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$10,942,751

Monthly Payment
$17,733

Down Payment

$4,229,000

Total Loan

$3,771,000

Total int. paid

$2,612,751

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,559,000

Base on DTI ratio

$35,465

Budget of property purchase

HK$4,559,000

Down Payment

$4,229,000
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

$35,465

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 OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

670 ft²

@12,687

GFA

881 ft²

@9,648

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$8.5 M

670 ft²

@12,687

GFA

881 ft²

@9,648

Sale$8.5 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Shatin THE PAVILIA FARM II TWR 07B

thumb_up

THE PAVILIA FARM II TWR 07B

330 ft²

@22,121

local_fire_department HIT verified 首置必買

Sale$7.3 M

330 ft²

@22,121

Sale$7.3 M

local_fire_department HIT verified 首置必買

KOL

Shatin CASTELLO BLK 02

thumb_up

GOOD DECO

547 ft²

@12,943

GFA

718 ft²

@9,861

local_fire_department HIT

Sale$7.08 M

547 ft²

@12,943

GFA

718 ft²

@9,861

Sale$7.08 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

512 ft²

@14,258

GFA

683 ft²

@10,688

local_fire_department HIT

Sale$7.3 M

512 ft²

@14,258

GFA

683 ft²

@10,688

Sale$7.3 M

local_fire_department HIT

Shatin HA WO CHE TSUEN

thumb_up

HA WO CHE TSUEN

GFA

700 ft²

@10,286

real_estate_agent Rare

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

real_estate_agent Rare

Tai Po THE REGENT TWR 08

thumb_up

THE REGENT TWR 08

551 ft²

@13,793

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.6 M

551 ft²

@13,793

Sale$7.6 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

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

Tai Po ONTOLO TWR 07B

thumb_up

ONTOLO TWR 07B

553 ft²

@13,888

Sale$7.68 M

553 ft²

@13,888

Sale$7.68 M

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21

472 ft²

@16,314

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Sale$7.7 M

472 ft²

@16,314

Sale$7.7 M

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Ma On Shan LAKE SILVER TWR 05

thumb_up

LAKE SILVER TWR 05

573 ft²

@13,089

GFA

753 ft²

@9,960

real_estate_agent Rare vpn_key Key

Sale$7.5 M

573 ft²

@13,089

GFA

753 ft²

@9,960

Sale$7.5 M

real_estate_agent Rare vpn_key Key

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,204

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Sale$8.28 M

511 ft²

@16,204

Sale$8.28 M

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

812 ft²

@9,951

GFA

1,146 ft²

@7,051

local_fire_department HIT

Sale$8.08 M

812 ft²

@9,951

GFA

1,146 ft²

@7,051

Sale$8.08 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$22,569	$17,343	$14,212	$12,129
1.500	$23,408	$18,197	$15,082	$13,014
2.000	$24,267	$19,077	$15,984	$13,938
2.500	$25,145	$19,983	$16,917	$14,900
3.000	$26,042	$20,914	$17,883	$15,899
3.500	$26,958	$21,870	$18,879	$16,933
3.875	$27,658	$22,604	$19,645	$17,733
4.000	$27,894	$22,852	$19,905	$18,003
4.500	$28,848	$23,857	$20,960	$19,107
5.000	$29,821	$24,887	$22,045	$20,244
5.500	$30,812	$25,940	$23,157	$21,411
6.000	$31,822	$27,017	$24,297	$22,609

Monthly Payment$17,733

Term

30Year

Loan amount

$3,771,000

Total int. paid

$2,612,751

Total Loan and Interest

$6,383,751

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$12,177	$5,555	$17,733	$3,765,445
2	$12,159	$5,573	$17,733	$3,759,871
3	$12,141	$5,591	$17,733	$3,754,280
4	$12,123	$5,609	$17,733	$3,748,670
5	$12,105	$5,628	$17,733	$3,743,043
6	$12,087	$5,646	$17,733	$3,737,397
7	$12,069	$5,664	$17,733	$3,731,733
8	$12,050	$5,682	$17,733	$3,726,051
9	$12,032	$5,701	$17,733	$3,720,350
10	$12,014	$5,719	$17,733	$3,714,631
11	$11,995	$5,737	$17,733	$3,708,894
12	$11,977	$5,756	$17,733	$3,703,138

