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$10,749,385

Monthly Payment
$17,621

Down Payment

$4,076,000

Total Loan

$3,924,000

Total int. paid

$2,419,385

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,406,000

Base on DTI ratio

$35,241

Budget of property purchase

HK$4,406,000

Down Payment

$4,076,000
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

$35,241

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 MARBELLA BLK B

thumb_up

MARBELLA BLK B

818 ft²

@10,513

GFA

1,060 ft²

@8,113

local_fire_department HIT

Sale$8.6 M

818 ft²

@10,513

GFA

1,060 ft²

@8,113

Sale$8.6 M

local_fire_department HIT

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 VISTA PARADISO

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,323

GFA

906 ft²

@9,161

vpn_key Key flight_takeoff 移民急讓

Sale$8.3 M

733 ft²

@11,323

GFA

906 ft²

@9,161

Sale$8.3 M

vpn_key Key flight_takeoff 移民急讓

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

Tai Po ONTOLO

thumb_up

ONTOLO

421 ft²

@18,052

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

Sale$7.6 M

421 ft²

@18,052

Sale$7.6 M

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

Ma On Shan VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

575 ft²

@12,835

GFA

743 ft²

@9,933

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$7.38 M

575 ft²

@12,835

GFA

743 ft²

@9,933

Sale$7.38 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Shatin DRAGONS RANGE COURT A TWR 01

thumb_up

DRAGONS RANGE COURT A TWR 01

665 ft²

@10,526

pets Pet Friendly

Sale$7 M

665 ft²

@10,526

Sale$7 M

pets Pet Friendly

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

Ma On Shan OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

758 ft²

@11,609

GFA

991 ft²

@8,880

local_fire_department HIT

Sale$8.8 M

758 ft²

@11,609

GFA

991 ft²

@8,880

Sale$8.8 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 BAYSHORE TWR BLK 05

thumb_up

BAYSHORE TWR BLK 05

550 ft²

@14,545

GFA

739 ft²

@10,825

local_fire_department HIT pets Pet Friendly

Sale$8 M

550 ft²

@14,545

GFA

739 ft²

@10,825

Sale$8 M

local_fire_department HIT pets Pet Friendly

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,901

GFA

792 ft²

@11,364

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$9 M

604 ft²

@14,901

GFA

792 ft²

@11,364

Sale$9 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,485	$18,046	$14,788	$12,621
1.500	$24,358	$18,935	$15,694	$13,543
2.000	$25,251	$19,851	$16,632	$14,504
2.500	$26,165	$20,793	$17,604	$15,505
3.000	$27,098	$21,762	$18,608	$16,544
3.500	$28,052	$22,758	$19,644	$17,621
4.000	$29,025	$23,779	$20,712	$18,734
4.500	$30,018	$24,825	$21,811	$19,882
5.000	$31,031	$25,897	$22,939	$21,065
5.500	$32,062	$26,993	$24,097	$22,280
6.000	$33,113	$28,113	$25,282	$23,526

Monthly Payment$17,621

Term

30Year

Loan amount

$3,924,000

Total int. paid

$2,419,385

Total Loan and Interest

$6,343,385

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,445	$6,176	$17,621	$3,917,824
2	$11,427	$6,194	$17,621	$3,911,631
3	$11,409	$6,212	$17,621	$3,905,419
4	$11,391	$6,230	$17,621	$3,899,190
5	$11,373	$6,248	$17,621	$3,892,942
6	$11,354	$6,266	$17,621	$3,886,676
7	$11,336	$6,284	$17,621	$3,880,391
8	$11,318	$6,303	$17,621	$3,874,089
9	$11,299	$6,321	$17,621	$3,867,768
10	$11,281	$6,340	$17,621	$3,861,428
11	$11,262	$6,358	$17,621	$3,855,070
12	$11,244	$6,377	$17,621	$3,848,693

第1年供款共

$211,446

第1年利息

$136,140

第1年共還本金

$75,307

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,225	$6,395	$17,621	$3,842,298
14	$11,207	$6,414	$17,621	$3,835,884
15	$11,188	$6,433	$17,621	$3,829,452
16	$11,169	$6,451	$17,621	$3,823,001
17	$11,150	$6,470	$17,621	$3,816,531
18	$11,132	$6,489	$17,621	$3,810,042
19	$11,113	$6,508	$17,621	$3,803,534
20	$11,094	$6,527	$17,621	$3,797,007
21	$11,075	$6,546	$17,621	$3,790,461
22	$11,056	$6,565	$17,621	$3,783,896
23	$11,036	$6,584	$17,621	$3,777,312
24	$11,017	$6,603	$17,621	$3,770,708

