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$10,784,827

Monthly Payment
$17,444

Down Payment

$4,175,000

Total Loan

$3,825,000

Total int. paid

$2,454,827

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,505,000

Base on DTI ratio

$34,888

Budget of property purchase

HK$4,505,000

Down Payment

$4,175,000
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

$34,888

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 VISTA PARADISO BLK 05

thumb_up

VISTA PARADISO BLK 05

650 ft²

@12,308

GFA

807 ft²

@9,913

local_fire_department HIT

Sale$8 M

650 ft²

@12,308

GFA

807 ft²

@9,913

Sale$8 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG THE MEDITERRANEAN

699 ft²

@12,303

local_fire_department HIT local_offer Good Catch

Sale$8.6 M

699 ft²

@12,303

Sale$8.6 M

local_fire_department HIT local_offer Good Catch

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

Clearwater Bay HENG MEI DENG

thumb_up

Spacious Village House

GFA

700 ft²

@10,714

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

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 DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT A

467 ft²

@14,989

local_offer Good Catch

Sale$7 M

467 ft²

@14,989

Sale$7 M

local_offer Good Catch

Ma On Shan SAI O TSUEN

thumb_up

2/F WITH ROOF

GFA

700 ft²

@11,286

local_fire_department HIT vpn_key Key

Sale$7.9 M

GFA

700 ft²

@11,286

Sale$7.9 M

local_fire_department HIT vpn_key Key

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT B TWR 03

657 ft²

@12,177

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8 M

657 ft²

@12,177

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Shatin BELAIR GDNS

thumb_up

富豪花園

919 ft²

@9,032

GFA

1,255 ft²

@6,614

local_fire_department HIT hotel_class King

Sale$8.3 M

919 ft²

@9,032

GFA

1,255 ft²

@6,614

Sale$8.3 M

local_fire_department HIT hotel_class King

Ma On Shan MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

696 ft²

@10,057

GFA

897 ft²

@7,804

local_fire_department HIT

Sale$7 M

696 ft²

@10,057

GFA

897 ft²

@7,804

Sale$7 M

local_fire_department HIT

Tai Po CHEUNG SHU TAN

thumb_up

RAINBOW HEIGHT

GFA

612 ft²

@11,438

Sale$7 M

GFA

612 ft²

@11,438

Sale$7 M

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY B

519 ft²

@13,642

GFA

696 ft²

@10,172

hotel_class King

Sale$7.08 M

519 ft²

@13,642

GFA

696 ft²

@10,172

Sale$7.08 M

hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$22,892	$17,591	$14,415	$12,303
1.500	$23,743	$18,457	$15,298	$13,201
2.000	$24,614	$19,350	$16,212	$14,138
2.500	$25,505	$20,269	$17,160	$15,113
3.000	$26,415	$21,213	$18,139	$16,126
3.500	$27,344	$22,183	$19,149	$17,176
3.625	$27,580	$22,430	$19,406	$17,444
4.000	$28,293	$23,179	$20,190	$18,261
4.500	$29,261	$24,199	$21,261	$19,381
5.000	$30,248	$25,243	$22,361	$20,533
5.500	$31,253	$26,312	$23,489	$21,718
6.000	$32,278	$27,403	$24,645	$22,933

Monthly Payment$17,444

Term

30Year

Loan amount

$3,825,000

Total int. paid

$2,454,827

Total Loan and Interest

$6,279,827

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,555	$5,889	$17,444	$3,819,111
2	$11,537	$5,907	$17,444	$3,813,204
3	$11,519	$5,925	$17,444	$3,807,279
4	$11,501	$5,943	$17,444	$3,801,336
5	$11,483	$5,961	$17,444	$3,795,375
6	$11,465	$5,979	$17,444	$3,789,396
7	$11,447	$5,997	$17,444	$3,783,400
8	$11,429	$6,015	$17,444	$3,777,385
9	$11,411	$6,033	$17,444	$3,771,352
10	$11,393	$6,051	$17,444	$3,765,300
11	$11,374	$6,070	$17,444	$3,759,231
12	$11,356	$6,088	$17,444	$3,753,143

