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$10,727,066

Monthly Payment
$17,034

Down Payment

$4,265,000

Total Loan

$3,735,000

Total int. paid

$2,397,066

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,595,000

Base on DTI ratio

$34,067

Budget of property purchase

HK$4,595,000

Down Payment

$4,265,000
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

$34,067

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 ST BARTHS PH 01 SANDALWOOD COURT TWR 01

thumb_up

ST BARTHS PH 01 SANDALWOOD COURT TWR 01

382 ft²

@18,325

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$7 M

382 ft²

@18,325

Sale$7 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

523 ft²

@14,340

GFA

699 ft²

@10,730

local_fire_department HIT

Sale$7.5 M

523 ft²

@14,340

GFA

699 ft²

@10,730

Sale$7.5 M

local_fire_department HIT

Tai Po LUNG MEI

thumb_up

LUNG MEI

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Tai Po MONT VERT PH 01 TWR 08

thumb_up

MONT VERT PH 01 TWR 08

942 ft²

@8,811

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$8.3 M

942 ft²

@8,811

Sale$8.3 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

曉峰灣畔三房前排海必睇

653 ft²

@12,711

GFA

827 ft²

@10,036

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

653 ft²

@12,711

GFA

827 ft²

@10,036

Sale$8.3 M

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

662 ft²

@10,725

local_fire_department HIT

Sale$7.1 M

662 ft²

@10,725

Sale$7.1 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 01

thumb_up

PARK MEDITERRANEAN

599 ft²

@14,190

local_offer Good Catch

Sale$8.5 M

599 ft²

@14,190

Sale$8.5 M

local_offer Good Catch

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,634

real_estate_agent Rare verified 首置必買

Sale$8.5 M

511 ft²

@16,634

Sale$8.5 M

real_estate_agent Rare verified 首置必買

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

496 ft²

@14,113

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sai Kung THE MEDITERRANEAN

thumb_up

Sai Kung Town Low-rise Apartment

525 ft²

@14,286

directions_run Sale hotel_class King local_offer Good Catch

Sale$7.5 M

525 ft²

@14,286

Sale$7.5 M

directions_run Sale hotel_class King local_offer Good Catch

Sai Kung HIRAM'S VILLA

thumb_up

HIRAM

552 ft²

@15,036

GFA

759 ft²

@10,935

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.3 M

552 ft²

@15,036

GFA

759 ft²

@10,935

Sale$8.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$22,354	$17,177	$14,076	$12,013
1.500	$23,185	$18,023	$14,938	$12,890
2.000	$24,035	$18,895	$15,831	$13,805
2.500	$24,905	$19,792	$16,756	$14,758
3.000	$25,793	$20,714	$17,712	$15,747
3.500	$26,701	$21,661	$18,698	$16,772
3.625	$26,931	$21,902	$18,950	$17,034
4.000	$27,627	$22,633	$19,715	$17,831
4.500	$28,572	$23,629	$20,760	$18,925
5.000	$29,536	$24,649	$21,834	$20,050
5.500	$30,518	$25,693	$22,936	$21,207
6.000	$31,518	$26,759	$24,065	$22,393

Monthly Payment$17,034

Term

30Year

Loan amount

$3,735,000

Total int. paid

$2,397,066

Total Loan and Interest

$6,132,066

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,283	$5,751	$17,034	$3,729,249
2	$11,265	$5,768	$17,034	$3,723,481
3	$11,248	$5,785	$17,034	$3,717,696
4	$11,231	$5,803	$17,034	$3,711,893
5	$11,213	$5,821	$17,034	$3,706,072
6	$11,195	$5,838	$17,034	$3,700,234
7	$11,178	$5,856	$17,034	$3,694,378
8	$11,160	$5,873	$17,034	$3,688,505
9	$11,142	$5,891	$17,034	$3,682,614
10	$11,125	$5,909	$17,034	$3,676,705
11	$11,107	$5,927	$17,034	$3,670,778
12	$11,089	$5,945	$17,034	$3,664,833