第2年供款共

$211,446

第2年利息

$133,461

第2年共還本金

$77,985

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$10,998	$6,623	$17,621	$3,764,086
26	$10,979	$6,642	$17,621	$3,757,444
27	$10,959	$6,661	$17,621	$3,750,783
28	$10,940	$6,681	$17,621	$3,744,102
29	$10,920	$6,700	$17,621	$3,737,402
30	$10,901	$6,720	$17,621	$3,730,682
31	$10,881	$6,739	$17,621	$3,723,942
32	$10,861	$6,759	$17,621	$3,717,183
33	$10,842	$6,779	$17,621	$3,710,405
34	$10,822	$6,798	$17,621	$3,703,606
35	$10,802	$6,818	$17,621	$3,696,788
36	$10,782	$6,838	$17,621	$3,689,950

第3年供款共

$211,446

第3年利息

$130,687

第3年共還本金

$80,759

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,762	$6,858	$17,621	$3,683,092
38	$10,742	$6,878	$17,621	$3,676,213
39	$10,722	$6,898	$17,621	$3,669,315
40	$10,702	$6,918	$17,621	$3,662,397
41	$10,682	$6,939	$17,621	$3,655,458
42	$10,662	$6,959	$17,621	$3,648,500
43	$10,641	$6,979	$17,621	$3,641,520
44	$10,621	$6,999	$17,621	$3,634,521
45	$10,601	$7,020	$17,621	$3,627,501
46	$10,580	$7,040	$17,621	$3,620,461
47	$10,560	$7,061	$17,621	$3,613,400
48	$10,539	$7,081	$17,621	$3,606,319

第4年供款共

$211,446

第4年利息

$127,815

第4年共還本金

$83,631

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,518	$7,102	$17,621	$3,599,217
50	$10,498	$7,123	$17,621	$3,592,094
51	$10,477	$7,144	$17,621	$3,584,950
52	$10,456	$7,164	$17,621	$3,577,786
53	$10,435	$7,185	$17,621	$3,570,601
54	$10,414	$7,206	$17,621	$3,563,394
55	$10,393	$7,227	$17,621	$3,556,167
56	$10,372	$7,248	$17,621	$3,548,919
57	$10,351	$7,270	$17,621	$3,541,649
58	$10,330	$7,291	$17,621	$3,534,358
59	$10,309	$7,312	$17,621	$3,527,046
60	$10,287	$7,333	$17,621	$3,519,713

第5年供款共

$211,446

第5年利息

$124,841

第5年共還本金

$86,606

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,266	$7,355	$17,621	$3,512,358
62	$10,244	$7,376	$17,621	$3,504,982
63	$10,223	$7,398	$17,621	$3,497,585
64	$10,201	$7,419	$17,621	$3,490,165
65	$10,180	$7,441	$17,621	$3,482,725
66	$10,158	$7,463	$17,621	$3,475,262
67	$10,136	$7,484	$17,621	$3,467,778
68	$10,114	$7,506	$17,621	$3,460,272
69	$10,092	$7,528	$17,621	$3,452,743
70	$10,071	$7,550	$17,621	$3,445,193
71	$10,048	$7,572	$17,621	$3,437,621
72	$10,026	$7,594	$17,621	$3,430,027

第6年供款共

$211,446

第6年利息

$121,760

第6年共還本金

$89,686

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,004	$7,616	$17,621	$3,422,411
74	$9,982	$7,638	$17,621	$3,414,773
75	$9,960	$7,661	$17,621	$3,407,112
76	$9,937	$7,683	$17,621	$3,399,429
77	$9,915	$7,706	$17,621	$3,391,723
78	$9,893	$7,728	$17,621	$3,383,995
79	$9,870	$7,751	$17,621	$3,376,245
80	$9,847	$7,773	$17,621	$3,368,472
81	$9,825	$7,796	$17,621	$3,360,676
82	$9,802	$7,819	$17,621	$3,352,857
83	$9,779	$7,841	$17,621	$3,345,016
84	$9,756	$7,864	$17,621	$3,337,152