第1年供款共

$212,792

第1年利息

$144,929

第1年共還本金

$67,862

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,958	$5,775	$17,733	$3,697,363
14	$11,939	$5,793	$17,733	$3,691,570
15	$11,921	$5,812	$17,733	$3,685,758
16	$11,902	$5,831	$17,733	$3,679,927
17	$11,883	$5,850	$17,733	$3,674,078
18	$11,864	$5,868	$17,733	$3,668,209
19	$11,845	$5,887	$17,733	$3,662,322
20	$11,826	$5,906	$17,733	$3,656,415
21	$11,807	$5,925	$17,733	$3,650,490
22	$11,788	$5,945	$17,733	$3,644,545
23	$11,769	$5,964	$17,733	$3,638,582
24	$11,750	$5,983	$17,733	$3,632,599

第2年供款共

$212,792

第2年利息

$142,253

第2年共還本金

$70,539

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,730	$6,002	$17,733	$3,626,596
26	$11,711	$6,022	$17,733	$3,620,574
27	$11,691	$6,041	$17,733	$3,614,533
28	$11,672	$6,061	$17,733	$3,608,473
29	$11,652	$6,080	$17,733	$3,602,392
30	$11,633	$6,100	$17,733	$3,596,292
31	$11,613	$6,120	$17,733	$3,590,173
32	$11,593	$6,139	$17,733	$3,584,033
33	$11,573	$6,159	$17,733	$3,577,874
34	$11,554	$6,179	$17,733	$3,571,695
35	$11,534	$6,199	$17,733	$3,565,496
36	$11,514	$6,219	$17,733	$3,559,277

第3年供款共

$212,792

第3年利息

$139,470

第3年共還本金

$73,322

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$11,493	$6,239	$17,733	$3,553,038
38	$11,473	$6,259	$17,733	$3,546,779
39	$11,453	$6,280	$17,733	$3,540,499
40	$11,433	$6,300	$17,733	$3,534,199
41	$11,413	$6,320	$17,733	$3,527,879
42	$11,392	$6,341	$17,733	$3,521,539
43	$11,372	$6,361	$17,733	$3,515,178
44	$11,351	$6,382	$17,733	$3,508,796
45	$11,330	$6,402	$17,733	$3,502,394
46	$11,310	$6,423	$17,733	$3,495,971
47	$11,289	$6,444	$17,733	$3,489,527
48	$11,268	$6,464	$17,733	$3,483,063

第4年供款共

$212,792

第4年利息

$136,578

第4年共還本金

$76,214

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$11,247	$6,485	$17,733	$3,476,578
50	$11,226	$6,506	$17,733	$3,470,072
51	$11,205	$6,527	$17,733	$3,463,544
52	$11,184	$6,548	$17,733	$3,456,996
53	$11,163	$6,569	$17,733	$3,450,427
54	$11,142	$6,591	$17,733	$3,443,836
55	$11,121	$6,612	$17,733	$3,437,224
56	$11,099	$6,633	$17,733	$3,430,591
57	$11,078	$6,655	$17,733	$3,423,936
58	$11,056	$6,676	$17,733	$3,417,260
59	$11,035	$6,698	$17,733	$3,410,562
60	$11,013	$6,719	$17,733	$3,403,843

