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$10,091,699

Monthly Payment
$12,519

Down Payment

$5,255,000

Total Loan

$2,745,000

Total int. paid

$1,761,699

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$5,585,000

Base on DTI ratio

$25,037

Budget of property purchase

HK$5,585,000

Down Payment

$5,255,000
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

$25,037

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

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

681 ft²

@11,747

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

681 ft²

@11,747

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Shatin ESTORIL HTS

thumb_up

BELAIR GDNS ESTORIL HTS

831 ft²

@10,830

GFA

1,125 ft²

@8,000

local_fire_department HIT

Sale$9 M

831 ft²

@10,830

GFA

1,125 ft²

@8,000

Sale$9 M

local_fire_department HIT

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 RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@11,860

GFA

781 ft²

@9,795

local_fire_department HIT

Sale$7.65 M

645 ft²

@11,860

GFA

781 ft²

@9,795

Sale$7.65 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@14,361

real_estate_agent Rare

Sale$8.2 M

571 ft²

@14,361

Sale$8.2 M

real_estate_agent Rare

Sai Kung SAI SHA WHOLE BLOCK HSE

thumb_up

SAI KENG

GFA

1,200 ft²

@6,658

real_estate_agent Rare

Sale$7.99 M

GFA

1,200 ft²

@6,658

Sale$7.99 M

real_estate_agent Rare

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@12,058

GFA

736 ft²

@10,190

local_offer Good Catch

Sale$7.5 M

622 ft²

@12,058

GFA

736 ft²

@10,190

Sale$7.5 M

local_offer Good Catch

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

844 ft²

@10,427

GFA

1,080 ft²

@8,148

local_fire_department HIT

Sale$8.8 M

844 ft²

@10,427

GFA

1,080 ft²

@8,148

Sale$8.8 M

local_fire_department HIT

KOL

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@9,249

GFA

1,245 ft²

@6,827

real_estate_agent Rare

Sale$8.5 M

919 ft²

@9,249

GFA

1,245 ft²

@6,827

Sale$8.5 M

real_estate_agent Rare

Fanling SUI PAK VILLA BLK 06

thumb_up

SUI PAK VILLA BLK 06

725 ft²

@11,448

GFA

825 ft²

@10,061

real_estate_agent Rare

Sale$8.3 M

725 ft²

@11,448

GFA

825 ft²

@10,061

Sale$8.3 M

real_estate_agent Rare

Shatin RAVANA GDN

thumb_up

RAVANA GDN

542 ft²

@13,284

GFA

659 ft²

@10,926

hotel_class King

Sale$7.2 M

542 ft²

@13,284

GFA

659 ft²

@10,926

Sale$7.2 M

hotel_class King

Ma On Shan OCEAN VIEW TWR 01

thumb_up

OCEAN VIEW TWR 01

477 ft²

@15,723

GFA

637 ft²

@11,774

local_fire_department HIT

Sale$7.5 M

477 ft²

@15,723

GFA

637 ft²

@11,774

Sale$7.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$16,429	$12,624	$10,345	$8,829
1.500	$17,039	$13,246	$10,978	$9,474
2.000	$17,664	$13,886	$11,635	$10,146
2.500	$18,303	$14,546	$12,315	$10,846
3.000	$18,956	$15,224	$13,017	$11,573
3.500	$19,624	$15,920	$13,742	$12,326
3.625	$19,792	$16,097	$13,927	$12,519
4.000	$20,304	$16,634	$14,489	$13,105
4.500	$20,999	$17,366	$15,258	$13,909
5.000	$21,707	$18,116	$16,047	$14,736
5.500	$22,429	$18,883	$16,857	$15,586
6.000	$23,164	$19,666	$17,686	$16,458