第7年供款共

$211,446

第7年利息

$118,570

第7年共還本金

$92,876

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,733	$7,887	$17,621	$3,329,264
86	$9,710	$7,910	$17,621	$3,321,354
87	$9,687	$7,933	$17,621	$3,313,421
88	$9,664	$7,956	$17,621	$3,305,465
89	$9,641	$7,980	$17,621	$3,297,485
90	$9,618	$8,003	$17,621	$3,289,482
91	$9,594	$8,026	$17,621	$3,281,456
92	$9,571	$8,050	$17,621	$3,273,406
93	$9,547	$8,073	$17,621	$3,265,333
94	$9,524	$8,097	$17,621	$3,257,237
95	$9,500	$8,120	$17,621	$3,249,117
96	$9,477	$8,144	$17,621	$3,240,973

第8年供款共

$211,446

第8年利息

$115,267

第8年共還本金

$96,179

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,453	$8,168	$17,621	$3,232,805
98	$9,429	$8,191	$17,621	$3,224,613
99	$9,405	$8,215	$17,621	$3,216,398
100	$9,381	$8,239	$17,621	$3,208,159
101	$9,357	$8,263	$17,621	$3,199,895
102	$9,333	$8,287	$17,621	$3,191,608
103	$9,309	$8,312	$17,621	$3,183,296
104	$9,285	$8,336	$17,621	$3,174,960
105	$9,260	$8,360	$17,621	$3,166,600
106	$9,236	$8,385	$17,621	$3,158,215
107	$9,211	$8,409	$17,621	$3,149,806
108	$9,187	$8,434	$17,621	$3,141,373

第9年供款共

$211,446

第9年利息

$111,846

第9年共還本金

$99,600

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,162	$8,458	$17,621	$3,132,915
110	$9,138	$8,483	$17,621	$3,124,432
111	$9,113	$8,508	$17,621	$3,115,924
112	$9,088	$8,532	$17,621	$3,107,392
113	$9,063	$8,557	$17,621	$3,098,835
114	$9,038	$8,582	$17,621	$3,090,252
115	$9,013	$8,607	$17,621	$3,081,645
116	$8,988	$8,632	$17,621	$3,073,013
117	$8,963	$8,658	$17,621	$3,064,355
118	$8,938	$8,683	$17,621	$3,055,672
119	$8,912	$8,708	$17,621	$3,046,964
120	$8,887	$8,734	$17,621	$3,038,231

第10年供款共

$211,446

第10年利息

$108,304

第10年共還本金

$103,142

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,862	$8,759	$17,621	$3,029,472
122	$8,836	$8,785	$17,621	$3,020,687
123	$8,810	$8,810	$17,621	$3,011,877
124	$8,785	$8,836	$17,621	$3,003,041
125	$8,759	$8,862	$17,621	$2,994,179
126	$8,733	$8,887	$17,621	$2,985,292
127	$8,707	$8,913	$17,621	$2,976,378
128	$8,681	$8,939	$17,621	$2,967,439
129	$8,655	$8,965	$17,621	$2,958,474
130	$8,629	$8,992	$17,621	$2,949,482
131	$8,603	$9,018	$17,621	$2,940,464
132	$8,576	$9,044	$17,621	$2,931,420

第11年供款共

$211,446

第11年利息

$104,635

第11年共還本金

$106,811

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,550	$9,071	$17,621	$2,922,349
134	$8,524	$9,097	$17,621	$2,913,252
135	$8,497	$9,124	$17,621	$2,904,129
136	$8,470	$9,150	$17,621	$2,894,979
137	$8,444	$9,177	$17,621	$2,885,802
138	$8,417	$9,204	$17,621	$2,876,598
139	$8,390	$9,230	$17,621	$2,867,368
140	$8,363	$9,257	$17,621	$2,858,110
141	$8,336	$9,284	$17,621	$2,848,826
142	$8,309	$9,311	$17,621	$2,839,515
143	$8,282	$9,339	$17,621	$2,830,176
144	$8,255	$9,366	$17,621	$2,820,810

第12年供款共

$211,446

第12年利息

$100,837

第12年共還本金

$110,610

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,227	$9,393	$17,621	$2,811,417
146	$8,200	$9,421	$17,621	$2,801,997
147	$8,172	$9,448	$17,621	$2,792,549
148	$8,145	$9,476	$17,621	$2,783,073
149	$8,117	$9,503	$17,621	$2,773,570
150	$8,090	$9,531	$17,621	$2,764,039
151	$8,062	$9,559	$17,621	$2,754,480
152	$8,034	$9,587	$17,621	$2,744,893
153	$8,006	$9,615	$17,621	$2,735,279
154	$7,978	$9,643	$17,621	$2,725,636
155	$7,950	$9,671	$17,621	$2,715,966
156	$7,922	$9,699	$17,621	$2,706,267