第1年供款共

$204,402

第1年利息

$134,236

第1年共還本金

$70,167

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,071	$5,963	$17,034	$3,658,871
14	$11,053	$5,981	$17,034	$3,652,890
15	$11,035	$5,999	$17,034	$3,646,891
16	$11,017	$6,017	$17,034	$3,640,874
17	$10,998	$6,035	$17,034	$3,634,839
18	$10,980	$6,053	$17,034	$3,628,786
19	$10,962	$6,072	$17,034	$3,622,715
20	$10,944	$6,090	$17,034	$3,616,625
21	$10,925	$6,108	$17,034	$3,610,516
22	$10,907	$6,127	$17,034	$3,604,390
23	$10,888	$6,145	$17,034	$3,598,244
24	$10,870	$6,164	$17,034	$3,592,081

第2年供款共

$204,402

第2年利息

$131,649

第2年共還本金

$72,753

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$10,851	$6,182	$17,034	$3,585,898
26	$10,832	$6,201	$17,034	$3,579,697
27	$10,814	$6,220	$17,034	$3,573,477
28	$10,795	$6,239	$17,034	$3,567,239
29	$10,776	$6,257	$17,034	$3,560,981
30	$10,757	$6,276	$17,034	$3,554,705
31	$10,738	$6,295	$17,034	$3,548,409
32	$10,719	$6,314	$17,034	$3,542,095
33	$10,700	$6,333	$17,034	$3,535,761
34	$10,681	$6,353	$17,034	$3,529,409
35	$10,662	$6,372	$17,034	$3,523,037
36	$10,643	$6,391	$17,034	$3,516,646

第3年供款共

$204,402

第3年利息

$128,968

第3年共還本金

$75,434

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,623	$6,410	$17,034	$3,510,236
38	$10,604	$6,430	$17,034	$3,503,806
39	$10,584	$6,449	$17,034	$3,497,357
40	$10,565	$6,469	$17,034	$3,490,888
41	$10,545	$6,488	$17,034	$3,484,400
42	$10,526	$6,508	$17,034	$3,477,893
43	$10,506	$6,527	$17,034	$3,471,365
44	$10,486	$6,547	$17,034	$3,464,818
45	$10,467	$6,567	$17,034	$3,458,251
46	$10,447	$6,587	$17,034	$3,451,665
47	$10,427	$6,607	$17,034	$3,445,058
48	$10,407	$6,627	$17,034	$3,438,431

第4年供款共

$204,402

第4年利息

$126,187

第4年共還本金

$78,215

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,387	$6,647	$17,034	$3,431,785
50	$10,367	$6,667	$17,034	$3,425,118
51	$10,347	$6,687	$17,034	$3,418,431
52	$10,327	$6,707	$17,034	$3,411,724
53	$10,306	$6,727	$17,034	$3,404,997
54	$10,286	$6,748	$17,034	$3,398,249
55	$10,266	$6,768	$17,034	$3,391,481
56	$10,245	$6,788	$17,034	$3,384,693
57	$10,225	$6,809	$17,034	$3,377,884
58	$10,204	$6,829	$17,034	$3,371,055
59	$10,183	$6,850	$17,034	$3,364,205
60	$10,163	$6,871	$17,034	$3,357,334

第5年供款共

$204,402

第5年利息

$123,305

第5年共還本金

$81,098

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,142	$6,892	$17,034	$3,350,442
62	$10,121	$6,912	$17,034	$3,343,530
63	$10,100	$6,933	$17,034	$3,336,596
64	$10,079	$6,954	$17,034	$3,329,642
65	$10,058	$6,975	$17,034	$3,322,667
66	$10,037	$6,996	$17,034	$3,315,671
67	$10,016	$7,017	$17,034	$3,308,653
68	$9,995	$7,039	$17,034	$3,301,615
69	$9,974	$7,060	$17,034	$3,294,555
70	$9,952	$7,081	$17,034	$3,287,474
71	$9,931	$7,103	$17,034	$3,280,371
72	$9,909	$7,124	$17,034	$3,273,247

