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$10,766,033

Monthly Payment
$17,742

Down Payment

$4,049,000

Total Loan

$3,951,000

Total int. paid

$2,436,033

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,379,000

Base on DTI ratio

$35,484

Budget of property purchase

HK$4,379,000

Down Payment

$4,049,000
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

$35,484

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

thumb_up

DRAGONS RANGE

657 ft²

@13,546

local_fire_department HIT directions_run Sale pets Pet Friendly price_change 蝕讓盤

Sale$8.9 M

657 ft²

@13,546

Sale$8.9 M

local_fire_department HIT directions_run Sale pets Pet Friendly price_change 蝕讓盤

Sai Kung PARK MEDITERRANEAN

thumb_up

open view ,club house

589 ft²

@14,601

local_offer Good Catch

Sale$8.6 M

589 ft²

@14,601

Sale$8.6 M

local_offer Good Catch

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

Ma On Shan OCEANAIRE TWR 05B

thumb_up

OCEANAIRE TWR 05B

736 ft²

@12,228

GFA

967 ft²

@9,307

local_fire_department HIT

Sale$9 M

736 ft²

@12,228

GFA

967 ft²

@9,307

Sale$9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

497 ft²

@15,694

local_fire_department HIT directions_run Sale

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT directions_run Sale

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 NEW TOWN PLAZA

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

578 ft²

@14,706

GFA

683 ft²

@12,445

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.5 M

578 ft²

@14,706

GFA

683 ft²

@12,445

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

575 ft²

@13,043

GFA

785 ft²

@9,554

real_estate_agent Rare pets Pet Friendly

Sale$7.5 M

575 ft²

@13,043

GFA

785 ft²

@9,554

Sale$7.5 M

real_estate_agent Rare pets Pet Friendly

Ma On Shan MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@10,753

GFA

1,078 ft²

@8,349

local_fire_department HIT

Sale$9 M

837 ft²

@10,753

GFA

1,078 ft²

@8,349

Sale$9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21 (Rented)

511 ft²

@15,656

verified 首置必買

Sale$8 M

511 ft²

@15,656

Sale$8 M

verified 首置必買

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@11,860

GFA

781 ft²

@9,795

local_fire_department HIT

Sale$7.65 M

645 ft²

@11,860

GFA

781 ft²

@9,795

Sale$7.65 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

513 ft²

@14,581

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$7.48 M

513 ft²

@14,581

Sale$7.48 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,647	$18,170	$14,890	$12,708
1.500	$24,526	$19,065	$15,801	$13,636
2.000	$25,425	$19,987	$16,746	$14,604
2.500	$26,345	$20,936	$17,725	$15,611
3.000	$27,285	$21,912	$18,736	$16,658
3.500	$28,245	$22,914	$19,780	$17,742
4.000	$29,225	$23,942	$20,855	$18,863
4.500	$30,225	$24,996	$21,961	$20,019
5.000	$31,244	$26,075	$23,097	$21,210
5.500	$32,283	$27,178	$24,263	$22,433
6.000	$33,341	$28,306	$25,456	$23,688

Monthly Payment$17,742

Term

30Year

Loan amount

$3,951,000

Total int. paid

$2,436,033

Total Loan and Interest

$6,387,033

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$11,524	$6,218	$17,742	$3,944,782
2	$11,506	$6,236	$17,742	$3,938,546
3	$11,487	$6,254	$17,742	$3,932,292
4	$11,469	$6,273	$17,742	$3,926,019
5	$11,451	$6,291	$17,742	$3,919,728
6	$11,433	$6,309	$17,742	$3,913,419
7	$11,414	$6,328	$17,742	$3,907,091
8	$11,396	$6,346	$17,742	$3,900,745
9	$11,377	$6,365	$17,742	$3,894,381
10	$11,359	$6,383	$17,742	$3,887,997
11	$11,340	$6,402	$17,742	$3,881,596
12	$11,321	$6,420	$17,742	$3,875,175