第13年供款共

$211,446

第13年利息

$96,902

第13年共還本金

$114,544

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,893	$9,727	$17,621	$2,696,539
158	$7,865	$9,756	$17,621	$2,686,784
159	$7,836	$9,784	$17,621	$2,677,000
160	$7,808	$9,813	$17,621	$2,667,187
161	$7,779	$9,841	$17,621	$2,657,346
162	$7,751	$9,870	$17,621	$2,647,476
163	$7,722	$9,899	$17,621	$2,637,577
164	$7,693	$9,928	$17,621	$2,627,650
165	$7,664	$9,957	$17,621	$2,617,693
166	$7,635	$9,986	$17,621	$2,607,708
167	$7,606	$10,015	$17,621	$2,597,693
168	$7,577	$10,044	$17,621	$2,587,649

第14年供款共

$211,446

第14年利息

$92,829

第14年共還本金

$118,618

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,547	$10,073	$17,621	$2,577,576
170	$7,518	$10,103	$17,621	$2,567,473
171	$7,488	$10,132	$17,621	$2,557,341
172	$7,459	$10,162	$17,621	$2,547,179
173	$7,429	$10,191	$17,621	$2,536,988
174	$7,400	$10,221	$17,621	$2,526,767
175	$7,370	$10,251	$17,621	$2,516,517
176	$7,340	$10,281	$17,621	$2,506,236
177	$7,310	$10,311	$17,621	$2,495,925
178	$7,280	$10,341	$17,621	$2,485,584
179	$7,250	$10,371	$17,621	$2,475,214
180	$7,219	$10,401	$17,621	$2,464,812

第15年供款共

$211,446

第15年利息

$88,610

第15年共還本金

$122,837

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,189	$10,431	$17,621	$2,454,381
182	$7,159	$10,462	$17,621	$2,443,919
183	$7,128	$10,492	$17,621	$2,433,427
184	$7,097	$10,523	$17,621	$2,422,904
185	$7,067	$10,554	$17,621	$2,412,350
186	$7,036	$10,584	$17,621	$2,401,765
187	$7,005	$10,615	$17,621	$2,391,150
188	$6,974	$10,646	$17,621	$2,380,504
189	$6,943	$10,677	$17,621	$2,369,826
190	$6,912	$10,709	$17,621	$2,359,118
191	$6,881	$10,740	$17,621	$2,348,378
192	$6,849	$10,771	$17,621	$2,337,607

第16年供款共

$211,446

第16年利息

$84,241

第16年共還本金

$127,205

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,818	$10,802	$17,621	$2,326,804
194	$6,787	$10,834	$17,621	$2,315,970
195	$6,755	$10,866	$17,621	$2,305,105
196	$6,723	$10,897	$17,621	$2,294,208
197	$6,691	$10,929	$17,621	$2,283,279
198	$6,660	$10,961	$17,621	$2,272,318
199	$6,628	$10,993	$17,621	$2,261,325
200	$6,596	$11,025	$17,621	$2,250,300
201	$6,563	$11,057	$17,621	$2,239,243
202	$6,531	$11,089	$17,621	$2,228,153
203	$6,499	$11,122	$17,621	$2,217,031
204	$6,466	$11,154	$17,621	$2,205,877

第17年供款共

$211,446

第17年利息

$79,716

第17年共還本金

$131,730

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,434	$11,187	$17,621	$2,194,691
206	$6,401	$11,219	$17,621	$2,183,471
207	$6,368	$11,252	$17,621	$2,172,219
208	$6,336	$11,285	$17,621	$2,160,934
209	$6,303	$11,318	$17,621	$2,149,616
210	$6,270	$11,351	$17,621	$2,138,266
211	$6,237	$11,384	$17,621	$2,126,882
212	$6,203	$11,417	$17,621	$2,115,465
213	$6,170	$11,450	$17,621	$2,104,014
214	$6,137	$11,484	$17,621	$2,092,530
215	$6,103	$11,517	$17,621	$2,081,013
216	$6,070	$11,551	$17,621	$2,069,462

第18年供款共

$211,446

第18年利息

$75,031

第18年共還本金

$136,415

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,036	$11,585	$17,621	$2,057,878
218	$6,002	$11,618	$17,621	$2,046,259
219	$5,968	$11,652	$17,621	$2,034,607
220	$5,934	$11,686	$17,621	$2,022,921
221	$5,900	$11,720	$17,621	$2,011,200
222	$5,866	$11,755	$17,621	$1,999,446
223	$5,832	$11,789	$17,621	$1,987,657
224	$5,797	$11,823	$17,621	$1,975,834
225	$5,763	$11,858	$17,621	$1,963,976
226	$5,728	$11,892	$17,621	$1,952,084
227	$5,694	$11,927	$17,621	$1,940,157
228	$5,659	$11,962	$17,621	$1,928,195