第6年供款共

$204,402

第6年利息

$120,315

第6年共還本金

$84,087

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$9,888	$7,146	$17,034	$3,266,101
74	$9,866	$7,167	$17,034	$3,258,934
75	$9,845	$7,189	$17,034	$3,251,745
76	$9,823	$7,211	$17,034	$3,244,535
77	$9,801	$7,232	$17,034	$3,237,303
78	$9,779	$7,254	$17,034	$3,230,048
79	$9,757	$7,276	$17,034	$3,222,772
80	$9,735	$7,298	$17,034	$3,215,474
81	$9,713	$7,320	$17,034	$3,208,154
82	$9,691	$7,342	$17,034	$3,200,812
83	$9,669	$7,364	$17,034	$3,193,447
84	$9,647	$7,387	$17,034	$3,186,061

第7年供款共

$204,402

第7年利息

$117,216

第7年共還本金

$87,186

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,625	$7,409	$17,034	$3,178,652
86	$9,602	$7,431	$17,034	$3,171,221
87	$9,580	$7,454	$17,034	$3,163,767
88	$9,557	$7,476	$17,034	$3,156,290
89	$9,535	$7,499	$17,034	$3,148,792
90	$9,512	$7,522	$17,034	$3,141,270
91	$9,489	$7,544	$17,034	$3,133,726
92	$9,466	$7,567	$17,034	$3,126,159
93	$9,444	$7,590	$17,034	$3,118,569
94	$9,421	$7,613	$17,034	$3,110,956
95	$9,398	$7,636	$17,034	$3,103,320
96	$9,375	$7,659	$17,034	$3,095,661

第8年供款共

$204,402

第8年利息

$114,003

第8年共還本金

$90,400

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,351	$7,682	$17,034	$3,087,979
98	$9,328	$7,705	$17,034	$3,080,274
99	$9,305	$7,729	$17,034	$3,072,545
100	$9,282	$7,752	$17,034	$3,064,794
101	$9,258	$7,775	$17,034	$3,057,018
102	$9,235	$7,799	$17,034	$3,049,219
103	$9,211	$7,822	$17,034	$3,041,397
104	$9,188	$7,846	$17,034	$3,033,551
105	$9,164	$7,870	$17,034	$3,025,682
106	$9,140	$7,893	$17,034	$3,017,788
107	$9,116	$7,917	$17,034	$3,009,871
108	$9,092	$7,941	$17,034	$3,001,930

第9年供款共

$204,402

第9年利息

$110,671

第9年共還本金

$93,732

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,068	$7,965	$17,034	$2,993,964
110	$9,044	$7,989	$17,034	$2,985,975
111	$9,020	$8,013	$17,034	$2,977,962
112	$8,996	$8,038	$17,034	$2,969,924
113	$8,972	$8,062	$17,034	$2,961,862
114	$8,947	$8,086	$17,034	$2,953,776
115	$8,923	$8,111	$17,034	$2,945,665
116	$8,898	$8,135	$17,034	$2,937,530
117	$8,874	$8,160	$17,034	$2,929,371
118	$8,849	$8,184	$17,034	$2,921,186
119	$8,824	$8,209	$17,034	$2,912,977
120	$8,800	$8,234	$17,034	$2,904,743

