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$10,704,993

Monthly Payment
$17,298

Down Payment

$4,148,000

Total Loan

$3,852,000

Total int. paid

$2,374,993

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,478,000

Base on DTI ratio

$34,594

Budget of property purchase

HK$4,478,000

Down Payment

$4,148,000
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

$34,594

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 COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

663 ft²

@12,821

local_fire_department HIT

Sale$8.5 M

663 ft²

@12,821

Sale$8.5 M

local_fire_department HIT

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,745

GFA

980 ft²

@8,980

local_offer Good Catch

Sale$8.8 M

819 ft²

@10,745

GFA

980 ft²

@8,980

Sale$8.8 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

527 ft²

@16,129

local_fire_department HIT

Sale$8.5 M

527 ft²

@16,129

Sale$8.5 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,232

local_fire_department HIT local_offer Good Catch

Sale$8 M

654 ft²

@12,232

Sale$8 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 BLK 05

483 ft²

@14,493

GFA

605 ft²

@11,570

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

Sale$7 M

483 ft²

@14,493

GFA

605 ft²

@11,570

Sale$7 M

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

Ngau Chi Wan SCENIC VIEW BLK 05

thumb_up

SCENIC VIEW BLK 05

686 ft²

@12,391

GFA

895 ft²

@9,497

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$8.5 M

686 ft²

@12,391

GFA

895 ft²

@9,497

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Tai Po THE REGENT TWR 08

thumb_up

THE REGENT TWR 08

551 ft²

@13,067

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.2 M

551 ft²

@13,067

Sale$7.2 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin DRAGONS RANGE COURT D

thumb_up

SHATIN DRAGONS RANGE COURT D

654 ft²

@13,456

real_estate_agent Rare

Sale$8.8 M

654 ft²

@13,456

Sale$8.8 M

real_estate_agent Rare

Ma On Shan BAYSHORE TWR

thumb_up

BAYSHORE

567 ft²

@14,991

GFA

757 ft²

@11,229

local_fire_department HIT

Sale$8.5 M

567 ft²

@14,991

GFA

757 ft²

@11,229

Sale$8.5 M

local_fire_department HIT

Tseung Kwan O LOHAS PARK PH 05A MALIBU TWR 02B

thumb_up

LOHAS PARK PH 05A MALIBU TWR 02B

552 ft²

@15,399

local_offer Good Catch vpn_key Key pets Pet Friendly

Sale$8.5 M

552 ft²

@15,399

Sale$8.5 M

local_offer Good Catch vpn_key Key pets Pet Friendly

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,312

GFA

878 ft²

@9,339

local_fire_department HIT

Sale$8.2 M

666 ft²

@12,312

GFA

878 ft²

@9,339

Sale$8.2 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,054	$17,715	$14,517	$12,390
1.500	$23,911	$18,588	$15,406	$13,294
2.000	$24,788	$19,487	$16,327	$14,238
2.500	$25,685	$20,412	$17,281	$15,220
3.000	$26,601	$21,363	$18,267	$16,240
3.500	$27,537	$22,340	$19,284	$17,297
4.000	$28,493	$23,342	$20,332	$18,390
4.500	$29,468	$24,370	$21,411	$19,518
5.000	$30,461	$25,421	$22,518	$20,678
5.500	$31,474	$26,497	$23,655	$21,871
6.000	$32,505	$27,597	$24,818	$23,095

Monthly Payment$17,298

Term

30Year

Loan amount

$3,852,000

Total int. paid

$2,374,993

Total Loan and Interest

$6,226,993

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,235	$6,062	$17,297	$3,845,938
2	$11,217	$6,080	$17,297	$3,839,858
3	$11,200	$6,098	$17,297	$3,833,760
4	$11,182	$6,115	$17,297	$3,827,645
5	$11,164	$6,133	$17,297	$3,821,512
6	$11,146	$6,151	$17,297	$3,815,361
7	$11,128	$6,169	$17,297	$3,809,191
8	$11,110	$6,187	$17,297	$3,803,004
9	$11,092	$6,205	$17,297	$3,796,799
10	$11,074	$6,223	$17,297	$3,790,576
11	$11,056	$6,241	$17,297	$3,784,335
12	$11,038	$6,260	$17,297	$3,778,075