Monthly Payment$12,519

Term

30Year

Loan amount

$2,745,000

Total int. paid

$1,761,699

Total Loan and Interest

$4,506,699

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$8,292	$4,226	$12,519	$2,740,774
2	$8,279	$4,239	$12,519	$2,736,534
3	$8,267	$4,252	$12,519	$2,732,282
4	$8,254	$4,265	$12,519	$2,728,018
5	$8,241	$4,278	$12,519	$2,723,740
6	$8,228	$4,291	$12,519	$2,719,449
7	$8,215	$4,304	$12,519	$2,715,146
8	$8,202	$4,317	$12,519	$2,710,829
9	$8,189	$4,330	$12,519	$2,706,499
10	$8,176	$4,343	$12,519	$2,702,157
11	$8,163	$4,356	$12,519	$2,697,801
12	$8,150	$4,369	$12,519	$2,693,432

第1年供款共

$150,223

第1年利息

$98,655

第1年共還本金

$51,568

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$8,136	$4,382	$12,519	$2,689,050
14	$8,123	$4,395	$12,519	$2,684,654
15	$8,110	$4,409	$12,519	$2,680,245
16	$8,097	$4,422	$12,519	$2,675,823
17	$8,083	$4,435	$12,519	$2,671,388
18	$8,070	$4,449	$12,519	$2,666,939
19	$8,056	$4,462	$12,519	$2,662,477
20	$8,043	$4,476	$12,519	$2,658,001
21	$8,029	$4,489	$12,519	$2,653,512
22	$8,016	$4,503	$12,519	$2,649,009
23	$8,002	$4,516	$12,519	$2,644,493
24	$7,989	$4,530	$12,519	$2,639,963

第2年供款共

$150,223

第2年利息

$96,754

第2年共還本金

$53,469

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$7,975	$4,544	$12,519	$2,635,419
26	$7,961	$4,557	$12,519	$2,630,862
27	$7,947	$4,571	$12,519	$2,626,290
28	$7,934	$4,585	$12,519	$2,621,705
29	$7,920	$4,599	$12,519	$2,617,107
30	$7,906	$4,613	$12,519	$2,612,494
31	$7,892	$4,627	$12,519	$2,607,867
32	$7,878	$4,641	$12,519	$2,603,226
33	$7,864	$4,655	$12,519	$2,598,572
34	$7,850	$4,669	$12,519	$2,593,903
35	$7,836	$4,683	$12,519	$2,589,220
36	$7,822	$4,697	$12,519	$2,584,523

第3年供款共

$150,223

第3年利息

$94,784

第3年共還本金

$55,440

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$7,807	$4,711	$12,519	$2,579,812
38	$7,793	$4,725	$12,519	$2,575,086
39	$7,779	$4,740	$12,519	$2,570,347
40	$7,765	$4,754	$12,519	$2,565,593
41	$7,750	$4,768	$12,519	$2,560,824
42	$7,736	$4,783	$12,519	$2,556,042
43	$7,721	$4,797	$12,519	$2,551,244
44	$7,707	$4,812	$12,519	$2,546,433
45	$7,692	$4,826	$12,519	$2,541,606
46	$7,678	$4,841	$12,519	$2,536,766
47	$7,663	$4,855	$12,519	$2,531,910
48	$7,648	$4,870	$12,519	$2,527,040

第4年供款共

$150,223

第4年利息

$92,740

第4年共還本金

$57,483

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$7,634	$4,885	$12,519	$2,522,155
50	$7,619	$4,900	$12,519	$2,517,255
51	$7,604	$4,914	$12,519	$2,512,341
52	$7,589	$4,929	$12,519	$2,507,412
53	$7,574	$4,944	$12,519	$2,502,468
54	$7,560	$4,959	$12,519	$2,497,509
55	$7,545	$4,974	$12,519	$2,492,535
56	$7,530	$4,989	$12,519	$2,487,546
57	$7,514	$5,004	$12,519	$2,482,541
58	$7,499	$5,019	$12,519	$2,477,522
59	$7,484	$5,034	$12,519	$2,472,488
60	$7,469	$5,050	$12,519	$2,467,438

