12,527	$1,393,143
223	$4,499	$8,028	$12,527	$1,385,114
224	$4,473	$8,054	$12,527	$1,377,060
225	$4,447	$8,080	$12,527	$1,368,979
226	$4,421	$8,106	$12,527	$1,360,873
227	$4,394	$8,133	$12,527	$1,352,740
228	$4,368	$8,159	$12,527	$1,344,582

第19年供款共

$150,325

第19年利息

$54,133

第19年共還本金

$96,192

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$4,342	$8,185	$12,527	$1,336,396
230	$4,315	$8,212	$12,527	$1,328,185
231	$4,289	$8,238	$12,527	$1,319,946
232	$4,262	$8,265	$12,527	$1,311,682
233	$4,236	$8,291	$12,527	$1,303,390
234	$4,209	$8,318	$12,527	$1,295,072
235	$4,182	$8,345	$12,527	$1,286,727
236	$4,155	$8,372	$12,527	$1,278,355
237	$4,128	$8,399	$12,527	$1,269,956
238	$4,101	$8,426	$12,527	$1,261,529
239	$4,074	$8,453	$12,527	$1,253,076
240	$4,046	$8,481	$12,527	$1,244,595

第20年供款共

$150,325

第20年利息

$50,339

第20年共還本金

$99,986

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$4,019	$8,508	$12,527	$1,236,087
242	$3,992	$8,536	$12,527	$1,227,552
243	$3,964	$8,563	$12,527	$1,218,988
244	$3,936	$8,591	$12,527	$1,210,398
245	$3,909	$8,619	$12,527	$1,201,779
246	$3,881	$8,646	$12,527	$1,193,133
247	$3,853	$8,674	$12,527	$1,184,458
248	$3,825	$8,702	$12,527	$1,175,756
249	$3,797	$8,730	$12,527	$1,167,026
250	$3,769	$8,759	$12,527	$1,158,267
251	$3,740	$8,787	$12,527	$1,149,480
252	$3,712	$8,815	$12,527	$1,140,665

第21年供款共

$150,325

第21年利息

$46,395

第21年共還本金

$103,930

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$3,683	$8,844	$12,527	$1,131,821
254	$3,655	$8,872	$12,527	$1,122,949
255	$3,626	$8,901	$12,527	$1,114,048
256	$3,597	$8,930	$12,527	$1,105,118
257	$3,569	$8,959	$12,527	$1,096,160
258	$3,540	$8,987	$12,527	$1,087,172
259	$3,511	$9,016	$12,527	$1,078,156
260	$3,482	$9,046	$12,527	$1,069,110
261	$3,452	$9,075	$12,527	$1,060,036
262	$3,423	$9,104	$12,527	$1,050,932
263	$3,394	$9,133	$12,527	$1,041,798
264	$3,364	$9,163	$12,527	$1,032,635

第22年供款共

$150,325

第22年利息

$42,296

第22年共還本金

$108,030

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$3,335	$9,193	$12,527	$1,023,443
266	$3,305	$9,222	$12,527	$1,014,220
267	$3,275	$9,252	$12,527	$1,004,968
268	$3,245	$9,282	$12,527	$995,686
269	$3,215	$9,312	$12,527	$986,374
270	$3,185	$9,342	$12,527	$977,033
271	$3,155	$9,372	$12,527	$967,660
272	$3,125	$9,402	$12,527	$958,258
273	$3,094	$9,433	$12,527	$948,825
274	$3,064	$9,463	$12,527	$939,362
275	$3,033	$9,494	$12,527	$929,868
276	$3,003	$9,524	$12,527	$920,344

第23年供款共

$150,325

第23年利息

$38,034

第23年共還本金

$112,291

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,972	$9,555	$12,527	$910,789
278	$2,941	$9,586	$12,527	$901,203
279	$2,910	$9,617	$12,527	$891,586
280	$2,879	$9,648	$12,527	$881,938
281	$2,848	$9,679	$12,527	$872,258
282	$2,817	$9,710	$12,527	$862,548
283	$2,785	$9,742	$12,527	$852,806
284	$2,754	$9,773	$12,527	$843,033
285	$2,722	$9,805	$12,527	$833,228
286	$2,691	$9,836	$12,527	$823,392
287	$2,659	$9,868	$12,527	$813,523
288	$2,627	$9,900	$12,527	$803,623