第5年供款共

$212,792

第5年利息

$133,572

第5年共還本金

$79,220

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,992	$6,741	$17,733	$3,397,102
62	$10,970	$6,763	$17,733	$3,390,339
63	$10,948	$6,785	$17,733	$3,383,554
64	$10,926	$6,807	$17,733	$3,376,748
65	$10,904	$6,829	$17,733	$3,369,919
66	$10,882	$6,851	$17,733	$3,363,069
67	$10,860	$6,873	$17,733	$3,356,196
68	$10,838	$6,895	$17,733	$3,349,301
69	$10,815	$6,917	$17,733	$3,342,384
70	$10,793	$6,940	$17,733	$3,335,444
71	$10,771	$6,962	$17,733	$3,328,482
72	$10,748	$6,984	$17,733	$3,321,498

第6年供款共

$212,792

第6年利息

$130,447

第6年共還本金

$82,345

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,726	$7,007	$17,733	$3,314,491
74	$10,703	$7,030	$17,733	$3,307,461
75	$10,680	$7,052	$17,733	$3,300,409
76	$10,658	$7,075	$17,733	$3,293,334
77	$10,635	$7,098	$17,733	$3,286,236
78	$10,612	$7,121	$17,733	$3,279,115
79	$10,589	$7,144	$17,733	$3,271,971
80	$10,566	$7,167	$17,733	$3,264,805
81	$10,543	$7,190	$17,733	$3,257,614
82	$10,519	$7,213	$17,733	$3,250,401
83	$10,496	$7,237	$17,733	$3,243,165
84	$10,473	$7,260	$17,733	$3,235,905

第7年供款共

$212,792

第7年利息

$127,198

第7年共還本金

$85,593

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$10,449	$7,283	$17,733	$3,228,621
86	$10,426	$7,307	$17,733	$3,221,314
87	$10,402	$7,330	$17,733	$3,213,984
88	$10,378	$7,354	$17,733	$3,206,630
89	$10,355	$7,378	$17,733	$3,199,252
90	$10,331	$7,402	$17,733	$3,191,850
91	$10,307	$7,426	$17,733	$3,184,425
92	$10,283	$7,450	$17,733	$3,176,975
93	$10,259	$7,474	$17,733	$3,169,501
94	$10,235	$7,498	$17,733	$3,162,004
95	$10,211	$7,522	$17,733	$3,154,482
96	$10,186	$7,546	$17,733	$3,146,935

第8年供款共

$212,792

第8年利息

$123,822

第8年共還本金

$88,969

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$10,162	$7,571	$17,733	$3,139,365
98	$10,138	$7,595	$17,733	$3,131,769
99	$10,113	$7,620	$17,733	$3,124,150
100	$10,088	$7,644	$17,733	$3,116,506
101	$10,064	$7,669	$17,733	$3,108,837
102	$10,039	$7,694	$17,733	$3,101,143
103	$10,014	$7,719	$17,733	$3,093,424
104	$9,989	$7,743	$17,733	$3,085,681
105	$9,964	$7,768	$17,733	$3,077,913
106	$9,939	$7,794	$17,733	$3,070,119
107	$9,914	$7,819	$17,733	$3,062,300
108	$9,889	$7,844	$17,733	$3,054,456

第9年供款共

$212,792

第9年利息

$120,313

第9年共還本金

$92,479

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,863	$7,869	$17,733	$3,046,587
110	$9,838	$7,895	$17,733	$3,038,692
111	$9,812	$7,920	$17,733	$3,030,772
112	$9,787	$7,946	$17,733	$3,022,826
113	$9,761	$7,971	$17,733	$3,014,855
114	$9,735	$7,997	$17,733	$3,006,858
115	$9,710	$8,023	$17,733	$2,998,835
116	$9,684	$8,049	$17,733	$2,990,786
117	$9,658	$8,075	$17,733	$2,982,711
118	$9,632	$8,101	$17,733	$2,974,610
119	$9,606	$8,127	$17,733	$2,966,483
120	$9,579	$8,153	$17,733	$2,958,330