第1年供款共

$207,566

第1年利息

$133,642

第1年共還本金

$73,925

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,019	$6,278	$17,297	$3,771,797
14	$11,001	$6,296	$17,297	$3,765,501
15	$10,983	$6,314	$17,297	$3,759,187
16	$10,964	$6,333	$17,297	$3,752,854
17	$10,946	$6,351	$17,297	$3,746,502
18	$10,927	$6,370	$17,297	$3,740,133
19	$10,909	$6,388	$17,297	$3,733,744
20	$10,890	$6,407	$17,297	$3,727,337
21	$10,871	$6,426	$17,297	$3,720,911
22	$10,853	$6,445	$17,297	$3,714,467
23	$10,834	$6,463	$17,297	$3,708,003
24	$10,815	$6,482	$17,297	$3,701,521

第2年供款共

$207,566

第2年利息

$131,012

第2年共還本金

$76,554

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$10,796	$6,501	$17,297	$3,695,020
26	$10,777	$6,520	$17,297	$3,688,500
27	$10,758	$6,539	$17,297	$3,681,961
28	$10,739	$6,558	$17,297	$3,675,403
29	$10,720	$6,577	$17,297	$3,668,825
30	$10,701	$6,596	$17,297	$3,662,229
31	$10,682	$6,616	$17,297	$3,655,613
32	$10,662	$6,635	$17,297	$3,648,978
33	$10,643	$6,654	$17,297	$3,642,324
34	$10,623	$6,674	$17,297	$3,635,650
35	$10,604	$6,693	$17,297	$3,628,957
36	$10,584	$6,713	$17,297	$3,622,244

第3年供款共

$207,566

第3年利息

$128,290

第3年共還本金

$79,277

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,565	$6,732	$17,297	$3,615,512
38	$10,545	$6,752	$17,297	$3,608,760
39	$10,526	$6,772	$17,297	$3,601,988
40	$10,506	$6,791	$17,297	$3,595,197
41	$10,486	$6,811	$17,297	$3,588,386
42	$10,466	$6,831	$17,297	$3,581,555
43	$10,446	$6,851	$17,297	$3,574,704
44	$10,426	$6,871	$17,297	$3,567,833
45	$10,406	$6,891	$17,297	$3,560,942
46	$10,386	$6,911	$17,297	$3,554,030
47	$10,366	$6,931	$17,297	$3,547,099
48	$10,346	$6,951	$17,297	$3,540,148

第4年供款共

$207,566

第4年利息

$125,470

第4年共還本金

$82,097

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,325	$6,972	$17,297	$3,533,176
50	$10,305	$6,992	$17,297	$3,526,184
51	$10,285	$7,012	$17,297	$3,519,171
52	$10,264	$7,033	$17,297	$3,512,138
53	$10,244	$7,053	$17,297	$3,505,085
54	$10,223	$7,074	$17,297	$3,498,011
55	$10,203	$7,095	$17,297	$3,490,916
56	$10,182	$7,115	$17,297	$3,483,801
57	$10,161	$7,136	$17,297	$3,476,665
58	$10,140	$7,157	$17,297	$3,469,508
59	$10,119	$7,178	$17,297	$3,462,330
60	$10,098	$7,199	$17,297	$3,455,131