第1年供款共

$209,328

第1年利息

$137,470

第1年共還本金

$71,857

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,338	$6,106	$17,444	$3,747,036
14	$11,319	$6,125	$17,444	$3,740,911
15	$11,301	$6,143	$17,444	$3,734,768
16	$11,282	$6,162	$17,444	$3,728,606
17	$11,263	$6,180	$17,444	$3,722,426
18	$11,245	$6,199	$17,444	$3,716,227
19	$11,226	$6,218	$17,444	$3,710,009
20	$11,207	$6,237	$17,444	$3,703,772
21	$11,188	$6,255	$17,444	$3,697,517
22	$11,170	$6,274	$17,444	$3,691,242
23	$11,151	$6,293	$17,444	$3,684,949
24	$11,132	$6,312	$17,444	$3,678,637

第2年供款共

$209,328

第2年利息

$134,822

第2年共還本金

$74,506

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,113	$6,331	$17,444	$3,672,305
26	$11,093	$6,351	$17,444	$3,665,955
27	$11,074	$6,370	$17,444	$3,659,585
28	$11,055	$6,389	$17,444	$3,653,196
29	$11,036	$6,408	$17,444	$3,646,788
30	$11,016	$6,428	$17,444	$3,640,360
31	$10,997	$6,447	$17,444	$3,633,913
32	$10,977	$6,467	$17,444	$3,627,447
33	$10,958	$6,486	$17,444	$3,620,961
34	$10,938	$6,506	$17,444	$3,614,455
35	$10,919	$6,525	$17,444	$3,607,930
36	$10,899	$6,545	$17,444	$3,601,385

第3年供款共

$209,328

第3年利息

$132,075

第3年共還本金

$77,252

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,879	$6,565	$17,444	$3,594,820
38	$10,859	$6,585	$17,444	$3,588,235
39	$10,839	$6,605	$17,444	$3,581,631
40	$10,820	$6,624	$17,444	$3,575,006
41	$10,799	$6,644	$17,444	$3,568,362
42	$10,779	$6,665	$17,444	$3,561,697
43	$10,759	$6,685	$17,444	$3,555,013
44	$10,739	$6,705	$17,444	$3,548,308
45	$10,719	$6,725	$17,444	$3,541,583
46	$10,699	$6,745	$17,444	$3,534,837
47	$10,678	$6,766	$17,444	$3,528,071
48	$10,658	$6,786	$17,444	$3,521,285

第4年供款共

$209,328

第4年利息

$129,228

第4年共還本金

$80,099

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,637	$6,807	$17,444	$3,514,478
50	$10,617	$6,827	$17,444	$3,507,651
51	$10,596	$6,848	$17,444	$3,500,803
52	$10,575	$6,869	$17,444	$3,493,935
53	$10,555	$6,889	$17,444	$3,487,045
54	$10,534	$6,910	$17,444	$3,480,135
55	$10,513	$6,931	$17,444	$3,473,204
56	$10,492	$6,952	$17,444	$3,466,252
57	$10,471	$6,973	$17,444	$3,459,279
58	$10,450	$6,994	$17,444	$3,452,285
59	$10,429	$7,015	$17,444	$3,445,270
60	$10,408	$7,036	$17,444	$3,438,233

第5年供款共

$209,328

第5年利息

$126,276

第5年共還本金

$83,052

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,386	$7,058	$17,444	$3,431,176
62	$10,365	$7,079	$17,444	$3,424,097
63	$10,344	$7,100	$17,444	$3,416,996
64	$10,322	$7,122	$17,444	$3,409,875
65	$10,301	$7,143	$17,444	$3,402,731
66	$10,279	$7,165	$17,444	$3,395,566
67	$10,257	$7,187	$17,444	$3,388,380
68	$10,236	$7,208	$17,444	$3,381,172
69	$10,214	$7,230	$17,444	$3,373,942
70	$10,192	$7,252	$17,444	$3,366,690
71	$10,170	$7,274	$17,444	$3,359,416
72	$10,148	$7,296	$17,444	$3,352,120