第10年供款共

$212,792

第10年利息

$116,665

第10年共還本金

$96,127

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$9,553	$8,180	$17,733	$2,950,150
122	$9,527	$8,206	$17,733	$2,941,944
123	$9,500	$8,233	$17,733	$2,933,711
124	$9,473	$8,259	$17,733	$2,925,452
125	$9,447	$8,286	$17,733	$2,917,166
126	$9,420	$8,313	$17,733	$2,908,853
127	$9,393	$8,339	$17,733	$2,900,514
128	$9,366	$8,366	$17,733	$2,892,148
129	$9,339	$8,393	$17,733	$2,883,754
130	$9,312	$8,421	$17,733	$2,875,334
131	$9,285	$8,448	$17,733	$2,866,886
132	$9,258	$8,475	$17,733	$2,858,411

第11年供款共

$212,792

第11年利息

$112,873

第11年共還本金

$99,919

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$9,230	$8,502	$17,733	$2,849,909
134	$9,203	$8,530	$17,733	$2,841,379
135	$9,175	$8,557	$17,733	$2,832,821
136	$9,148	$8,585	$17,733	$2,824,236
137	$9,120	$8,613	$17,733	$2,815,624
138	$9,092	$8,641	$17,733	$2,806,983
139	$9,064	$8,668	$17,733	$2,798,315
140	$9,036	$8,696	$17,733	$2,789,618
141	$9,008	$8,724	$17,733	$2,780,894
142	$8,980	$8,753	$17,733	$2,772,141
143	$8,952	$8,781	$17,733	$2,763,360
144	$8,923	$8,809	$17,733	$2,754,551

第12年供款共

$212,792

第12年利息

$108,932

第12年共還本金

$103,860

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,895	$8,838	$17,733	$2,745,713
146	$8,866	$8,866	$17,733	$2,736,847
147	$8,838	$8,895	$17,733	$2,727,952
148	$8,809	$8,924	$17,733	$2,719,028
149	$8,780	$8,952	$17,733	$2,710,076
150	$8,751	$8,981	$17,733	$2,701,095
151	$8,722	$9,010	$17,733	$2,692,084
152	$8,693	$9,039	$17,733	$2,683,045
153	$8,664	$9,069	$17,733	$2,673,976
154	$8,635	$9,098	$17,733	$2,664,878
155	$8,605	$9,127	$17,733	$2,655,751
156	$8,576	$9,157	$17,733	$2,646,594

第13年供款共

$212,792

第13年利息

$104,835

第13年共還本金

$107,957

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$8,546	$9,186	$17,733	$2,637,408
158	$8,517	$9,216	$17,733	$2,628,192
159	$8,487	$9,246	$17,733	$2,618,946
160	$8,457	$9,276	$17,733	$2,609,670
161	$8,427	$9,306	$17,733	$2,600,365
162	$8,397	$9,336	$17,733	$2,591,029
163	$8,367	$9,366	$17,733	$2,581,663
164	$8,337	$9,396	$17,733	$2,572,267
165	$8,306	$9,426	$17,733	$2,562,841
166	$8,276	$9,457	$17,733	$2,553,384
167	$8,245	$9,487	$17,733	$2,543,897
168	$8,215	$9,518	$17,733	$2,534,379

第14年供款共

$212,792

第14年利息

$100,576

第14年共還本金

$112,215

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$8,184	$9,549	$17,733	$2,524,830
170	$8,153	$9,580	$17,733	$2,515,251
171	$8,122	$9,610	$17,733	$2,505,640
172	$8,091	$9,642	$17,733	$2,495,999
173	$8,060	$9,673	$17,733	$2,486,326
174	$8,029	$9,704	$17,733	$2,476,622
175	$7,997	$9,735	$17,733	$2,466,887
176	$7,966	$9,767	$17,733	$2,457,120
177	$7,934	$9,798	$17,733	$2,447,322
178	$7,903	$9,830	$17,733	$2,437,492
179	$7,871	$9,862	$17,733	$2,427,631
180	$7,839	$9,893	$17,733	$2,417,737