第24年供款共

$150,325

第24年利息

$33,605

第24年共還本金

$116,721

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$2,595	$9,932	$12,527	$793,691
290	$2,563	$9,964	$12,527	$783,727
291	$2,531	$9,996	$12,527	$773,731
292	$2,499	$10,029	$12,527	$763,702
293	$2,466	$10,061	$12,527	$753,641
294	$2,434	$10,093	$12,527	$743,548
295	$2,401	$10,126	$12,527	$733,422
296	$2,368	$10,159	$12,527	$723,263
297	$2,336	$10,192	$12,527	$713,071
298	$2,303	$10,224	$12,527	$702,847
299	$2,270	$10,258	$12,527	$692,589
300	$2,236	$10,291	$12,527	$682,299

第25年供款共

$150,325

第25年利息

$29,001

第25年共還本金

$121,325

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,203	$10,324	$12,527	$671,975
302	$2,170	$10,357	$12,527	$661,618
303	$2,136	$10,391	$12,527	$651,227
304	$2,103	$10,424	$12,527	$640,803
305	$2,069	$10,458	$12,527	$630,345
306	$2,035	$10,492	$12,527	$619,853
307	$2,002	$10,526	$12,527	$609,328
308	$1,968	$10,559	$12,527	$598,768
309	$1,934	$10,594	$12,527	$588,175
310	$1,899	$10,628	$12,527	$577,547
311	$1,865	$10,662	$12,527	$566,885
312	$1,831	$10,697	$12,527	$556,188

第26年供款共

$150,325

第26年利息

$24,215

第26年共還本金

$126,110

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,796	$10,731	$12,527	$545,457
314	$1,761	$10,766	$12,527	$534,691
315	$1,727	$10,801	$12,527	$523,891
316	$1,692	$10,835	$12,527	$513,055
317	$1,657	$10,870	$12,527	$502,185
318	$1,622	$10,905	$12,527	$491,280
319	$1,586	$10,941	$12,527	$480,339
320	$1,551	$10,976	$12,527	$469,363
321	$1,516	$11,011	$12,527	$458,351
322	$1,480	$11,047	$12,527	$447,304
323	$1,444	$11,083	$12,527	$436,222
324	$1,409	$11,118	$12,527	$425,103

第27年供款共

$150,325

第27年利息

$19,240

第27年共還本金

$131,085

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,373	$11,154	$12,527	$413,949
326	$1,337	$11,190	$12,527	$402,758
327	$1,301	$11,227	$12,527	$391,532
328	$1,264	$11,263	$12,527	$380,269
329	$1,228	$11,299	$12,527	$368,970
330	$1,191	$11,336	$12,527	$357,634
331	$1,155	$11,372	$12,527	$346,262
332	$1,118	$11,409	$12,527	$334,853
333	$1,081	$11,446	$12,527	$323,407
334	$1,044	$11,483	$12,527	$311,924
335	$1,007	$11,520	$12,527	$300,405
336	$970	$11,557	$12,527	$288,847

第28年供款共

$150,325

第28年利息

$14,070

第28年共還本金

$136,256

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$933	$11,594	$12,527	$277,253
338	$895	$11,632	$12,527	$265,621
339	$858	$11,669	$12,527	$253,952
340	$820	$11,707	$12,527	$242,245
341	$782	$11,745	$12,527	$230,500
342	$744	$11,783	$12,527	$218,717
343	$706	$11,821	$12,527	$206,896
344	$668	$11,859	$12,527	$195,037
345	$630	$11,897	$12,527	$183,140
346	$591	$11,936	$12,527	$171,204
347	$553	$11,974	$12,527	$159,230
348	$514	$12,013	$12,527	$147,217

第29年供款共

$150,325

第29年利息

$8,695

第29年共還本金

$141,630

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$475	$12,052	$12,527	$135,165
350	$436	$12,091	$12,527	$123,075
351	$397	$12,130	$12,527	$110,945
352	$358	$12,169	$12,527	$98,776
353	$319	$12,208	$12,527	$86,568
354	$280	$12,248	$12,527	$74,320
355	$240	$12,287	$12,527	$62,033
356	$200	$12,327	$12,527	$49,707
357	$161	$12,367	$12,527	$37,340
358	$121	$12,407	$12,527	$24,933
359	$81	$12,447	$12,527	$12,487
360	$40	$12,487	$12,527	$0

第30年供款共

$150,325

第30年利息

$3,108

第30年共還本金

$147,217

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$10,175,762

Disclaimer

Recommended properties

Mort. Insurance
info