第6年供款共

$209,328

第6年利息

$123,215

第6年共還本金

$86,113

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,126	$7,318	$17,444	$3,344,803
74	$10,104	$7,340	$17,444	$3,337,463
75	$10,082	$7,362	$17,444	$3,330,101
76	$10,060	$7,384	$17,444	$3,322,716
77	$10,037	$7,407	$17,444	$3,315,310
78	$10,015	$7,429	$17,444	$3,307,881
79	$9,993	$7,451	$17,444	$3,300,429
80	$9,970	$7,474	$17,444	$3,292,956
81	$9,947	$7,496	$17,444	$3,285,459
82	$9,925	$7,519	$17,444	$3,277,940
83	$9,902	$7,542	$17,444	$3,270,398
84	$9,879	$7,565	$17,444	$3,262,833

第7年供款共

$209,328

第7年利息

$120,041

第7年共還本金

$89,287

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,856	$7,587	$17,444	$3,255,246
86	$9,834	$7,610	$17,444	$3,247,635
87	$9,811	$7,633	$17,444	$3,240,002
88	$9,788	$7,656	$17,444	$3,232,346
89	$9,764	$7,680	$17,444	$3,224,666
90	$9,741	$7,703	$17,444	$3,216,963
91	$9,718	$7,726	$17,444	$3,209,237
92	$9,695	$7,749	$17,444	$3,201,488
93	$9,671	$7,773	$17,444	$3,193,715
94	$9,648	$7,796	$17,444	$3,185,919
95	$9,624	$7,820	$17,444	$3,178,099
96	$9,601	$7,843	$17,444	$3,170,255

第8年供款共

$209,328

第8年利息

$116,750

第8年共還本金

$92,578

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,577	$7,867	$17,444	$3,162,388
98	$9,553	$7,891	$17,444	$3,154,497
99	$9,529	$7,915	$17,444	$3,146,583
100	$9,505	$7,939	$17,444	$3,138,644
101	$9,481	$7,963	$17,444	$3,130,681
102	$9,457	$7,987	$17,444	$3,122,695
103	$9,433	$8,011	$17,444	$3,114,684
104	$9,409	$8,035	$17,444	$3,106,649
105	$9,385	$8,059	$17,444	$3,098,590
106	$9,360	$8,084	$17,444	$3,090,506
107	$9,336	$8,108	$17,444	$3,082,398
108	$9,311	$8,133	$17,444	$3,074,265

第9年供款共

$209,328

第9年利息

$113,337

第9年共還本金

$95,990

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,287	$8,157	$17,444	$3,066,108
110	$9,262	$8,182	$17,444	$3,057,926
111	$9,237	$8,206	$17,444	$3,049,720
112	$9,213	$8,231	$17,444	$3,041,489
113	$9,188	$8,256	$17,444	$3,033,233
114	$9,163	$8,281	$17,444	$3,024,951
115	$9,138	$8,306	$17,444	$3,016,645
116	$9,113	$8,331	$17,444	$3,008,314
117	$9,088	$8,356	$17,444	$2,999,958
118	$9,062	$8,382	$17,444	$2,991,576
119	$9,037	$8,407	$17,444	$2,983,169
120	$9,012	$8,432	$17,444	$2,974,737