第15年供款共

$212,792

第15年利息

$96,150

第15年共還本金

$116,642

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,807	$9,925	$17,733	$2,407,812
182	$7,775	$9,957	$17,733	$2,397,854
183	$7,743	$9,990	$17,733	$2,387,865
184	$7,711	$10,022	$17,733	$2,377,843
185	$7,678	$10,054	$17,733	$2,367,789
186	$7,646	$10,087	$17,733	$2,357,702
187	$7,613	$10,119	$17,733	$2,347,583
188	$7,581	$10,152	$17,733	$2,337,431
189	$7,548	$10,185	$17,733	$2,327,246
190	$7,515	$10,218	$17,733	$2,317,029
191	$7,482	$10,251	$17,733	$2,306,778
192	$7,449	$10,284	$17,733	$2,296,495

第16年供款共

$212,792

第16年利息

$91,549

第16年共還本金

$121,243

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,416	$10,317	$17,733	$2,286,178
194	$7,382	$10,350	$17,733	$2,275,828
195	$7,349	$10,384	$17,733	$2,265,444
196	$7,315	$10,417	$17,733	$2,255,027
197	$7,282	$10,451	$17,733	$2,244,576
198	$7,248	$10,485	$17,733	$2,234,091
199	$7,214	$10,518	$17,733	$2,223,573
200	$7,180	$10,552	$17,733	$2,213,021
201	$7,146	$10,586	$17,733	$2,202,434
202	$7,112	$10,621	$17,733	$2,191,814
203	$7,078	$10,655	$17,733	$2,181,159
204	$7,043	$10,689	$17,733	$2,170,469

第17年供款共

$212,792

第17年利息

$86,767

第17年共還本金

$126,025

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,009	$10,724	$17,733	$2,159,746
206	$6,974	$10,758	$17,733	$2,148,987
207	$6,939	$10,793	$17,733	$2,138,194
208	$6,905	$10,828	$17,733	$2,127,366
209	$6,870	$10,863	$17,733	$2,116,503
210	$6,835	$10,898	$17,733	$2,105,605
211	$6,799	$10,933	$17,733	$2,094,671
212	$6,764	$10,969	$17,733	$2,083,703
213	$6,729	$11,004	$17,733	$2,072,699
214	$6,693	$11,040	$17,733	$2,061,659
215	$6,657	$11,075	$17,733	$2,050,584
216	$6,622	$11,111	$17,733	$2,039,473

第18年供款共

$212,792

第18年利息

$81,795

第18年共還本金

$130,996

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,586	$11,147	$17,733	$2,028,326
218	$6,550	$11,183	$17,733	$2,017,143
219	$6,514	$11,219	$17,733	$2,005,925
220	$6,477	$11,255	$17,733	$1,994,669
221	$6,441	$11,292	$17,733	$1,983,378
222	$6,405	$11,328	$17,733	$1,972,050
223	$6,368	$11,365	$17,733	$1,960,685
224	$6,331	$11,401	$17,733	$1,949,284
225	$6,295	$11,438	$17,733	$1,937,846
226	$6,258	$11,475	$17,733	$1,926,371
227	$6,221	$11,512	$17,733	$1,914,859
228	$6,183	$11,549	$17,733	$1,903,310

第19年供款共

$212,792

第19年利息

$76,628

第19年共還本金

$136,164

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,146	$11,587	$17,733	$1,891,723
230	$6,109	$11,624	$17,733	$1,880,099
231	$6,071	$11,661	$17,733	$1,868,438
232	$6,033	$11,699	$17,733	$1,856,739
233	$5,996	$11,737	$17,733	$1,845,002
234	$5,958	$11,775	$17,733	$1,833,227
235	$5,920	$11,813	$17,733	$1,821,414
236	$5,882	$11,851	$17,733	$1,809,563
237	$5,843	$11,889	$17,733	$1,797,674
238	$5,805	$11,928	$17,733	$1,785,746
239	$5,766	$11,966	$17,733	$1,773,780
240	$5,728	$12,005	$17,733	$1,761,775