第1年供款共

$212,901

第1年利息

$137,076

第1年共還本金

$75,825

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,303	$6,439	$17,742	$3,868,736
14	$11,284	$6,458	$17,742	$3,862,278
15	$11,265	$6,477	$17,742	$3,855,801
16	$11,246	$6,496	$17,742	$3,849,306
17	$11,227	$6,515	$17,742	$3,842,791
18	$11,208	$6,534	$17,742	$3,836,257
19	$11,189	$6,553	$17,742	$3,829,705
20	$11,170	$6,572	$17,742	$3,823,133
21	$11,151	$6,591	$17,742	$3,816,542
22	$11,132	$6,610	$17,742	$3,809,932
23	$11,112	$6,629	$17,742	$3,803,302
24	$11,093	$6,649	$17,742	$3,796,654

第2年供款共

$212,901

第2年利息

$134,379

第2年共還本金

$78,522

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,074	$6,668	$17,742	$3,789,985
26	$11,054	$6,688	$17,742	$3,783,298
27	$11,035	$6,707	$17,742	$3,776,591
28	$11,015	$6,727	$17,742	$3,769,864
29	$10,995	$6,746	$17,742	$3,763,118
30	$10,976	$6,766	$17,742	$3,756,352
31	$10,956	$6,786	$17,742	$3,749,566
32	$10,936	$6,806	$17,742	$3,742,760
33	$10,916	$6,825	$17,742	$3,735,935
34	$10,896	$6,845	$17,742	$3,729,090
35	$10,877	$6,865	$17,742	$3,722,225
36	$10,856	$6,885	$17,742	$3,715,339

第3年供款共

$212,901

第3年利息

$131,587

第3年共還本金

$81,314

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$10,836	$6,905	$17,742	$3,708,434
38	$10,816	$6,925	$17,742	$3,701,508
39	$10,796	$6,946	$17,742	$3,694,563
40	$10,776	$6,966	$17,742	$3,687,597
41	$10,755	$6,986	$17,742	$3,680,611
42	$10,735	$7,007	$17,742	$3,673,604
43	$10,715	$7,027	$17,742	$3,666,577
44	$10,694	$7,048	$17,742	$3,659,529
45	$10,674	$7,068	$17,742	$3,652,461
46	$10,653	$7,089	$17,742	$3,645,372
47	$10,632	$7,109	$17,742	$3,638,263
48	$10,612	$7,130	$17,742	$3,631,133

第4年供款共

$212,901

第4年利息

$128,695

第4年共還本金

$84,206

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$10,591	$7,151	$17,742	$3,623,982
50	$10,570	$7,172	$17,742	$3,616,810
51	$10,549	$7,193	$17,742	$3,609,617
52	$10,528	$7,214	$17,742	$3,602,404
53	$10,507	$7,235	$17,742	$3,595,169
54	$10,486	$7,256	$17,742	$3,587,913
55	$10,465	$7,277	$17,742	$3,580,636
56	$10,444	$7,298	$17,742	$3,573,338
57	$10,422	$7,320	$17,742	$3,566,018
58	$10,401	$7,341	$17,742	$3,558,677
59	$10,379	$7,362	$17,742	$3,551,315
60	$10,358	$7,384	$17,742	$3,543,931

第5年供款共

$212,901

第5年利息

$125,700

第5年共還本金

$87,201

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,336	$7,405	$17,742	$3,536,526
62	$10,315	$7,427	$17,742	$3,529,099
63	$10,293	$7,449	$17,742	$3,521,651
64	$10,271	$7,470	$17,742	$3,514,180
65	$10,250	$7,492	$17,742	$3,506,688
66	$10,228	$7,514	$17,742	$3,499,174
67	$10,206	$7,536	$17,742	$3,491,639
68	$10,184	$7,558	$17,742	$3,484,081
69	$10,162	$7,580	$17,742	$3,476,501
70	$10,140	$7,602	$17,742	$3,468,899
71	$10,118	$7,624	$17,742	$3,461,275
72	$10,095	$7,646	$17,742	$3,453,628