第10年供款共

$209,328

第10年利息

$109,799

第10年共還本金

$99,528

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,986	$8,458	$17,444	$2,966,279
122	$8,961	$8,483	$17,444	$2,957,796
123	$8,935	$8,509	$17,444	$2,949,287
124	$8,909	$8,535	$17,444	$2,940,752
125	$8,884	$8,560	$17,444	$2,932,192
126	$8,858	$8,586	$17,444	$2,923,606
127	$8,832	$8,612	$17,444	$2,914,993
128	$8,806	$8,638	$17,444	$2,906,355
129	$8,780	$8,664	$17,444	$2,897,691
130	$8,753	$8,691	$17,444	$2,889,000
131	$8,727	$8,717	$17,444	$2,880,283
132	$8,701	$8,743	$17,444	$2,871,540

第11年供款共

$209,328

第11年利息

$106,131

第11年共還本金

$103,197

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,674	$8,770	$17,444	$2,862,771
134	$8,648	$8,796	$17,444	$2,853,975
135	$8,621	$8,823	$17,444	$2,845,152
136	$8,595	$8,849	$17,444	$2,836,303
137	$8,568	$8,876	$17,444	$2,827,427
138	$8,541	$8,903	$17,444	$2,818,524
139	$8,514	$8,930	$17,444	$2,809,595
140	$8,487	$8,957	$17,444	$2,800,638
141	$8,460	$8,984	$17,444	$2,791,654
142	$8,433	$9,011	$17,444	$2,782,643
143	$8,406	$9,038	$17,444	$2,773,605
144	$8,379	$9,065	$17,444	$2,764,540

第12年供款共

$209,328

第12年利息

$102,327

第12年共還本金

$107,000

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,351	$9,093	$17,444	$2,755,447
146	$8,324	$9,120	$17,444	$2,746,327
147	$8,296	$9,148	$17,444	$2,737,179
148	$8,269	$9,175	$17,444	$2,728,004
149	$8,241	$9,203	$17,444	$2,718,801
150	$8,213	$9,231	$17,444	$2,709,570
151	$8,185	$9,259	$17,444	$2,700,311
152	$8,157	$9,287	$17,444	$2,691,024
153	$8,129	$9,315	$17,444	$2,681,709
154	$8,101	$9,343	$17,444	$2,672,366
155	$8,073	$9,371	$17,444	$2,662,995
156	$8,044	$9,399	$17,444	$2,653,596

第13年供款共

$209,328

第13年利息

$98,383

第13年共還本金

$110,944

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$8,016	$9,428	$17,444	$2,644,168
158	$7,988	$9,456	$17,444	$2,634,711
159	$7,959	$9,485	$17,444	$2,625,227
160	$7,930	$9,514	$17,444	$2,615,713
161	$7,902	$9,542	$17,444	$2,606,171
162	$7,873	$9,571	$17,444	$2,596,599
163	$7,844	$9,600	$17,444	$2,586,999
164	$7,815	$9,629	$17,444	$2,577,370
165	$7,786	$9,658	$17,444	$2,567,712
166	$7,757	$9,687	$17,444	$2,558,025
167	$7,727	$9,717	$17,444	$2,548,308
168	$7,698	$9,746	$17,444	$2,538,562

第14年供款共

$209,328

第14年利息

$94,294

第14年共還本金

$115,033

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,669	$9,775	$17,444	$2,528,787
170	$7,639	$9,805	$17,444	$2,518,982
171	$7,609	$9,835	$17,444	$2,509,147
172	$7,580	$9,864	$17,444	$2,499,283
173	$7,550	$9,894	$17,444	$2,489,389
174	$7,520	$9,924	$17,444	$2,479,465
175	$7,490	$9,954	$17,444	$2,469,511
176	$7,460	$9,984	$17,444	$2,459,527
177	$7,430	$10,014	$17,444	$2,449,513
178	$7,400	$10,044	$17,444	$2,439,469
179	$7,369	$10,075	$17,444	$2,429,394
180	$7,339	$10,105	$17,444	$2,419,289