第10年供款共

$204,402

第10年利息

$107,216

第10年共還本金

$97,186

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,775	$8,259	$17,034	$2,896,484
122	$8,750	$8,284	$17,034	$2,888,201
123	$8,725	$8,309	$17,034	$2,879,892
124	$8,700	$8,334	$17,034	$2,871,558
125	$8,674	$8,359	$17,034	$2,863,199
126	$8,649	$8,384	$17,034	$2,854,815
127	$8,624	$8,410	$17,034	$2,846,405
128	$8,599	$8,435	$17,034	$2,837,970
129	$8,573	$8,460	$17,034	$2,829,510
130	$8,547	$8,486	$17,034	$2,821,024
131	$8,522	$8,512	$17,034	$2,812,512
132	$8,496	$8,537	$17,034	$2,803,975

第11年供款共

$204,402

第11年利息

$103,634

第11年共還本金

$100,769

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,470	$8,563	$17,034	$2,795,411
134	$8,444	$8,589	$17,034	$2,786,822
135	$8,419	$8,615	$17,034	$2,778,207
136	$8,393	$8,641	$17,034	$2,769,566
137	$8,366	$8,667	$17,034	$2,760,899
138	$8,340	$8,693	$17,034	$2,752,206
139	$8,314	$8,720	$17,034	$2,743,486
140	$8,288	$8,746	$17,034	$2,734,741
141	$8,261	$8,772	$17,034	$2,725,968
142	$8,235	$8,799	$17,034	$2,717,169
143	$8,208	$8,825	$17,034	$2,708,344
144	$8,181	$8,852	$17,034	$2,699,492

第12年供款共

$204,402

第12年利息

$99,919

第12年共還本金

$104,483

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,155	$8,879	$17,034	$2,690,613
146	$8,128	$8,906	$17,034	$2,681,708
147	$8,101	$8,933	$17,034	$2,672,775
148	$8,074	$8,960	$17,034	$2,663,816
149	$8,047	$8,987	$17,034	$2,654,829
150	$8,020	$9,014	$17,034	$2,645,815
151	$7,993	$9,041	$17,034	$2,636,774
152	$7,965	$9,068	$17,034	$2,627,706
153	$7,938	$9,096	$17,034	$2,618,610
154	$7,910	$9,123	$17,034	$2,609,487
155	$7,883	$9,151	$17,034	$2,600,337
156	$7,855	$9,178	$17,034	$2,591,158

第13年供款共

$204,402

第13年利息

$96,068

第13年共還本金

$108,334

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,827	$9,206	$17,034	$2,581,952
158	$7,800	$9,234	$17,034	$2,572,718
159	$7,772	$9,262	$17,034	$2,563,457
160	$7,744	$9,290	$17,034	$2,554,167
161	$7,716	$9,318	$17,034	$2,544,849
162	$7,688	$9,346	$17,034	$2,535,503
163	$7,659	$9,374	$17,034	$2,526,129
164	$7,631	$9,403	$17,034	$2,516,726
165	$7,603	$9,431	$17,034	$2,507,295
166	$7,574	$9,459	$17,034	$2,497,836
167	$7,546	$9,488	$17,034	$2,488,348
168	$7,517	$9,517	$17,034	$2,478,831

第14年供款共

$204,402

第14年利息

$92,075

第14年共還本金

$112,327

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,488	$9,545	$17,034	$2,469,286
170	$7,459	$9,574	$17,034	$2,459,712
171	$7,430	$9,603	$17,034	$2,450,109
172	$7,401	$9,632	$17,034	$2,440,477
173	$7,372	$9,661	$17,034	$2,430,815
174	$7,343	$9,690	$17,034	$2,421,125
175	$7,314	$9,720	$17,034	$2,411,405
176	$7,284	$9,749	$17,034	$2,401,656
177	$7,255	$9,779	$17,034	$2,391,878
178	$7,225	$9,808	$17,034	$2,382,070
179	$7,196	$9,838	$17,034	$2,372,232
180	$7,166	$9,867	$17,034	$2,362,364