第5年供款共

$207,566

第5年利息

$122,550

第5年共還本金

$85,016

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,077	$7,220	$17,297	$3,447,912
62	$10,056	$7,241	$17,297	$3,440,671
63	$10,035	$7,262	$17,297	$3,433,409
64	$10,014	$7,283	$17,297	$3,426,126
65	$9,993	$7,304	$17,297	$3,418,821
66	$9,972	$7,326	$17,297	$3,411,496
67	$9,950	$7,347	$17,297	$3,404,149
68	$9,929	$7,368	$17,297	$3,396,780
69	$9,907	$7,390	$17,297	$3,389,390
70	$9,886	$7,411	$17,297	$3,381,979
71	$9,864	$7,433	$17,297	$3,374,546
72	$9,842	$7,455	$17,297	$3,367,091

第6年供款共

$207,566

第6年利息

$119,526

第6年共還本金

$88,040

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$9,821	$7,477	$17,297	$3,359,614
74	$9,799	$7,498	$17,297	$3,352,116
75	$9,777	$7,520	$17,297	$3,344,596
76	$9,755	$7,542	$17,297	$3,337,054
77	$9,733	$7,564	$17,297	$3,329,490
78	$9,711	$7,586	$17,297	$3,321,904
79	$9,689	$7,608	$17,297	$3,314,295
80	$9,667	$7,631	$17,297	$3,306,665
81	$9,644	$7,653	$17,297	$3,299,012
82	$9,622	$7,675	$17,297	$3,291,337
83	$9,600	$7,697	$17,297	$3,283,639
84	$9,577	$7,720	$17,297	$3,275,919

第7年供款共

$207,566

第7年利息

$116,395

第7年共還本金

$91,172

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,555	$7,742	$17,297	$3,268,177
86	$9,532	$7,765	$17,297	$3,260,412
87	$9,510	$7,788	$17,297	$3,252,624
88	$9,487	$7,810	$17,297	$3,244,814
89	$9,464	$7,833	$17,297	$3,236,981
90	$9,441	$7,856	$17,297	$3,229,125
91	$9,418	$7,879	$17,297	$3,221,246
92	$9,395	$7,902	$17,297	$3,213,344
93	$9,372	$7,925	$17,297	$3,205,419
94	$9,349	$7,948	$17,297	$3,197,471
95	$9,326	$7,971	$17,297	$3,189,500
96	$9,303	$7,994	$17,297	$3,181,505

第8年供款共

$207,566

第8年利息

$113,152

第8年共還本金

$94,414

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,279	$8,018	$17,297	$3,173,487
98	$9,256	$8,041	$17,297	$3,165,446
99	$9,233	$8,065	$17,297	$3,157,382
100	$9,209	$8,088	$17,297	$3,149,293
101	$9,185	$8,112	$17,297	$3,141,182
102	$9,162	$8,135	$17,297	$3,133,046
103	$9,138	$8,159	$17,297	$3,124,887
104	$9,114	$8,183	$17,297	$3,116,704
105	$9,090	$8,207	$17,297	$3,108,497
106	$9,066	$8,231	$17,297	$3,100,267
107	$9,042	$8,255	$17,297	$3,092,012
108	$9,018	$8,279	$17,297	$3,083,733

第9年供款共

$207,566

第9年利息

$109,794

第9年共還本金

$97,772

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$8,994	$8,303	$17,297	$3,075,430
110	$8,970	$8,327	$17,297	$3,067,103
111	$8,946	$8,351	$17,297	$3,058,751
112	$8,921	$8,376	$17,297	$3,050,375
113	$8,897	$8,400	$17,297	$3,041,975
114	$8,872	$8,425	$17,297	$3,033,550
115	$8,848	$8,449	$17,297	$3,025,101
116	$8,823	$8,474	$17,297	$3,016,627
117	$8,798	$8,499	$17,297	$3,008,128
118	$8,774	$8,523	$17,297	$2,999,605
119	$8,749	$8,548	$17,297	$2,991,057
120	$8,724	$8,573	$17,297	$2,982,483