第15年供款共

$209,328

第15年利息

$90,054

第15年共還本金

$119,273

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,308	$10,136	$17,444	$2,409,153
182	$7,278	$10,166	$17,444	$2,398,987
183	$7,247	$10,197	$17,444	$2,388,790
184	$7,216	$10,228	$17,444	$2,378,562
185	$7,185	$10,259	$17,444	$2,368,303
186	$7,154	$10,290	$17,444	$2,358,014
187	$7,123	$10,321	$17,444	$2,347,693
188	$7,092	$10,352	$17,444	$2,337,341
189	$7,061	$10,383	$17,444	$2,326,958
190	$7,029	$10,415	$17,444	$2,316,543
191	$6,998	$10,446	$17,444	$2,306,097
192	$6,966	$10,478	$17,444	$2,295,619

第16年供款共

$209,328

第16年利息

$85,658

第16年共還本金

$123,670

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,935	$10,509	$17,444	$2,285,110
194	$6,903	$10,541	$17,444	$2,274,569
195	$6,871	$10,573	$17,444	$2,263,996
196	$6,839	$10,605	$17,444	$2,253,391
197	$6,807	$10,637	$17,444	$2,242,754
198	$6,775	$10,669	$17,444	$2,232,085
199	$6,743	$10,701	$17,444	$2,221,384
200	$6,710	$10,734	$17,444	$2,210,651
201	$6,678	$10,766	$17,444	$2,199,885
202	$6,645	$10,798	$17,444	$2,189,086
203	$6,613	$10,831	$17,444	$2,178,255
204	$6,580	$10,864	$17,444	$2,167,391

第17年供款共

$209,328

第17年利息

$81,100

第17年共還本金

$128,228

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,547	$10,897	$17,444	$2,156,495
206	$6,514	$10,930	$17,444	$2,145,565
207	$6,481	$10,963	$17,444	$2,134,603
208	$6,448	$10,996	$17,444	$2,123,607
209	$6,415	$11,029	$17,444	$2,112,578
210	$6,382	$11,062	$17,444	$2,101,516
211	$6,348	$11,096	$17,444	$2,090,420
212	$6,315	$11,129	$17,444	$2,079,291
213	$6,281	$11,163	$17,444	$2,068,128
214	$6,247	$11,196	$17,444	$2,056,932
215	$6,214	$11,230	$17,444	$2,045,701
216	$6,180	$11,264	$17,444	$2,034,437

第18年供款共

$209,328

第18年利息

$76,373

第18年共還本金

$132,954

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,146	$11,298	$17,444	$2,023,139
218	$6,112	$11,332	$17,444	$2,011,807
219	$6,077	$11,367	$17,444	$2,000,440
220	$6,043	$11,401	$17,444	$1,989,039
221	$6,009	$11,435	$17,444	$1,977,604
222	$5,974	$11,470	$17,444	$1,966,134
223	$5,939	$11,505	$17,444	$1,954,629
224	$5,905	$11,539	$17,444	$1,943,090
225	$5,870	$11,574	$17,444	$1,931,515
226	$5,835	$11,609	$17,444	$1,919,906
227	$5,800	$11,644	$17,444	$1,908,262
228	$5,765	$11,679	$17,444	$1,896,583

第19年供款共

$209,328

第19年利息

$71,473

第19年共還本金

$137,855

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,729	$11,715	$17,444	$1,884,868
230	$5,694	$11,750	$17,444	$1,873,118
231	$5,658	$11,786	$17,444	$1,861,332
232	$5,623	$11,821	$17,444	$1,849,511
233	$5,587	$11,857	$17,444	$1,837,654
234	$5,551	$11,893	$17,444	$1,825,761
235	$5,515	$11,929	$17,444	$1,813,833
236	$5,479	$11,965	$17,444	$1,801,868
237	$5,443	$12,001	$17,444	$1,789,867
238	$5,407	$12,037	$17,444	$1,777,830
239	$5,371	$12,073	$17,444	$1,765,757
240	$5,334	$12,110	$17,444	$1,753,647