第15年供款共

$204,402

第15年利息

$87,935

第15年共還本金

$116,467

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,136	$9,897	$17,034	$2,352,467
182	$7,106	$9,927	$17,034	$2,342,540
183	$7,076	$9,957	$17,034	$2,332,583
184	$7,046	$9,987	$17,034	$2,322,596
185	$7,016	$10,017	$17,034	$2,312,579
186	$6,986	$10,048	$17,034	$2,302,531
187	$6,956	$10,078	$17,034	$2,292,453
188	$6,925	$10,108	$17,034	$2,282,345
189	$6,895	$10,139	$17,034	$2,272,206
190	$6,864	$10,170	$17,034	$2,262,036
191	$6,833	$10,200	$17,034	$2,251,836
192	$6,802	$10,231	$17,034	$2,241,605

第16年供款共

$204,402

第16年利息

$83,642

第16年共還本金

$120,760

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,772	$10,262	$17,034	$2,231,343
194	$6,741	$10,293	$17,034	$2,221,050
195	$6,709	$10,324	$17,034	$2,210,726
196	$6,678	$10,355	$17,034	$2,200,370
197	$6,647	$10,387	$17,034	$2,189,984
198	$6,616	$10,418	$17,034	$2,179,566
199	$6,584	$10,449	$17,034	$2,169,116
200	$6,553	$10,481	$17,034	$2,158,635
201	$6,521	$10,513	$17,034	$2,148,123
202	$6,489	$10,544	$17,034	$2,137,578
203	$6,457	$10,576	$17,034	$2,127,002
204	$6,425	$10,608	$17,034	$2,116,394

第17年供款共

$204,402

第17年利息

$79,191

第17年共還本金

$125,211

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,393	$10,640	$17,034	$2,105,754
206	$6,361	$10,672	$17,034	$2,095,081
207	$6,329	$10,705	$17,034	$2,084,377
208	$6,297	$10,737	$17,034	$2,073,640
209	$6,264	$10,769	$17,034	$2,062,870
210	$6,232	$10,802	$17,034	$2,052,068
211	$6,199	$10,835	$17,034	$2,041,234
212	$6,166	$10,867	$17,034	$2,030,367
213	$6,133	$10,900	$17,034	$2,019,466
214	$6,100	$10,933	$17,034	$2,008,533
215	$6,067	$10,966	$17,034	$1,997,567
216	$6,034	$10,999	$17,034	$1,986,568

第18年供款共

$204,402

第18年利息

$74,576

第18年共還本金

$129,826

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,001	$11,032	$17,034	$1,975,536
218	$5,968	$11,066	$17,034	$1,964,470
219	$5,934	$11,099	$17,034	$1,953,371
220	$5,901	$11,133	$17,034	$1,942,238
221	$5,867	$11,166	$17,034	$1,931,072
222	$5,833	$11,200	$17,034	$1,919,872
223	$5,800	$11,234	$17,034	$1,908,638
224	$5,766	$11,268	$17,034	$1,897,370
225	$5,732	$11,302	$17,034	$1,886,068
226	$5,697	$11,336	$17,034	$1,874,732
227	$5,663	$11,370	$17,034	$1,863,362
228	$5,629	$11,405	$17,034	$1,851,957

第19年供款共

$204,402

第19年利息

$69,791

第19年共還本金

$134,611

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,594	$11,439	$17,034	$1,840,518
230	$5,560	$11,474	$17,034	$1,829,044
231	$5,525	$11,508	$17,034	$1,817,536
232	$5,490	$11,543	$17,034	$1,805,993
233	$5,456	$11,578	$17,034	$1,794,415
234	$5,421	$11,613	$17,034	$1,782,802
235	$5,386	$11,648	$17,034	$1,771,154
236	$5,350	$11,683	$17,034	$1,759,471
237	$5,315	$11,718	$17,034	$1,747,753
238	$5,280	$11,754	$17,034	$1,735,999
239	$5,244	$11,789	$17,034	$1,724,210
240	$5,209	$11,825	$17,034	$1,712,385