第10年供款共

$207,566

第10年利息

$106,317

第10年共還本金

$101,250

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,699	$8,598	$17,297	$2,973,885
122	$8,674	$8,623	$17,297	$2,965,262
123	$8,649	$8,649	$17,297	$2,956,613
124	$8,623	$8,674	$17,297	$2,947,939
125	$8,598	$8,699	$17,297	$2,939,240
126	$8,573	$8,724	$17,297	$2,930,516
127	$8,547	$8,750	$17,297	$2,921,766
128	$8,522	$8,775	$17,297	$2,912,991
129	$8,496	$8,801	$17,297	$2,904,190
130	$8,471	$8,827	$17,297	$2,895,363
131	$8,445	$8,852	$17,297	$2,886,511
132	$8,419	$8,878	$17,297	$2,877,632

第11年供款共

$207,566

第11年利息

$102,716

第11年共還本金

$104,851

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,393	$8,904	$17,297	$2,868,728
134	$8,367	$8,930	$17,297	$2,859,798
135	$8,341	$8,956	$17,297	$2,850,842
136	$8,315	$8,982	$17,297	$2,841,860
137	$8,289	$9,008	$17,297	$2,832,851
138	$8,262	$9,035	$17,297	$2,823,817
139	$8,236	$9,061	$17,297	$2,814,756
140	$8,210	$9,087	$17,297	$2,805,668
141	$8,183	$9,114	$17,297	$2,796,554
142	$8,157	$9,141	$17,297	$2,787,413
143	$8,130	$9,167	$17,297	$2,778,246
144	$8,103	$9,194	$17,297	$2,769,052

第12年供款共

$207,566

第12年利息

$98,986

第12年共還本金

$108,580

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,076	$9,221	$17,297	$2,759,831
146	$8,050	$9,248	$17,297	$2,750,584
147	$8,023	$9,275	$17,297	$2,741,309
148	$7,995	$9,302	$17,297	$2,732,007
149	$7,968	$9,329	$17,297	$2,722,679
150	$7,941	$9,356	$17,297	$2,713,322
151	$7,914	$9,383	$17,297	$2,703,939
152	$7,886	$9,411	$17,297	$2,694,528
153	$7,859	$9,438	$17,297	$2,685,090
154	$7,832	$9,466	$17,297	$2,675,625
155	$7,804	$9,493	$17,297	$2,666,131
156	$7,776	$9,521	$17,297	$2,656,610

第13年供款共

$207,566

第13年利息

$95,124

第13年共還本金

$112,442

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,748	$9,549	$17,297	$2,647,062
158	$7,721	$9,577	$17,297	$2,637,485
159	$7,693	$9,605	$17,297	$2,627,880
160	$7,665	$9,633	$17,297	$2,618,248
161	$7,637	$9,661	$17,297	$2,608,587
162	$7,608	$9,689	$17,297	$2,598,898
163	$7,580	$9,717	$17,297	$2,589,181
164	$7,552	$9,745	$17,297	$2,579,436
165	$7,523	$9,774	$17,297	$2,569,662
166	$7,495	$9,802	$17,297	$2,559,860
167	$7,466	$9,831	$17,297	$2,550,029
168	$7,438	$9,860	$17,297	$2,540,169

第14年供款共

$207,566

第14年利息

$91,125

第14年共還本金

$116,441

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,409	$9,888	$17,297	$2,530,281
170	$7,380	$9,917	$17,297	$2,520,364
171	$7,351	$9,946	$17,297	$2,510,417
172	$7,322	$9,975	$17,297	$2,500,442
173	$7,293	$10,004	$17,297	$2,490,438
174	$7,264	$10,033	$17,297	$2,480,405
175	$7,235	$10,063	$17,297	$2,470,342
176	$7,205	$10,092	$17,297	$2,460,250
177	$7,176	$10,121	$17,297	$2,450,128
178	$7,146	$10,151	$17,297	$2,439,977
179	$7,117	$10,181	$17,297	$2,429,797
180	$7,087	$10,210	$17,297	$2,419,586