第6年供款共

$212,901

第6年利息

$122,598

第6年共還本金

$90,303

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,073	$7,669	$17,742	$3,445,960
74	$10,051	$7,691	$17,742	$3,438,269
75	$10,028	$7,713	$17,742	$3,430,555
76	$10,006	$7,736	$17,742	$3,422,819
77	$9,983	$7,759	$17,742	$3,415,061
78	$9,961	$7,781	$17,742	$3,407,280
79	$9,938	$7,804	$17,742	$3,399,476
80	$9,915	$7,827	$17,742	$3,391,649
81	$9,892	$7,849	$17,742	$3,383,800
82	$9,869	$7,872	$17,742	$3,375,927
83	$9,846	$7,895	$17,742	$3,368,032
84	$9,823	$7,918	$17,742	$3,360,114

第7年供款共

$212,901

第7年利息

$119,386

第7年共還本金

$93,515

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$9,800	$7,941	$17,742	$3,352,172
86	$9,777	$7,965	$17,742	$3,344,208
87	$9,754	$7,988	$17,742	$3,336,220
88	$9,731	$8,011	$17,742	$3,328,209
89	$9,707	$8,034	$17,742	$3,320,174
90	$9,684	$8,058	$17,742	$3,312,116
91	$9,660	$8,081	$17,742	$3,304,035
92	$9,637	$8,105	$17,742	$3,295,930
93	$9,613	$8,129	$17,742	$3,287,801
94	$9,589	$8,152	$17,742	$3,279,649
95	$9,566	$8,176	$17,742	$3,271,473
96	$9,542	$8,200	$17,742	$3,263,273

第8年供款共

$212,901

第8年利息

$116,060

第8年共還本金

$96,841

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,518	$8,224	$17,742	$3,255,049
98	$9,494	$8,248	$17,742	$3,246,801
99	$9,470	$8,272	$17,742	$3,238,529
100	$9,446	$8,296	$17,742	$3,230,233
101	$9,422	$8,320	$17,742	$3,221,913
102	$9,397	$8,345	$17,742	$3,213,568
103	$9,373	$8,369	$17,742	$3,205,200
104	$9,348	$8,393	$17,742	$3,196,806
105	$9,324	$8,418	$17,742	$3,188,389
106	$9,299	$8,442	$17,742	$3,179,946
107	$9,275	$8,467	$17,742	$3,171,479
108	$9,250	$8,492	$17,742	$3,162,988

第9年供款共

$212,901

第9年利息

$112,616

第9年共還本金

$100,285

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,225	$8,516	$17,742	$3,154,471
110	$9,201	$8,541	$17,742	$3,145,930
111	$9,176	$8,566	$17,742	$3,137,364
112	$9,151	$8,591	$17,742	$3,128,773
113	$9,126	$8,616	$17,742	$3,120,157
114	$9,100	$8,641	$17,742	$3,111,515
115	$9,075	$8,667	$17,742	$3,102,849
116	$9,050	$8,692	$17,742	$3,094,157
117	$9,025	$8,717	$17,742	$3,085,440
118	$8,999	$8,743	$17,742	$3,076,698
119	$8,974	$8,768	$17,742	$3,067,929
120	$8,948	$8,794	$17,742	$3,059,136

第10年供款共

$212,901

第10年利息

$109,049

第10年共還本金

$103,852

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$8,922	$8,819	$17,742	$3,050,317
122	$8,897	$8,845	$17,742	$3,041,472
123	$8,871	$8,871	$17,742	$3,032,601
124	$8,845	$8,897	$17,742	$3,023,704
125	$8,819	$8,923	$17,742	$3,014,781
126	$8,793	$8,949	$17,742	$3,005,833
127	$8,767	$8,975	$17,742	$2,996,858
128	$8,741	$9,001	$17,742	$2,987,857
129	$8,715	$9,027	$17,742	$2,978,830
130	$8,688	$9,054	$17,742	$2,969,777
131	$8,662	$9,080	$17,742	$2,960,697
132	$8,635	$9,106	$17,742	$2,951,590