第20年供款共

$204,402

第20年利息

$64,830

第20年共還本金

$139,573

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,173	$11,861	$17,034	$1,700,524
242	$5,137	$11,897	$17,034	$1,688,627
243	$5,101	$11,932	$17,034	$1,676,695
244	$5,065	$11,969	$17,034	$1,664,726
245	$5,029	$12,005	$17,034	$1,652,722
246	$4,993	$12,041	$17,034	$1,640,681
247	$4,956	$12,077	$17,034	$1,628,604
248	$4,920	$12,114	$17,034	$1,616,490
249	$4,883	$12,150	$17,034	$1,604,339
250	$4,846	$12,187	$17,034	$1,592,152
251	$4,810	$12,224	$17,034	$1,579,928
252	$4,773	$12,261	$17,034	$1,567,668

第21年供款共

$204,402

第21年利息

$59,685

第21年共還本金

$144,717

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,736	$12,298	$17,034	$1,555,370
254	$4,699	$12,335	$17,034	$1,543,035
255	$4,661	$12,372	$17,034	$1,530,663
256	$4,624	$12,410	$17,034	$1,518,253
257	$4,586	$12,447	$17,034	$1,505,806
258	$4,549	$12,485	$17,034	$1,493,321
259	$4,511	$12,522	$17,034	$1,480,799
260	$4,473	$12,560	$17,034	$1,468,238
261	$4,435	$12,598	$17,034	$1,455,640
262	$4,397	$12,636	$17,034	$1,443,004
263	$4,359	$12,674	$17,034	$1,430,329
264	$4,321	$12,713	$17,034	$1,417,617

第22年供款共

$204,402

第22年利息

$54,351

第22年共還本金

$150,051

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,282	$12,751	$17,034	$1,404,866
266	$4,244	$12,790	$17,034	$1,392,076
267	$4,205	$12,828	$17,034	$1,379,248
268	$4,166	$12,867	$17,034	$1,366,381
269	$4,128	$12,906	$17,034	$1,353,475
270	$4,089	$12,945	$17,034	$1,340,530
271	$4,050	$12,984	$17,034	$1,327,546
272	$4,010	$13,023	$17,034	$1,314,523
273	$3,971	$13,063	$17,034	$1,301,460
274	$3,931	$13,102	$17,034	$1,288,358
275	$3,892	$13,142	$17,034	$1,275,216
276	$3,852	$13,181	$17,034	$1,262,035

第23年供款共

$204,402

第23年利息

$48,821

第23年共還本金

$155,582

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,812	$13,221	$17,034	$1,248,814
278	$3,772	$13,261	$17,034	$1,235,553
279	$3,732	$13,301	$17,034	$1,222,252
280	$3,692	$13,341	$17,034	$1,208,910
281	$3,652	$13,382	$17,034	$1,195,529
282	$3,611	$13,422	$17,034	$1,182,107
283	$3,571	$13,463	$17,034	$1,168,644
284	$3,530	$13,503	$17,034	$1,155,141
285	$3,489	$13,544	$17,034	$1,141,597
286	$3,449	$13,585	$17,034	$1,128,012
287	$3,408	$13,626	$17,034	$1,114,386
288	$3,366	$13,667	$17,034	$1,100,719

第24年供款共

$204,402

第24年利息

$43,086

第24年共還本金

$161,316

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,325	$13,708	$17,034	$1,087,011
290	$3,284	$13,750	$17,034	$1,073,261
291	$3,242	$13,791	$17,034	$1,059,469
292	$3,200	$13,833	$17,034	$1,045,636
293	$3,159	$13,875	$17,034	$1,031,761
294	$3,117	$13,917	$17,034	$1,017,845
295	$3,075	$13,959	$17,034	$1,003,886
296	$3,033	$14,001	$17,034	$989,885
297	$2,990	$14,043	$17,034	$975,842
298	$2,948	$14,086	$17,034	$961,756
299	$2,905	$14,128	$17,034	$947,628
300	$2,863	$14,171	$17,034	$933,457