第15年供款共

$207,566

第15年利息

$86,984

第15年共還本金

$120,583

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,057	$10,240	$17,297	$2,409,346
182	$7,027	$10,270	$17,297	$2,399,076
183	$6,997	$10,300	$17,297	$2,388,777
184	$6,967	$10,330	$17,297	$2,378,447
185	$6,937	$10,360	$17,297	$2,368,087
186	$6,907	$10,390	$17,297	$2,357,696
187	$6,877	$10,421	$17,297	$2,347,276
188	$6,846	$10,451	$17,297	$2,336,825
189	$6,816	$10,481	$17,297	$2,326,343
190	$6,785	$10,512	$17,297	$2,315,831
191	$6,755	$10,543	$17,297	$2,305,289
192	$6,724	$10,573	$17,297	$2,294,715

第16年供款共

$207,566

第16年利息

$82,695

第16年共還本金

$124,871

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,693	$10,604	$17,297	$2,284,111
194	$6,662	$10,635	$17,297	$2,273,476
195	$6,631	$10,666	$17,297	$2,262,809
196	$6,600	$10,697	$17,297	$2,252,112
197	$6,569	$10,729	$17,297	$2,241,383
198	$6,537	$10,760	$17,297	$2,230,624
199	$6,506	$10,791	$17,297	$2,219,832
200	$6,475	$10,823	$17,297	$2,209,010
201	$6,443	$10,854	$17,297	$2,198,155
202	$6,411	$10,886	$17,297	$2,187,270
203	$6,380	$10,918	$17,297	$2,176,352
204	$6,348	$10,950	$17,297	$2,165,402

第17年供款共

$207,566

第17年利息

$78,254

第17年共還本金

$129,313

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,316	$10,981	$17,297	$2,154,421
206	$6,284	$11,013	$17,297	$2,143,407
207	$6,252	$11,046	$17,297	$2,132,362
208	$6,219	$11,078	$17,297	$2,121,284
209	$6,187	$11,110	$17,297	$2,110,174
210	$6,155	$11,143	$17,297	$2,099,031
211	$6,122	$11,175	$17,297	$2,087,856
212	$6,090	$11,208	$17,297	$2,076,649
213	$6,057	$11,240	$17,297	$2,065,408
214	$6,024	$11,273	$17,297	$2,054,135
215	$5,991	$11,306	$17,297	$2,042,829
216	$5,958	$11,339	$17,297	$2,031,490

第18年供款共

$207,566

第18年利息

$73,654

第18年共還本金

$133,912

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$5,925	$11,372	$17,297	$2,020,118
218	$5,892	$11,405	$17,297	$2,008,713
219	$5,859	$11,438	$17,297	$1,997,275
220	$5,825	$11,472	$17,297	$1,985,803
221	$5,792	$11,505	$17,297	$1,974,298
222	$5,758	$11,539	$17,297	$1,962,759
223	$5,725	$11,572	$17,297	$1,951,186
224	$5,691	$11,606	$17,297	$1,939,580
225	$5,657	$11,640	$17,297	$1,927,940
226	$5,623	$11,674	$17,297	$1,916,266
227	$5,589	$11,708	$17,297	$1,904,558
228	$5,555	$11,742	$17,297	$1,892,816

第19年供款共

$207,566

第19年利息

$68,892

第19年共還本金

$138,675

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,521	$11,776	$17,297	$1,881,039
230	$5,486	$11,811	$17,297	$1,869,228
231	$5,452	$11,845	$17,297	$1,857,383
232	$5,417	$11,880	$17,297	$1,845,503
233	$5,383	$11,914	$17,297	$1,833,589
234	$5,348	$11,949	$17,297	$1,821,640
235	$5,313	$11,984	$17,297	$1,809,655
236	$5,278	$12,019	$17,297	$1,797,636
237	$5,243	$12,054	$17,297	$1,785,582
238	$5,208	$12,089	$17,297	$1,773,493
239	$5,173	$12,125	$17,297	$1,761,369
240	$5,137	$12,160	$17,297	$1,749,209