第5年供款共

$150,223

第5年利息

$90,621

第5年共還本金

$59,602

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$7,454	$5,065	$12,519	$2,462,373
62	$7,438	$5,080	$12,519	$2,457,293
63	$7,423	$5,096	$12,519	$2,452,197
64	$7,408	$5,111	$12,519	$2,447,086
65	$7,392	$5,126	$12,519	$2,441,960
66	$7,377	$5,142	$12,519	$2,436,818
67	$7,361	$5,157	$12,519	$2,431,661
68	$7,346	$5,173	$12,519	$2,426,488
69	$7,330	$5,189	$12,519	$2,421,299
70	$7,314	$5,204	$12,519	$2,416,095
71	$7,299	$5,220	$12,519	$2,410,875
72	$7,283	$5,236	$12,519	$2,405,639

第6年供款共

$150,223

第6年利息

$88,425

第6年共還本金

$61,799

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$7,267	$5,252	$12,519	$2,400,388
74	$7,251	$5,267	$12,519	$2,395,120
75	$7,235	$5,283	$12,519	$2,389,837
76	$7,219	$5,299	$12,519	$2,384,538
77	$7,203	$5,315	$12,519	$2,379,222
78	$7,187	$5,331	$12,519	$2,373,891
79	$7,171	$5,347	$12,519	$2,368,543
80	$7,155	$5,364	$12,519	$2,363,180
81	$7,139	$5,380	$12,519	$2,357,800
82	$7,123	$5,396	$12,519	$2,352,404
83	$7,106	$5,412	$12,519	$2,346,992
84	$7,090	$5,429	$12,519	$2,341,563

第7年供款共

$150,223

第7年利息

$86,147

第7年共還本金

$64,077

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$7,073	$5,445	$12,519	$2,336,118
86	$7,057	$5,462	$12,519	$2,330,656
87	$7,041	$5,478	$12,519	$2,325,178
88	$7,024	$5,495	$12,519	$2,319,683
89	$7,007	$5,511	$12,519	$2,314,172
90	$6,991	$5,528	$12,519	$2,308,644
91	$6,974	$5,545	$12,519	$2,303,100
92	$6,957	$5,561	$12,519	$2,297,538
93	$6,940	$5,578	$12,519	$2,291,960
94	$6,924	$5,595	$12,519	$2,286,365
95	$6,907	$5,612	$12,519	$2,280,753
96	$6,890	$5,629	$12,519	$2,275,125

第8年供款共

$150,223

第8年利息

$83,785

第8年共還本金

$66,438

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$6,873	$5,646	$12,519	$2,269,479
98	$6,856	$5,663	$12,519	$2,263,816
99	$6,839	$5,680	$12,519	$2,258,136
100	$6,821	$5,697	$12,519	$2,252,439
101	$6,804	$5,714	$12,519	$2,246,724
102	$6,787	$5,732	$12,519	$2,240,993
103	$6,770	$5,749	$12,519	$2,235,244
104	$6,752	$5,766	$12,519	$2,229,477
105	$6,735	$5,784	$12,519	$2,223,694
106	$6,717	$5,801	$12,519	$2,217,892
107	$6,700	$5,819	$12,519	$2,212,074
108	$6,682	$5,836	$12,519	$2,206,237

第9年供款共

$150,223

第9年利息

$81,336

第9年共還本金

$68,887

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$6,665	$5,854	$12,519	$2,200,383
110	$6,647	$5,872	$12,519	$2,194,512
111	$6,629	$5,889	$12,519	$2,188,623
112	$6,611	$5,907	$12,519	$2,182,715
113	$6,594	$5,925	$12,519	$2,176,790
114	$6,576	$5,943	$12,519	$2,170,847
115	$6,558	$5,961	$12,519	$2,164,887
116	$6,540	$5,979	$12,519	$2,158,908
117	$6,522	$5,997	$12,519	$2,152,911
118	$6,504	$6,015	$12,519	$2,146,896
119	$6,485	$6,033	$12,519	$2,140,863
120	$6,467	$6,051	$12,519	$2,134,811