第11年供款共

$212,901

第11年利息

$105,355

第11年共還本金

$107,546

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$8,609	$9,133	$17,742	$2,942,457
134	$8,582	$9,160	$17,742	$2,933,298
135	$8,555	$9,186	$17,742	$2,924,111
136	$8,529	$9,213	$17,742	$2,914,898
137	$8,502	$9,240	$17,742	$2,905,658
138	$8,475	$9,267	$17,742	$2,896,391
139	$8,448	$9,294	$17,742	$2,887,097
140	$8,421	$9,321	$17,742	$2,877,776
141	$8,394	$9,348	$17,742	$2,868,428
142	$8,366	$9,376	$17,742	$2,859,053
143	$8,339	$9,403	$17,742	$2,849,650
144	$8,311	$9,430	$17,742	$2,840,219

第12年供款共

$212,901

第12年利息

$101,530

第12年共還本金

$111,371

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,284	$9,458	$17,742	$2,830,762
146	$8,256	$9,485	$17,742	$2,821,276
147	$8,229	$9,513	$17,742	$2,811,763
148	$8,201	$9,541	$17,742	$2,802,223
149	$8,173	$9,569	$17,742	$2,792,654
150	$8,145	$9,597	$17,742	$2,783,057
151	$8,117	$9,625	$17,742	$2,773,433
152	$8,089	$9,653	$17,742	$2,763,780
153	$8,061	$9,681	$17,742	$2,754,100
154	$8,033	$9,709	$17,742	$2,744,391
155	$8,004	$9,737	$17,742	$2,734,653
156	$7,976	$9,766	$17,742	$2,724,888

第13年供款共

$212,901

第13年利息

$97,569

第13年共還本金

$115,332

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$7,948	$9,794	$17,742	$2,715,094
158	$7,919	$9,823	$17,742	$2,705,271
159	$7,890	$9,851	$17,742	$2,695,419
160	$7,862	$9,880	$17,742	$2,685,539
161	$7,833	$9,909	$17,742	$2,675,630
162	$7,804	$9,938	$17,742	$2,665,693
163	$7,775	$9,967	$17,742	$2,655,726
164	$7,746	$9,996	$17,742	$2,645,730
165	$7,717	$10,025	$17,742	$2,635,705
166	$7,687	$10,054	$17,742	$2,625,650
167	$7,658	$10,084	$17,742	$2,615,567
168	$7,629	$10,113	$17,742	$2,605,454

第14年供款共

$212,901

第14年利息

$93,467

第14年共還本金

$119,434

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,599	$10,143	$17,742	$2,595,311
170	$7,570	$10,172	$17,742	$2,585,139
171	$7,540	$10,202	$17,742	$2,574,937
172	$7,510	$10,232	$17,742	$2,564,706
173	$7,480	$10,261	$17,742	$2,554,445
174	$7,450	$10,291	$17,742	$2,544,153
175	$7,420	$10,321	$17,742	$2,533,832
176	$7,390	$10,351	$17,742	$2,523,481
177	$7,360	$10,382	$17,742	$2,513,099
178	$7,330	$10,412	$17,742	$2,502,687
179	$7,300	$10,442	$17,742	$2,492,245
180	$7,269	$10,473	$17,742	$2,481,772