第20年供款共

$209,328

第20年利息

$66,392

第20年共還本金

$142,936

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,297	$12,146	$17,444	$1,741,500
242	$5,261	$12,183	$17,444	$1,729,317
243	$5,224	$12,220	$17,444	$1,717,097
244	$5,187	$12,257	$17,444	$1,704,840
245	$5,150	$12,294	$17,444	$1,692,546
246	$5,113	$12,331	$17,444	$1,680,215
247	$5,076	$12,368	$17,444	$1,667,847
248	$5,038	$12,406	$17,444	$1,655,441
249	$5,001	$12,443	$17,444	$1,642,998
250	$4,963	$12,481	$17,444	$1,630,517
251	$4,926	$12,518	$17,444	$1,617,999
252	$4,888	$12,556	$17,444	$1,605,443

第21年供款共

$209,328

第21年利息

$61,123

第21年共還本金

$148,204

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,850	$12,594	$17,444	$1,592,849
254	$4,812	$12,632	$17,444	$1,580,216
255	$4,774	$12,670	$17,444	$1,567,546
256	$4,735	$12,709	$17,444	$1,554,837
257	$4,697	$12,747	$17,444	$1,542,090
258	$4,658	$12,786	$17,444	$1,529,305
259	$4,620	$12,824	$17,444	$1,516,481
260	$4,581	$12,863	$17,444	$1,503,618
261	$4,542	$12,902	$17,444	$1,490,716
262	$4,503	$12,941	$17,444	$1,477,775
263	$4,464	$12,980	$17,444	$1,464,795
264	$4,425	$13,019	$17,444	$1,451,776

第22年供款共

$209,328

第22年利息

$55,661

第22年共還本金

$153,667

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,386	$13,058	$17,444	$1,438,718
266	$4,346	$13,098	$17,444	$1,425,620
267	$4,307	$13,137	$17,444	$1,412,483
268	$4,267	$13,177	$17,444	$1,399,305
269	$4,227	$13,217	$17,444	$1,386,089
270	$4,187	$13,257	$17,444	$1,372,832
271	$4,147	$13,297	$17,444	$1,359,535
272	$4,107	$13,337	$17,444	$1,346,198
273	$4,067	$13,377	$17,444	$1,332,820
274	$4,026	$13,418	$17,444	$1,319,403
275	$3,986	$13,458	$17,444	$1,305,944
276	$3,945	$13,499	$17,444	$1,292,446

第23年供款共

$209,328

第23年利息

$49,997

第23年共還本金

$159,331

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,904	$13,540	$17,444	$1,278,906
278	$3,863	$13,581	$17,444	$1,265,325
279	$3,822	$13,622	$17,444	$1,251,704
280	$3,781	$13,663	$17,444	$1,238,041
281	$3,740	$13,704	$17,444	$1,224,337
282	$3,699	$13,745	$17,444	$1,210,591
283	$3,657	$13,787	$17,444	$1,196,804
284	$3,615	$13,829	$17,444	$1,182,976
285	$3,574	$13,870	$17,444	$1,169,105
286	$3,532	$13,912	$17,444	$1,155,193
287	$3,490	$13,954	$17,444	$1,141,239
288	$3,447	$13,996	$17,444	$1,127,242

第24年供款共

$209,328

第24年利息

$44,124

第24年共還本金

$165,203

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,405	$14,039	$17,444	$1,113,204
290	$3,363	$14,081	$17,444	$1,099,122
291	$3,320	$14,124	$17,444	$1,084,999
292	$3,278	$14,166	$17,444	$1,070,832
293	$3,235	$14,209	$17,444	$1,056,623
294	$3,192	$14,252	$17,444	$1,042,371
295	$3,149	$14,295	$17,444	$1,028,076
296	$3,106	$14,338	$17,444	$1,013,738
297	$3,062	$14,382	$17,444	$999,356
298	$3,019	$14,425	$17,444	$984,931
299	$2,975	$14,469	$17,444	$970,462
300	$2,932	$14,512	$17,444	$955,950