第10年供款共

$150,223

第10年利息

$78,797

第10年共還本金

$71,426

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$6,449	$6,070	$12,519	$2,128,742
122	$6,431	$6,088	$12,519	$2,122,654
123	$6,412	$6,106	$12,519	$2,116,547
124	$6,394	$6,125	$12,519	$2,110,422
125	$6,375	$6,143	$12,519	$2,104,279
126	$6,357	$6,162	$12,519	$2,098,117
127	$6,338	$6,181	$12,519	$2,091,936
128	$6,319	$6,199	$12,519	$2,085,737
129	$6,301	$6,218	$12,519	$2,079,519
130	$6,282	$6,237	$12,519	$2,073,282
131	$6,263	$6,256	$12,519	$2,067,027
132	$6,244	$6,274	$12,519	$2,060,752

第11年供款共

$150,223

第11年利息

$76,164

第11年共還本金

$74,059

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$6,225	$6,293	$12,519	$2,054,459
134	$6,206	$6,312	$12,519	$2,048,147
135	$6,187	$6,331	$12,519	$2,041,815
136	$6,168	$6,351	$12,519	$2,035,464
137	$6,149	$6,370	$12,519	$2,029,095
138	$6,130	$6,389	$12,519	$2,022,706
139	$6,110	$6,408	$12,519	$2,016,297
140	$6,091	$6,428	$12,519	$2,009,870
141	$6,071	$6,447	$12,519	$2,003,422
142	$6,052	$6,467	$12,519	$1,996,956
143	$6,032	$6,486	$12,519	$1,990,470
144	$6,013	$6,506	$12,519	$1,983,964

第12年供款共

$150,223

第12年利息

$73,435

第12年共還本金

$76,788

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$5,993	$6,525	$12,519	$1,977,439
146	$5,974	$6,545	$12,519	$1,970,893
147	$5,954	$6,565	$12,519	$1,964,329
148	$5,934	$6,585	$12,519	$1,957,744
149	$5,914	$6,605	$12,519	$1,951,139
150	$5,894	$6,625	$12,519	$1,944,515
151	$5,874	$6,645	$12,519	$1,937,870
152	$5,854	$6,665	$12,519	$1,931,206
153	$5,834	$6,685	$12,519	$1,924,521
154	$5,814	$6,705	$12,519	$1,917,816
155	$5,793	$6,725	$12,519	$1,911,091
156	$5,773	$6,746	$12,519	$1,904,345

第13年供款共

$150,223

第13年利息

$70,605

第13年共還本金

$79,619

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$5,753	$6,766	$12,519	$1,897,579
158	$5,732	$6,786	$12,519	$1,890,793
159	$5,712	$6,807	$12,519	$1,883,986
160	$5,691	$6,827	$12,519	$1,877,159
161	$5,671	$6,848	$12,519	$1,870,311
162	$5,650	$6,869	$12,519	$1,863,442
163	$5,629	$6,889	$12,519	$1,856,553
164	$5,608	$6,910	$12,519	$1,849,642
165	$5,587	$6,931	$12,519	$1,842,711
166	$5,567	$6,952	$12,519	$1,835,759
167	$5,546	$6,973	$12,519	$1,828,786
168	$5,524	$6,994	$12,519	$1,821,792

第14年供款共

$150,223

第14年利息

$67,670

第14年共還本金

$82,553

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$5,503	$7,015	$12,519	$1,814,776
170	$5,482	$7,036	$12,519	$1,807,740
171	$5,461	$7,058	$12,519	$1,800,682
172	$5,440	$7,079	$12,519	$1,793,603
173	$5,418	$7,100	$12,519	$1,786,503
174	$5,397	$7,122	$12,519	$1,779,381
175	$5,375	$7,143	$12,519	$1,772,238
176	$5,354	$7,165	$12,519	$1,765,073
177	$5,332	$7,187	$12,519	$1,757,886
178	$5,310	$7,208	$12,519	$1,750,678
179	$5,289	$7,230	$12,519	$1,743,448
180	$5,267	$7,252	$12,519	$1,736,196