第15年供款共

$212,901

第15年利息

$89,219

第15年共還本金

$123,682

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,239	$10,503	$17,742	$2,471,269
182	$7,208	$10,534	$17,742	$2,460,735
183	$7,177	$10,565	$17,742	$2,450,170
184	$7,146	$10,595	$17,742	$2,439,575
185	$7,115	$10,626	$17,742	$2,428,949
186	$7,084	$10,657	$17,742	$2,418,291
187	$7,053	$10,688	$17,742	$2,407,603
188	$7,022	$10,720	$17,742	$2,396,883
189	$6,991	$10,751	$17,742	$2,386,132
190	$6,960	$10,782	$17,742	$2,375,350
191	$6,928	$10,814	$17,742	$2,364,537
192	$6,897	$10,845	$17,742	$2,353,691

第16年供款共

$212,901

第16年利息

$84,820

第16年共還本金

$128,081

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$6,865	$10,877	$17,742	$2,342,815
194	$6,833	$10,909	$17,742	$2,331,906
195	$6,801	$10,940	$17,742	$2,320,966
196	$6,769	$10,972	$17,742	$2,309,993
197	$6,737	$11,004	$17,742	$2,298,989
198	$6,705	$11,036	$17,742	$2,287,953
199	$6,673	$11,069	$17,742	$2,276,884
200	$6,641	$11,101	$17,742	$2,265,783
201	$6,609	$11,133	$17,742	$2,254,650
202	$6,576	$11,166	$17,742	$2,243,484
203	$6,543	$11,198	$17,742	$2,232,286
204	$6,511	$11,231	$17,742	$2,221,055

第17年供款共

$212,901

第17年利息

$80,265

第17年共還本金

$132,636

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,478	$11,264	$17,742	$2,209,792
206	$6,445	$11,297	$17,742	$2,198,495
207	$6,412	$11,329	$17,742	$2,187,166
208	$6,379	$11,363	$17,742	$2,175,803
209	$6,346	$11,396	$17,742	$2,164,407
210	$6,313	$11,429	$17,742	$2,152,978
211	$6,280	$11,462	$17,742	$2,141,516
212	$6,246	$11,496	$17,742	$2,130,021
213	$6,213	$11,529	$17,742	$2,118,491
214	$6,179	$11,563	$17,742	$2,106,929
215	$6,145	$11,597	$17,742	$2,095,332
216	$6,111	$11,630	$17,742	$2,083,702

第18年供款共

$212,901

第18年利息

$75,547

第18年共還本金

$137,354

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,077	$11,664	$17,742	$2,072,037
218	$6,043	$11,698	$17,742	$2,060,339
219	$6,009	$11,732	$17,742	$2,048,607
220	$5,975	$11,767	$17,742	$2,036,840
221	$5,941	$11,801	$17,742	$2,025,039
222	$5,906	$11,835	$17,742	$2,013,204
223	$5,872	$11,870	$17,742	$2,001,334
224	$5,837	$11,905	$17,742	$1,989,429
225	$5,803	$11,939	$17,742	$1,977,490
226	$5,768	$11,974	$17,742	$1,965,516
227	$5,733	$12,009	$17,742	$1,953,507
228	$5,698	$12,044	$17,742	$1,941,463

第19年供款共

$212,901

第19年利息

$70,662

第19年共還本金

$142,239

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,663	$12,079	$17,742	$1,929,384
230	$5,627	$12,114	$17,742	$1,917,269
231	$5,592	$12,150	$17,742	$1,905,120
232	$5,557	$12,185	$17,742	$1,892,934
233	$5,521	$12,221	$17,742	$1,880,714
234	$5,485	$12,256	$17,742	$1,868,457
235	$5,450	$12,292	$17,742	$1,856,165
236	$5,414	$12,328	$17,742	$1,843,837
237	$5,378	$12,364	$17,742	$1,831,473
238	$5,342	$12,400	$17,742	$1,819,073
239	$5,306	$12,436	$17,742	$1,806,637
240	$5,269	$12,472	$17,742	$1,794,165