第19年供款共

$211,446

第19年利息

$70,179

第19年共還本金

$141,267

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,624	$11,997	$17,621	$1,916,199
230	$5,589	$12,032	$17,621	$1,904,167
231	$5,554	$12,067	$17,621	$1,892,100
232	$5,519	$12,102	$17,621	$1,879,999
233	$5,483	$12,137	$17,621	$1,867,861
234	$5,448	$12,173	$17,621	$1,855,689
235	$5,412	$12,208	$17,621	$1,843,481
236	$5,377	$12,244	$17,621	$1,831,237
237	$5,341	$12,279	$17,621	$1,818,958
238	$5,305	$12,315	$17,621	$1,806,642
239	$5,269	$12,351	$17,621	$1,794,291
240	$5,233	$12,387	$17,621	$1,781,904

第20年供款共

$211,446

第20年利息

$65,155

第20年共還本金

$146,291

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,197	$12,423	$17,621	$1,769,481
242	$5,161	$12,460	$17,621	$1,757,021
243	$5,125	$12,496	$17,621	$1,744,525
244	$5,088	$12,532	$17,621	$1,731,993
245	$5,052	$12,569	$17,621	$1,719,424
246	$5,015	$12,606	$17,621	$1,706,819
247	$4,978	$12,642	$17,621	$1,694,176
248	$4,941	$12,679	$17,621	$1,681,497
249	$4,904	$12,716	$17,621	$1,668,781
250	$4,867	$12,753	$17,621	$1,656,028
251	$4,830	$12,790	$17,621	$1,643,237
252	$4,793	$12,828	$17,621	$1,630,410

第21年供款共

$211,446

第21年利息

$59,952

第21年共還本金

$151,494

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,755	$12,865	$17,621	$1,617,545
254	$4,718	$12,903	$17,621	$1,604,642
255	$4,680	$12,940	$17,621	$1,591,702
256	$4,642	$12,978	$17,621	$1,578,724
257	$4,605	$13,016	$17,621	$1,565,708
258	$4,567	$13,054	$17,621	$1,552,654
259	$4,529	$13,092	$17,621	$1,539,562
260	$4,490	$13,130	$17,621	$1,526,432
261	$4,452	$13,168	$17,621	$1,513,263
262	$4,414	$13,207	$17,621	$1,500,056
263	$4,375	$13,245	$17,621	$1,486,811
264	$4,337	$13,284	$17,621	$1,473,527

第22年供款共

$211,446

第22年利息

$54,564

第22年共還本金

$156,883

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,298	$13,323	$17,621	$1,460,204
266	$4,259	$13,362	$17,621	$1,446,843
267	$4,220	$13,401	$17,621	$1,433,442
268	$4,181	$13,440	$17,621	$1,420,003
269	$4,142	$13,479	$17,621	$1,406,524
270	$4,102	$13,518	$17,621	$1,393,006
271	$4,063	$13,558	$17,621	$1,379,448
272	$4,023	$13,597	$17,621	$1,365,851
273	$3,984	$13,637	$17,621	$1,352,214
274	$3,944	$13,677	$17,621	$1,338,538
275	$3,904	$13,716	$17,621	$1,324,821
276	$3,864	$13,756	$17,621	$1,311,065

第23年供款共

$211,446

第23年利息

$48,984

第23年共還本金

$162,462

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,824	$13,797	$17,621	$1,297,268
278	$3,784	$13,837	$17,621	$1,283,431
279	$3,743	$13,877	$17,621	$1,269,554
280	$3,703	$13,918	$17,621	$1,255,636
281	$3,662	$13,958	$17,621	$1,241,678
282	$3,622	$13,999	$17,621	$1,227,679
283	$3,581	$14,040	$17,621	$1,213,640
284	$3,540	$14,081	$17,621	$1,199,559
285	$3,499	$14,122	$17,621	$1,185,437
286	$3,458	$14,163	$17,621	$1,171,274
287	$3,416	$14,204	$17,621	$1,157,070
288	$3,375	$14,246	$17,621	$1,142,824