第20年供款共

$212,792

第20年利息

$71,257

第20年共還本金

$141,535

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,689	$12,044	$17,733	$1,749,731
242	$5,650	$12,082	$17,733	$1,737,649
243	$5,611	$12,121	$17,733	$1,725,528
244	$5,572	$12,161	$17,733	$1,713,367
245	$5,533	$12,200	$17,733	$1,701,167
246	$5,493	$12,239	$17,733	$1,688,928
247	$5,454	$12,279	$17,733	$1,676,649
248	$5,414	$12,318	$17,733	$1,664,330
249	$5,374	$12,358	$17,733	$1,651,972
250	$5,334	$12,398	$17,733	$1,639,574
251	$5,294	$12,438	$17,733	$1,627,136
252	$5,254	$12,478	$17,733	$1,614,658

第21年供款共

$212,792

第21年利息

$65,674

第21年共還本金

$147,118

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,214	$12,519	$17,733	$1,602,139
254	$5,174	$12,559	$17,733	$1,589,580
255	$5,133	$12,600	$17,733	$1,576,980
256	$5,092	$12,640	$17,733	$1,564,340
257	$5,052	$12,681	$17,733	$1,551,659
258	$5,011	$12,722	$17,733	$1,538,937
259	$4,969	$12,763	$17,733	$1,526,174
260	$4,928	$12,804	$17,733	$1,513,369
261	$4,887	$12,846	$17,733	$1,500,523
262	$4,845	$12,887	$17,733	$1,487,636
263	$4,804	$12,929	$17,733	$1,474,707
264	$4,762	$12,971	$17,733	$1,461,737

第22年供款共

$212,792

第22年利息

$59,871

第22年共還本金

$152,921

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,720	$13,012	$17,733	$1,448,724
266	$4,678	$13,054	$17,733	$1,435,670
267	$4,636	$13,097	$17,733	$1,422,573
268	$4,594	$13,139	$17,733	$1,409,434
269	$4,551	$13,181	$17,733	$1,396,253
270	$4,509	$13,224	$17,733	$1,383,029
271	$4,466	$13,267	$17,733	$1,369,763
272	$4,423	$13,309	$17,733	$1,356,453
273	$4,380	$13,352	$17,733	$1,343,101
274	$4,337	$13,396	$17,733	$1,329,705
275	$4,294	$13,439	$17,733	$1,316,266
276	$4,250	$13,482	$17,733	$1,302,784

第23年供款共

$212,792

第23年利息

$53,839

第23年共還本金

$158,953

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,207	$13,526	$17,733	$1,289,258
278	$4,163	$13,569	$17,733	$1,275,689
279	$4,119	$13,613	$17,733	$1,262,076
280	$4,075	$13,657	$17,733	$1,248,419
281	$4,031	$13,701	$17,733	$1,234,717
282	$3,987	$13,746	$17,733	$1,220,972
283	$3,943	$13,790	$17,733	$1,207,182
284	$3,898	$13,834	$17,733	$1,193,347
285	$3,854	$13,879	$17,733	$1,179,468
286	$3,809	$13,924	$17,733	$1,165,544
287	$3,764	$13,969	$17,733	$1,151,575
288	$3,719	$14,014	$17,733	$1,137,561

第24年供款共

$212,792

第24年利息

$47,569

第24年共還本金

$165,223

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,673	$14,059	$17,733	$1,123,502
290	$3,628	$14,105	$17,733	$1,109,397
291	$3,582	$14,150	$17,733	$1,095,247
292	$3,537	$14,196	$17,733	$1,081,051
293	$3,491	$14,242	$17,733	$1,066,810
294	$3,445	$14,288	$17,733	$1,052,522
295	$3,399	$14,334	$17,733	$1,038,188
296	$3,352	$14,380	$17,733	$1,023,808
297	$3,306	$14,427	$17,733	$1,009,381
298	$3,259	$14,473	$17,733	$994,908
299	$3,213	$14,520	$17,733	$980,388
300	$3,166	$14,567	$17,733	$965,821