第20年供款共

$212,901

第20年利息

$65,603

第20年共還本金

$147,298

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,233	$12,509	$17,742	$1,781,656
242	$5,196	$12,545	$17,742	$1,769,111
243	$5,160	$12,582	$17,742	$1,756,529
244	$5,123	$12,619	$17,742	$1,743,911
245	$5,086	$12,655	$17,742	$1,731,255
246	$5,049	$12,692	$17,742	$1,718,563
247	$5,012	$12,729	$17,742	$1,705,834
248	$4,975	$12,766	$17,742	$1,693,067
249	$4,938	$12,804	$17,742	$1,680,264
250	$4,901	$12,841	$17,742	$1,667,423
251	$4,863	$12,878	$17,742	$1,654,544
252	$4,826	$12,916	$17,742	$1,641,628

第21年供款共

$212,901

第21年利息

$60,364

第21年共還本金

$152,537

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$4,788	$12,954	$17,742	$1,628,674
254	$4,750	$12,991	$17,742	$1,615,683
255	$4,712	$13,029	$17,742	$1,602,654
256	$4,674	$13,067	$17,742	$1,589,586
257	$4,636	$13,105	$17,742	$1,576,481
258	$4,598	$13,144	$17,742	$1,563,337
259	$4,560	$13,182	$17,742	$1,550,155
260	$4,521	$13,220	$17,742	$1,536,935
261	$4,483	$13,259	$17,742	$1,523,676
262	$4,444	$13,298	$17,742	$1,510,378
263	$4,405	$13,336	$17,742	$1,497,041
264	$4,366	$13,375	$17,742	$1,483,666

第22年供款共

$212,901

第22年利息

$54,939

第22年共還本金

$157,962

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,327	$13,414	$17,742	$1,470,252
266	$4,288	$13,454	$17,742	$1,456,798
267	$4,249	$13,493	$17,742	$1,443,305
268	$4,210	$13,532	$17,742	$1,429,773
269	$4,170	$13,572	$17,742	$1,416,202
270	$4,131	$13,611	$17,742	$1,402,591
271	$4,091	$13,651	$17,742	$1,388,940
272	$4,051	$13,691	$17,742	$1,375,249
273	$4,011	$13,731	$17,742	$1,361,518
274	$3,971	$13,771	$17,742	$1,347,748
275	$3,931	$13,811	$17,742	$1,333,937
276	$3,891	$13,851	$17,742	$1,320,086

第23年供款共

$212,901

第23年利息

$49,321

第23年共還本金

$163,580

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$3,850	$13,892	$17,742	$1,306,194
278	$3,810	$13,932	$17,742	$1,292,262
279	$3,769	$13,973	$17,742	$1,278,290
280	$3,728	$14,013	$17,742	$1,264,276
281	$3,687	$14,054	$17,742	$1,250,222
282	$3,646	$14,095	$17,742	$1,236,127
283	$3,605	$14,136	$17,742	$1,221,990
284	$3,564	$14,178	$17,742	$1,207,813
285	$3,523	$14,219	$17,742	$1,193,594
286	$3,481	$14,260	$17,742	$1,179,333
287	$3,440	$14,302	$17,742	$1,165,031
288	$3,398	$14,344	$17,742	$1,150,687

第24年供款共

$212,901

第24年利息

$43,503

第24年共還本金

$169,398

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,356	$14,386	$17,742	$1,136,302
290	$3,314	$14,428	$17,742	$1,121,874
291	$3,272	$14,470	$17,742	$1,107,405
292	$3,230	$14,512	$17,742	$1,092,893
293	$3,188	$14,554	$17,742	$1,078,339
294	$3,145	$14,597	$17,742	$1,063,742
295	$3,103	$14,639	$17,742	$1,049,103
296	$3,060	$14,682	$17,742	$1,034,421
297	$3,017	$14,725	$17,742	$1,019,696
298	$2,974	$14,768	$17,742	$1,004,929
299	$2,931	$14,811	$17,742	$990,118
300	$2,888	$14,854	$17,742	$975,264