第15年供款共

$150,223

第15年利息

$64,627

第15年共還本金

$85,596

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$5,245	$7,274	$12,519	$1,728,922
182	$5,223	$7,296	$12,519	$1,721,626
183	$5,201	$7,318	$12,519	$1,714,308
184	$5,179	$7,340	$12,519	$1,706,968
185	$5,156	$7,362	$12,519	$1,699,606
186	$5,134	$7,384	$12,519	$1,692,222
187	$5,112	$7,407	$12,519	$1,684,815
188	$5,090	$7,429	$12,519	$1,677,386
189	$5,067	$7,452	$12,519	$1,669,934
190	$5,045	$7,474	$12,519	$1,662,460
191	$5,022	$7,497	$12,519	$1,654,964
192	$4,999	$7,519	$12,519	$1,647,444

第16年供款共

$150,223

第16年利息

$61,472

第16年共還本金

$88,751

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$4,977	$7,542	$12,519	$1,639,902
194	$4,954	$7,565	$12,519	$1,632,338
195	$4,931	$7,588	$12,519	$1,624,750
196	$4,908	$7,611	$12,519	$1,617,140
197	$4,885	$7,633	$12,519	$1,609,506
198	$4,862	$7,657	$12,519	$1,601,850
199	$4,839	$7,680	$12,519	$1,594,170
200	$4,816	$7,703	$12,519	$1,586,467
201	$4,792	$7,726	$12,519	$1,578,741
202	$4,769	$7,749	$12,519	$1,570,991
203	$4,746	$7,773	$12,519	$1,563,218
204	$4,722	$7,796	$12,519	$1,555,422

第17年供款共

$150,223

第17年利息

$58,201

第17年共還本金

$92,022

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$4,699	$7,820	$12,519	$1,547,602
206	$4,675	$7,844	$12,519	$1,539,759
207	$4,651	$7,867	$12,519	$1,531,891
208	$4,628	$7,891	$12,519	$1,524,000
209	$4,604	$7,915	$12,519	$1,516,085
210	$4,580	$7,939	$12,519	$1,508,147
211	$4,556	$7,963	$12,519	$1,500,184
212	$4,532	$7,987	$12,519	$1,492,197
213	$4,508	$8,011	$12,519	$1,484,186
214	$4,483	$8,035	$12,519	$1,476,151
215	$4,459	$8,059	$12,519	$1,468,092
216	$4,435	$8,084	$12,519	$1,460,008

第18年供款共

$150,223

第18年利息

$54,809

第18年共還本金

$95,414

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$4,410	$8,108	$12,519	$1,451,900
218	$4,386	$8,133	$12,519	$1,443,767
219	$4,361	$8,157	$12,519	$1,435,610
220	$4,337	$8,182	$12,519	$1,427,428
221	$4,312	$8,207	$12,519	$1,419,221
222	$4,287	$8,231	$12,519	$1,410,990
223	$4,262	$8,256	$12,519	$1,402,734
224	$4,237	$8,281	$12,519	$1,394,453
225	$4,212	$8,306	$12,519	$1,386,146
226	$4,187	$8,331	$12,519	$1,377,815
227	$4,162	$8,356	$12,519	$1,369,459
228	$4,137	$8,382	$12,519	$1,361,077

第19年供款共

$150,223

第19年利息

$51,292

第19年共還本金

$98,931

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$4,112	$8,407	$12,519	$1,352,670
230	$4,086	$8,432	$12,519	$1,344,238
231	$4,061	$8,458	$12,519	$1,335,780
232	$4,035	$8,483	$12,519	$1,327,296
233	$4,010	$8,509	$12,519	$1,318,787
234	$3,984	$8,535	$12,519	$1,310,252
235	$3,958	$8,561	$12,519	$1,301,692
236	$3,932	$8,586	$12,519	$1,293,105
237	$3,906	$8,612	$12,519	$1,284,493
238	$3,880	$8,638	$12,519	$1,275,855
239	$3,854	$8,664	$12,519	$1,267,190
240	$3,828	$8,691	$12,519	$1,258,500