第20年供款共

$207,566

第20年利息

$63,959

第20年共還本金

$143,607

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,102	$12,195	$17,297	$1,737,013
242	$5,066	$12,231	$17,297	$1,724,782
243	$5,031	$12,267	$17,297	$1,712,516
244	$4,995	$12,302	$17,297	$1,700,213
245	$4,959	$12,338	$17,297	$1,687,875
246	$4,923	$12,374	$17,297	$1,675,501
247	$4,887	$12,410	$17,297	$1,663,091
248	$4,851	$12,447	$17,297	$1,650,644
249	$4,814	$12,483	$17,297	$1,638,161
250	$4,778	$12,519	$17,297	$1,625,642
251	$4,741	$12,556	$17,297	$1,613,086
252	$4,705	$12,592	$17,297	$1,600,494

第21年供款共

$207,566

第21年利息

$58,852

第21年共還本金

$148,715

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,668	$12,629	$17,297	$1,587,865
254	$4,631	$12,666	$17,297	$1,575,199
255	$4,594	$12,703	$17,297	$1,562,496
256	$4,557	$12,740	$17,297	$1,549,756
257	$4,520	$12,777	$17,297	$1,536,979
258	$4,483	$12,814	$17,297	$1,524,165
259	$4,445	$12,852	$17,297	$1,511,313
260	$4,408	$12,889	$17,297	$1,498,424
261	$4,370	$12,927	$17,297	$1,485,497
262	$4,333	$12,965	$17,297	$1,472,532
263	$4,295	$13,002	$17,297	$1,459,530
264	$4,257	$13,040	$17,297	$1,446,490

第22年供款共

$207,566

第22年利息

$53,562

第22年共還本金

$154,004

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,219	$13,078	$17,297	$1,433,412
266	$4,181	$13,116	$17,297	$1,420,295
267	$4,143	$13,155	$17,297	$1,407,141
268	$4,104	$13,193	$17,297	$1,393,948
269	$4,066	$13,232	$17,297	$1,380,716
270	$4,027	$13,270	$17,297	$1,367,446
271	$3,988	$13,309	$17,297	$1,354,137
272	$3,950	$13,348	$17,297	$1,340,789
273	$3,911	$13,387	$17,297	$1,327,403
274	$3,872	$13,426	$17,297	$1,313,977
275	$3,832	$13,465	$17,297	$1,300,512
276	$3,793	$13,504	$17,297	$1,287,008

第23年供款共

$207,566

第23年利息

$48,085

第23年共還本金

$159,481

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,754	$13,543	$17,297	$1,273,465
278	$3,714	$13,583	$17,297	$1,259,882
279	$3,675	$13,623	$17,297	$1,246,260
280	$3,635	$13,662	$17,297	$1,232,597
281	$3,595	$13,702	$17,297	$1,218,895
282	$3,555	$13,742	$17,297	$1,205,153
283	$3,515	$13,782	$17,297	$1,191,371
284	$3,475	$13,822	$17,297	$1,177,549
285	$3,435	$13,863	$17,297	$1,163,686
286	$3,394	$13,903	$17,297	$1,149,783
287	$3,354	$13,944	$17,297	$1,135,839
288	$3,313	$13,984	$17,297	$1,121,855

第24年供款共

$207,566

第24年利息

$42,413

第24年共還本金

$165,154

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,272	$14,025	$17,297	$1,107,830
290	$3,231	$14,066	$17,297	$1,093,764
291	$3,190	$14,107	$17,297	$1,079,656
292	$3,149	$14,148	$17,297	$1,065,508
293	$3,108	$14,189	$17,297	$1,051,319
294	$3,066	$14,231	$17,297	$1,037,088
295	$3,025	$14,272	$17,297	$1,022,816
296	$2,983	$14,314	$17,297	$1,008,502
297	$2,941	$14,356	$17,297	$994,146
298	$2,900	$14,398	$17,297	$979,748
299	$2,858	$14,440	$17,297	$965,309
300	$2,815	$14,482	$17,297	$950,827