第25年供款共

$209,328

第25年利息

$38,035

第25年共還本金

$171,292

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,888	$14,556	$17,444	$941,394
302	$2,844	$14,600	$17,444	$926,794
303	$2,800	$14,644	$17,444	$912,149
304	$2,755	$14,689	$17,444	$897,461
305	$2,711	$14,733	$17,444	$882,728
306	$2,667	$14,777	$17,444	$867,951
307	$2,622	$14,822	$17,444	$853,129
308	$2,577	$14,867	$17,444	$838,262
309	$2,532	$14,912	$17,444	$823,350
310	$2,487	$14,957	$17,444	$808,393
311	$2,442	$15,002	$17,444	$793,391
312	$2,397	$15,047	$17,444	$778,344

第26年供款共

$209,328

第26年利息

$31,722

第26年共還本金

$177,606

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,351	$15,093	$17,444	$763,251
314	$2,306	$15,138	$17,444	$748,113
315	$2,260	$15,184	$17,444	$732,929
316	$2,214	$15,230	$17,444	$717,699
317	$2,168	$15,276	$17,444	$702,423
318	$2,122	$15,322	$17,444	$687,101
319	$2,076	$15,368	$17,444	$671,733
320	$2,029	$15,415	$17,444	$656,318
321	$1,983	$15,461	$17,444	$640,857
322	$1,936	$15,508	$17,444	$625,349
323	$1,889	$15,555	$17,444	$609,794
324	$1,842	$15,602	$17,444	$594,192

第27年供款共

$209,328

第27年利息

$25,175

第27年共還本金

$184,152

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,795	$15,649	$17,444	$578,543
326	$1,748	$15,696	$17,444	$562,847
327	$1,700	$15,744	$17,444	$547,103
328	$1,653	$15,791	$17,444	$531,312
329	$1,605	$15,839	$17,444	$515,473
330	$1,557	$15,887	$17,444	$499,586
331	$1,509	$15,935	$17,444	$483,651
332	$1,461	$15,983	$17,444	$467,668
333	$1,413	$16,031	$17,444	$451,637
334	$1,364	$16,080	$17,444	$435,557
335	$1,316	$16,128	$17,444	$419,429
336	$1,267	$16,177	$17,444	$403,252

第28年供款共

$209,328

第28年利息

$18,388

第28年共還本金

$190,940

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,218	$16,226	$17,444	$387,026
338	$1,169	$16,275	$17,444	$370,751
339	$1,120	$16,324	$17,444	$354,427
340	$1,071	$16,373	$17,444	$338,054
341	$1,021	$16,423	$17,444	$321,631
342	$972	$16,472	$17,444	$305,159
343	$922	$16,522	$17,444	$288,637
344	$872	$16,572	$17,444	$272,065
345	$822	$16,622	$17,444	$255,443
346	$772	$16,672	$17,444	$238,770
347	$721	$16,723	$17,444	$222,048
348	$671	$16,773	$17,444	$205,275

第29年供款共

$209,328

第29年利息

$11,350

第29年共還本金

$197,977

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$620	$16,824	$17,444	$188,451
350	$569	$16,875	$17,444	$171,576
351	$518	$16,926	$17,444	$154,650
352	$467	$16,977	$17,444	$137,674
353	$416	$17,028	$17,444	$120,646
354	$364	$17,080	$17,444	$103,566
355	$313	$17,131	$17,444	$86,435
356	$261	$17,183	$17,444	$69,252
357	$209	$17,235	$17,444	$52,017
358	$157	$17,287	$17,444	$34,730
359	$105	$17,339	$17,444	$17,391
360	$53	$17,391	$17,444	$0

第30年供款共

$209,328

第30年利息

$4,053

第30年共還本金

$205,275

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$10,784,827

Disclaimer

Recommended properties

Mort. Insurance
info