第25年供款共

$204,402

第25年利息

$37,140

第25年共還本金

$167,262

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,820	$14,214	$17,034	$919,243
302	$2,777	$14,257	$17,034	$904,987
303	$2,734	$14,300	$17,034	$890,687
304	$2,691	$14,343	$17,034	$876,344
305	$2,647	$14,386	$17,034	$861,958
306	$2,604	$14,430	$17,034	$847,528
307	$2,560	$14,473	$17,034	$833,055
308	$2,517	$14,517	$17,034	$818,538
309	$2,473	$14,561	$17,034	$803,977
310	$2,429	$14,605	$17,034	$789,372
311	$2,385	$14,649	$17,034	$774,723
312	$2,340	$14,693	$17,034	$760,030

第26年供款共

$204,402

第26年利息

$30,975

第26年共還本金

$173,427

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,296	$14,738	$17,034	$745,292
314	$2,251	$14,782	$17,034	$730,510
315	$2,207	$14,827	$17,034	$715,684
316	$2,162	$14,872	$17,034	$700,812
317	$2,117	$14,916	$17,034	$685,896
318	$2,072	$14,962	$17,034	$670,934
319	$2,027	$15,007	$17,034	$655,927
320	$1,981	$15,052	$17,034	$640,875
321	$1,936	$15,098	$17,034	$625,778
322	$1,890	$15,143	$17,034	$610,635
323	$1,845	$15,189	$17,034	$595,446
324	$1,799	$15,235	$17,034	$580,211

第27年供款共

$204,402

第27年利息

$24,583

第27年共還本金

$179,819

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,753	$15,281	$17,034	$564,930
326	$1,707	$15,327	$17,034	$549,603
327	$1,660	$15,373	$17,034	$534,230
328	$1,614	$15,420	$17,034	$518,810
329	$1,567	$15,466	$17,034	$503,344
330	$1,521	$15,513	$17,034	$487,831
331	$1,474	$15,560	$17,034	$472,271
332	$1,427	$15,607	$17,034	$456,664
333	$1,380	$15,654	$17,034	$441,010
334	$1,332	$15,701	$17,034	$425,309
335	$1,285	$15,749	$17,034	$409,560
336	$1,237	$15,796	$17,034	$393,764

第28年供款共

$204,402

第28年利息

$17,955

第28年共還本金

$186,447

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,189	$15,844	$17,034	$377,920
338	$1,142	$15,892	$17,034	$362,028
339	$1,094	$15,940	$17,034	$346,088
340	$1,045	$15,988	$17,034	$330,100
341	$997	$16,036	$17,034	$314,064
342	$949	$16,085	$17,034	$297,979
343	$900	$16,133	$17,034	$281,845
344	$851	$16,182	$17,034	$265,663
345	$803	$16,231	$17,034	$249,432
346	$753	$16,280	$17,034	$233,152
347	$704	$16,329	$17,034	$216,823
348	$655	$16,379	$17,034	$200,445

第29年供款共

$204,402

第29年利息

$11,083

第29年共還本金

$193,319

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$606	$16,428	$17,034	$184,017
350	$556	$16,478	$17,034	$167,539
351	$506	$16,527	$17,034	$151,012
352	$456	$16,577	$17,034	$134,434
353	$406	$16,627	$17,034	$117,807
354	$356	$16,678	$17,034	$101,129
355	$305	$16,728	$17,034	$84,401
356	$255	$16,779	$17,034	$67,623
357	$204	$16,829	$17,034	$50,793
358	$153	$16,880	$17,034	$33,913
359	$102	$16,931	$17,034	$16,982
360	$51	$16,982	$17,034	$0

第30年供款共

$204,402

第30年利息

$3,958

第30年共還本金

$200,445

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$10,727,066

Disclaimer

Recommended properties

Mort. Insurance
info