第24年供款共

$211,446

第24年利息

$43,205

第24年共還本金

$168,241

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,333	$14,287	$17,621	$1,128,537
290	$3,292	$14,329	$17,621	$1,114,208
291	$3,250	$14,371	$17,621	$1,099,837
292	$3,208	$14,413	$17,621	$1,085,424
293	$3,166	$14,455	$17,621	$1,070,970
294	$3,124	$14,497	$17,621	$1,056,473
295	$3,081	$14,539	$17,621	$1,041,934
296	$3,039	$14,582	$17,621	$1,027,352
297	$2,996	$14,624	$17,621	$1,012,728
298	$2,954	$14,667	$17,621	$998,061
299	$2,911	$14,710	$17,621	$983,352
300	$2,868	$14,752	$17,621	$968,599

第25年供款共

$211,446

第25年利息

$37,222

第25年共還本金

$174,225

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,825	$14,795	$17,621	$953,804
302	$2,782	$14,839	$17,621	$938,965
303	$2,739	$14,882	$17,621	$924,084
304	$2,695	$14,925	$17,621	$909,158
305	$2,652	$14,969	$17,621	$894,189
306	$2,608	$15,012	$17,621	$879,177
307	$2,564	$15,056	$17,621	$864,121
308	$2,520	$15,100	$17,621	$849,021
309	$2,476	$15,144	$17,621	$833,876
310	$2,432	$15,188	$17,621	$818,688
311	$2,388	$15,233	$17,621	$803,455
312	$2,343	$15,277	$17,621	$788,178

第26年供款共

$211,446

第26年利息

$31,025

第26年共還本金

$180,421

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,299	$15,322	$17,621	$772,857
314	$2,254	$15,366	$17,621	$757,490
315	$2,209	$15,411	$17,621	$742,079
316	$2,164	$15,456	$17,621	$726,623
317	$2,119	$15,501	$17,621	$711,122
318	$2,074	$15,546	$17,621	$695,575
319	$2,029	$15,592	$17,621	$679,984
320	$1,983	$15,637	$17,621	$664,346
321	$1,938	$15,683	$17,621	$648,664
322	$1,892	$15,729	$17,621	$632,935
323	$1,846	$15,774	$17,621	$617,160
324	$1,800	$15,820	$17,621	$601,340

第27年供款共

$211,446

第27年利息

$24,608

第27年共還本金

$186,838

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,754	$15,867	$17,621	$585,473
326	$1,708	$15,913	$17,621	$569,561
327	$1,661	$15,959	$17,621	$553,601
328	$1,615	$16,006	$17,621	$537,595
329	$1,568	$16,053	$17,621	$521,543
330	$1,521	$16,099	$17,621	$505,444
331	$1,474	$16,146	$17,621	$489,297
332	$1,427	$16,193	$17,621	$473,104
333	$1,380	$16,241	$17,621	$456,863
334	$1,333	$16,288	$17,621	$440,575
335	$1,285	$16,336	$17,621	$424,240
336	$1,237	$16,383	$17,621	$407,857

第28年供款共

$211,446

第28年利息

$17,963

第28年共還本金

$193,483

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,190	$16,431	$17,621	$391,426
338	$1,142	$16,479	$17,621	$374,947
339	$1,094	$16,527	$17,621	$358,420
340	$1,045	$16,575	$17,621	$341,845
341	$997	$16,623	$17,621	$325,221
342	$949	$16,672	$17,621	$308,549
343	$900	$16,721	$17,621	$291,829
344	$851	$16,769	$17,621	$275,059
345	$802	$16,818	$17,621	$258,241
346	$753	$16,867	$17,621	$241,374
347	$704	$16,917	$17,621	$224,457
348	$655	$16,966	$17,621	$207,491

第29年供款共

$211,446

第29年利息

$11,081

第29年共還本金

$200,365

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$605	$17,015	$17,621	$190,476
350	$556	$17,065	$17,621	$173,411
351	$506	$17,115	$17,621	$156,296
352	$456	$17,165	$17,621	$139,132
353	$406	$17,215	$17,621	$121,917
354	$356	$17,265	$17,621	$104,652
355	$305	$17,315	$17,621	$87,337
356	$255	$17,366	$17,621	$69,971
357	$204	$17,416	$17,621	$52,555
358	$153	$17,467	$17,621	$35,087
359	$102	$17,518	$17,621	$17,569
360	$51	$17,569	$17,621	$0

第30年供款共

$211,446

第30年利息

$3,955

第30年共還本金

$207,491

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$10,749,385

Disclaimer

Recommended properties

Mort. Insurance
info