第25年供款共

$207,566

第25年利息

$36,539

第25年共還本金

$171,028

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,773	$14,524	$17,297	$936,303
302	$2,731	$14,566	$17,297	$921,737
303	$2,688	$14,609	$17,297	$907,128
304	$2,646	$14,651	$17,297	$892,476
305	$2,603	$14,694	$17,297	$877,782
306	$2,560	$14,737	$17,297	$863,045
307	$2,517	$14,780	$17,297	$848,265
308	$2,474	$14,823	$17,297	$833,442
309	$2,431	$14,866	$17,297	$818,576
310	$2,388	$14,910	$17,297	$803,666
311	$2,344	$14,953	$17,297	$788,713
312	$2,300	$14,997	$17,297	$773,716

第26年供款共

$207,566

第26年利息

$30,456

第26年共還本金

$177,111

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,257	$15,041	$17,297	$758,676
314	$2,213	$15,084	$17,297	$743,591
315	$2,169	$15,128	$17,297	$728,463
316	$2,125	$15,173	$17,297	$713,290
317	$2,080	$15,217	$17,297	$698,074
318	$2,036	$15,261	$17,297	$682,812
319	$1,992	$15,306	$17,297	$667,507
320	$1,947	$15,350	$17,297	$652,157
321	$1,902	$15,395	$17,297	$636,761
322	$1,857	$15,440	$17,297	$621,321
323	$1,812	$15,485	$17,297	$605,836
324	$1,767	$15,530	$17,297	$590,306

第27年供款共

$207,566

第27年利息

$24,156

第27年共還本金

$183,410

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,722	$15,575	$17,297	$574,731
326	$1,676	$15,621	$17,297	$559,110
327	$1,631	$15,666	$17,297	$543,443
328	$1,585	$15,712	$17,297	$527,731
329	$1,539	$15,758	$17,297	$511,973
330	$1,493	$15,804	$17,297	$496,169
331	$1,447	$15,850	$17,297	$480,319
332	$1,401	$15,896	$17,297	$464,423
333	$1,355	$15,943	$17,297	$448,480
334	$1,308	$15,989	$17,297	$432,491
335	$1,261	$16,036	$17,297	$416,455
336	$1,215	$16,083	$17,297	$400,373

第28年供款共

$207,566

第28年利息

$17,633

第28年共還本金

$189,933

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,168	$16,129	$17,297	$384,244
338	$1,121	$16,176	$17,297	$368,067
339	$1,074	$16,224	$17,297	$351,843
340	$1,026	$16,271	$17,297	$335,572
341	$979	$16,318	$17,297	$319,254
342	$931	$16,366	$17,297	$302,888
343	$883	$16,414	$17,297	$286,474
344	$836	$16,462	$17,297	$270,012
345	$788	$16,510	$17,297	$253,503
346	$739	$16,558	$17,297	$236,945
347	$691	$16,606	$17,297	$220,339
348	$643	$16,655	$17,297	$203,684

第29年供款共

$207,566

第29年利息

$10,878

第29年共還本金

$196,689

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$594	$16,703	$17,297	$186,981
350	$545	$16,752	$17,297	$170,229
351	$497	$16,801	$17,297	$153,429
352	$448	$16,850	$17,297	$136,579
353	$398	$16,899	$17,297	$119,680
354	$349	$16,948	$17,297	$102,732
355	$300	$16,998	$17,297	$85,734
356	$250	$17,047	$17,297	$68,687
357	$200	$17,097	$17,297	$51,590
358	$150	$17,147	$17,297	$34,444
359	$100	$17,197	$17,297	$17,247
360	$50	$17,247	$17,297	$0

第30年供款共

$207,566

第30年利息

$3,882

第30年共還本金

$203,684

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$10,704,993

Disclaimer

Recommended properties

Mort. Insurance
info