第20年供款共

$150,223

第20年利息

$47,646

第20年共還本金

$102,577

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$3,802	$8,717	$12,519	$1,249,783
242	$3,775	$8,743	$12,519	$1,241,039
243	$3,749	$8,770	$12,519	$1,232,270
244	$3,722	$8,796	$12,519	$1,223,474
245	$3,696	$8,823	$12,519	$1,214,651
246	$3,669	$8,849	$12,519	$1,205,802
247	$3,643	$8,876	$12,519	$1,196,926
248	$3,616	$8,903	$12,519	$1,188,023
249	$3,589	$8,930	$12,519	$1,179,093
250	$3,562	$8,957	$12,519	$1,170,136
251	$3,535	$8,984	$12,519	$1,161,152
252	$3,508	$9,011	$12,519	$1,152,141

第21年供款共

$150,223

第21年利息

$43,865

第21年共還本金

$106,358

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$3,480	$9,038	$12,519	$1,143,103
254	$3,453	$9,065	$12,519	$1,134,038
255	$3,426	$9,093	$12,519	$1,124,945
256	$3,398	$9,120	$12,519	$1,115,824
257	$3,371	$9,148	$12,519	$1,106,677
258	$3,343	$9,176	$12,519	$1,097,501
259	$3,315	$9,203	$12,519	$1,088,298
260	$3,288	$9,231	$12,519	$1,079,067
261	$3,260	$9,259	$12,519	$1,069,808
262	$3,232	$9,287	$12,519	$1,060,521
263	$3,204	$9,315	$12,519	$1,051,206
264	$3,176	$9,343	$12,519	$1,041,863

第22年供款共

$150,223

第22年利息

$39,945

第22年共還本金

$110,278

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$3,147	$9,371	$12,519	$1,032,492
266	$3,119	$9,400	$12,519	$1,023,092
267	$3,091	$9,428	$12,519	$1,013,664
268	$3,062	$9,456	$12,519	$1,004,207
269	$3,034	$9,485	$12,519	$994,722
270	$3,005	$9,514	$12,519	$985,209
271	$2,976	$9,542	$12,519	$975,666
272	$2,947	$9,571	$12,519	$966,095
273	$2,918	$9,600	$12,519	$956,495
274	$2,889	$9,629	$12,519	$946,866
275	$2,860	$9,658	$12,519	$937,207
276	$2,831	$9,687	$12,519	$927,520

第23年供款共

$150,223

第23年利息

$35,880

第23年共還本金

$114,343

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,802	$9,717	$12,519	$917,803
278	$2,773	$9,746	$12,519	$908,057
279	$2,743	$9,776	$12,519	$898,281
280	$2,714	$9,805	$12,519	$888,476
281	$2,684	$9,835	$12,519	$878,642
282	$2,654	$9,864	$12,519	$868,777
283	$2,624	$9,894	$12,519	$858,883
284	$2,595	$9,924	$12,519	$848,959
285	$2,565	$9,954	$12,519	$839,005
286	$2,534	$9,984	$12,519	$829,021
287	$2,504	$10,014	$12,519	$819,007
288	$2,474	$10,045	$12,519	$808,962

第24年供款共

$150,223

第24年利息

$31,666

第24年共還本金

$118,558

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$2,444	$10,075	$12,519	$798,887
290	$2,413	$10,105	$12,519	$788,782
291	$2,383	$10,136	$12,519	$778,646
292	$2,352	$10,166	$12,519	$768,480
293	$2,321	$10,197	$12,519	$758,283
294	$2,291	$10,228	$12,519	$748,055
295	$2,260	$10,259	$12,519	$737,796
296	$2,229	$10,290	$12,519	$727,506
297	$2,198	$10,321	$12,519	$717,185
298	$2,166	$10,352	$12,519	$706,833
299	$2,135	$10,383	$12,519	$696,449
300	$2,104	$10,415	$12,519	$686,035