第25年供款共

$212,792

第25年利息

$41,052

第25年共還本金

$171,740

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,119	$14,614	$17,733	$951,207
302	$3,072	$14,661	$17,733	$936,546
303	$3,024	$14,708	$17,733	$921,838
304	$2,977	$14,756	$17,733	$907,082
305	$2,929	$14,804	$17,733	$892,279
306	$2,881	$14,851	$17,733	$877,427
307	$2,833	$14,899	$17,733	$862,528
308	$2,785	$14,947	$17,733	$847,581
309	$2,737	$14,996	$17,733	$832,585
310	$2,689	$15,044	$17,733	$817,541
311	$2,640	$15,093	$17,733	$802,448
312	$2,591	$15,141	$17,733	$787,307

第26年供款共

$212,792

第26年利息

$34,277

第26年共還本金

$178,514

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,542	$15,190	$17,733	$772,117
314	$2,493	$15,239	$17,733	$756,877
315	$2,444	$15,289	$17,733	$741,589
316	$2,395	$15,338	$17,733	$726,251
317	$2,345	$15,387	$17,733	$710,863
318	$2,295	$15,437	$17,733	$695,426
319	$2,246	$15,487	$17,733	$679,939
320	$2,196	$15,537	$17,733	$664,402
321	$2,145	$15,587	$17,733	$648,815
322	$2,095	$15,638	$17,733	$633,177
323	$2,045	$15,688	$17,733	$617,489
324	$1,994	$15,739	$17,733	$601,751

第27年供款共

$212,792

第27年利息

$27,236

第27年共還本金

$185,556

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,943	$15,789	$17,733	$585,961
326	$1,892	$15,840	$17,733	$570,121
327	$1,841	$15,892	$17,733	$554,229
328	$1,790	$15,943	$17,733	$538,286
329	$1,738	$15,994	$17,733	$522,292
330	$1,687	$16,046	$17,733	$506,246
331	$1,635	$16,098	$17,733	$490,148
332	$1,583	$16,150	$17,733	$473,998
333	$1,531	$16,202	$17,733	$457,796
334	$1,478	$16,254	$17,733	$441,542
335	$1,426	$16,307	$17,733	$425,235
336	$1,373	$16,359	$17,733	$408,875

第28年供款共

$212,792

第28年利息

$19,916

第28年共還本金

$192,875

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,320	$16,412	$17,733	$392,463
338	$1,267	$16,465	$17,733	$375,998
339	$1,214	$16,518	$17,733	$359,479
340	$1,161	$16,572	$17,733	$342,907
341	$1,107	$16,625	$17,733	$326,282
342	$1,054	$16,679	$17,733	$309,603
343	$1,000	$16,733	$17,733	$292,870
344	$946	$16,787	$17,733	$276,083
345	$892	$16,841	$17,733	$259,242
346	$837	$16,896	$17,733	$242,347
347	$783	$16,950	$17,733	$225,397
348	$728	$17,005	$17,733	$208,392

第29年供款共

$212,792

第29年利息

$12,308

第29年共還本金

$200,484

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$673	$17,060	$17,733	$191,332
350	$618	$17,115	$17,733	$174,217
351	$563	$17,170	$17,733	$157,047
352	$507	$17,226	$17,733	$139,822
353	$452	$17,281	$17,733	$122,541
354	$396	$17,337	$17,733	$105,204
355	$340	$17,393	$17,733	$87,811
356	$284	$17,449	$17,733	$70,362
357	$227	$17,505	$17,733	$52,856
358	$171	$17,562	$17,733	$35,294
359	$114	$17,619	$17,733	$17,676
360	$57	$17,676	$17,733	$0

第30年供款共

$212,792

第30年利息

$4,400

第30年共還本金

$208,392

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$10,942,751

Disclaimer

Recommended properties

Mort. Insurance
info