第25年供款共

$212,901

第25年利息

$37,478

第25年共還本金

$175,423

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$2,845	$14,897	$17,742	$960,367
302	$2,801	$14,941	$17,742	$945,426
303	$2,757	$14,984	$17,742	$930,442
304	$2,714	$15,028	$17,742	$915,414
305	$2,670	$15,072	$17,742	$900,342
306	$2,626	$15,116	$17,742	$885,226
307	$2,582	$15,160	$17,742	$870,067
308	$2,538	$15,204	$17,742	$854,862
309	$2,493	$15,248	$17,742	$839,614
310	$2,449	$15,293	$17,742	$824,321
311	$2,404	$15,337	$17,742	$808,984
312	$2,360	$15,382	$17,742	$793,601

第26年供款共

$212,901

第26年利息

$31,238

第26年共還本金

$181,663

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,315	$15,427	$17,742	$778,174
314	$2,270	$15,472	$17,742	$762,702
315	$2,225	$15,517	$17,742	$747,185
316	$2,179	$15,562	$17,742	$731,623
317	$2,134	$15,608	$17,742	$716,015
318	$2,088	$15,653	$17,742	$700,361
319	$2,043	$15,699	$17,742	$684,662
320	$1,997	$15,745	$17,742	$668,918
321	$1,951	$15,791	$17,742	$653,127
322	$1,905	$15,837	$17,742	$637,290
323	$1,859	$15,883	$17,742	$621,407
324	$1,812	$15,929	$17,742	$605,478

第27年供款共

$212,901

第27年利息

$24,777

第27年共還本金

$188,124

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,766	$15,976	$17,742	$589,502
326	$1,719	$16,022	$17,742	$573,480
327	$1,673	$16,069	$17,742	$557,410
328	$1,626	$16,116	$17,742	$541,294
329	$1,579	$16,163	$17,742	$525,131
330	$1,532	$16,210	$17,742	$508,921
331	$1,484	$16,257	$17,742	$492,664
332	$1,437	$16,305	$17,742	$476,359
333	$1,389	$16,352	$17,742	$460,007
334	$1,342	$16,400	$17,742	$443,607
335	$1,294	$16,448	$17,742	$427,159
336	$1,246	$16,496	$17,742	$410,663

第28年供款共

$212,901

第28年利息

$18,086

第28年共還本金

$194,815

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,198	$16,544	$17,742	$394,119
338	$1,150	$16,592	$17,742	$377,527
339	$1,101	$16,641	$17,742	$360,886
340	$1,053	$16,689	$17,742	$344,197
341	$1,004	$16,738	$17,742	$327,459
342	$955	$16,787	$17,742	$310,672
343	$906	$16,836	$17,742	$293,837
344	$857	$16,885	$17,742	$276,952
345	$808	$16,934	$17,742	$260,018
346	$758	$16,983	$17,742	$243,035
347	$709	$17,033	$17,742	$226,002
348	$659	$17,083	$17,742	$208,919

第29年供款共

$212,901

第29年利息

$11,157

第29年共還本金

$201,744

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$609	$17,132	$17,742	$191,787
350	$559	$17,182	$17,742	$174,604
351	$509	$17,232	$17,742	$157,372
352	$459	$17,283	$17,742	$140,089
353	$409	$17,333	$17,742	$122,756
354	$358	$17,384	$17,742	$105,372
355	$307	$17,434	$17,742	$87,938
356	$256	$17,485	$17,742	$70,453
357	$205	$17,536	$17,742	$52,916
358	$154	$17,587	$17,742	$35,329
359	$103	$17,639	$17,742	$17,690
360	$52	$17,690	$17,742	$0

第30年供款共

$212,901

第30年利息

$3,982

第30年共還本金

$208,919

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$10,766,033

Disclaimer

Recommended properties

Mort. Insurance
info