第25年供款共

$150,223

第25年利息

$27,296

第25年共還本金

$122,927

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,072	$10,446	$12,519	$675,588
302	$2,041	$10,478	$12,519	$665,111
303	$2,009	$10,509	$12,519	$654,601
304	$1,977	$10,541	$12,519	$644,060
305	$1,946	$10,573	$12,519	$633,487
306	$1,914	$10,605	$12,519	$622,882
307	$1,882	$10,637	$12,519	$612,245
308	$1,849	$10,669	$12,519	$601,576
309	$1,817	$10,701	$12,519	$590,875
310	$1,785	$10,734	$12,519	$580,141
311	$1,753	$10,766	$12,519	$569,375
312	$1,720	$10,799	$12,519	$558,576

第26年供款共

$150,223

第26年利息

$22,765

第26年共還本金

$127,458

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,687	$10,831	$12,519	$547,745
314	$1,655	$10,864	$12,519	$536,881
315	$1,622	$10,897	$12,519	$525,984
316	$1,589	$10,930	$12,519	$515,055
317	$1,556	$10,963	$12,519	$504,092
318	$1,523	$10,996	$12,519	$493,096
319	$1,490	$11,029	$12,519	$482,067
320	$1,456	$11,062	$12,519	$471,005
321	$1,423	$11,096	$12,519	$459,909
322	$1,389	$11,129	$12,519	$448,780
323	$1,356	$11,163	$12,519	$437,617
324	$1,322	$11,197	$12,519	$426,420

第27年供款共

$150,223

第27年利息

$18,067

第27年共還本金

$132,156

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,288	$11,230	$12,519	$415,190
326	$1,254	$11,264	$12,519	$403,925
327	$1,220	$11,298	$12,519	$392,627
328	$1,186	$11,333	$12,519	$381,294
329	$1,152	$11,367	$12,519	$369,927
330	$1,117	$11,401	$12,519	$358,526
331	$1,083	$11,436	$12,519	$347,091
332	$1,049	$11,470	$12,519	$335,621
333	$1,014	$11,505	$12,519	$324,116
334	$979	$11,540	$12,519	$312,576
335	$944	$11,574	$12,519	$301,002
336	$909	$11,609	$12,519	$289,393

第28年供款共

$150,223

第28年利息

$13,196

第28年共還本金

$137,027

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$874	$11,644	$12,519	$277,748
338	$839	$11,680	$12,519	$266,069
339	$804	$11,715	$12,519	$254,354
340	$768	$11,750	$12,519	$242,604
341	$733	$11,786	$12,519	$230,818
342	$697	$11,821	$12,519	$218,996
343	$662	$11,857	$12,519	$207,139
344	$626	$11,893	$12,519	$195,247
345	$590	$11,929	$12,519	$183,318
346	$554	$11,965	$12,519	$171,353
347	$518	$12,001	$12,519	$159,352
348	$481	$12,037	$12,519	$147,315

第29年供款共

$150,223

第29年利息

$8,145

第29年共還本金

$142,078

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$445	$12,074	$12,519	$135,241
350	$409	$12,110	$12,519	$123,131
351	$372	$12,147	$12,519	$110,984
352	$335	$12,183	$12,519	$98,801
353	$298	$12,220	$12,519	$86,581
354	$262	$12,257	$12,519	$74,324
355	$225	$12,294	$12,519	$62,030
356	$187	$12,331	$12,519	$49,699
357	$150	$12,368	$12,519	$37,330
358	$113	$12,406	$12,519	$24,924
359	$75	$12,443	$12,519	$12,481
360	$38	$12,481	$12,519	$0

第30年供款共

$150,223

第30年利息

$2,909

第30年共還本金

$147,315

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$10,091,699

Disclaimer

Recommended properties

Mort. Insurance
info