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$10,883,020

Monthly Payment
$18,142

Down Payment

$4,022,000

Total Loan

$3,978,000

Total int. paid

$2,553,020

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$4,352,000

Base on DTI ratio

$36,283

Budget of property purchase

HK$4,352,000

Down Payment

$4,022,000
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

$36,283

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 DOUBLE COVE PH 04 GRANDVIEW

thumb_up

DOUBLE COVE

547 ft²

@15,174

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Sale$8.3 M

547 ft²

@15,174

Sale$8.3 M

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Shatin THE MET. ACAPPELLA WING 1

thumb_up

THE MET. ACAPPELLA WING 1

413 ft²

@18,160

real_estate_agent Rare

Sale$7.5 M

413 ft²

@18,160

Sale$7.5 M

real_estate_agent Rare

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 BAYCREST

thumb_up

BAYCREST

608 ft²

@14,638

GFA

777 ft²

@11,454

real_estate_agent Rare hotel_class King

Sale$8.9 M

608 ft²

@14,638

GFA

777 ft²

@11,454

Sale$8.9 M

real_estate_agent Rare hotel_class King

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

527 ft²

@14,231

GFA

696 ft²

@10,776

local_fire_department HIT

Sale$7.5 M

527 ft²

@14,231

GFA

696 ft²

@10,776

Sale$7.5 M

local_fire_department HIT

Sai Kung NAM SHAN

thumb_up

Detached House with Rooftop

GFA

700 ft²

@11,143

real_estate_agent Rare

Sale$7.8 M

GFA

700 ft²

@11,143

Sale$7.8 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

512 ft²

@15,234

local_fire_department HIT

Sale$7.8 M

512 ft²

@15,234

Sale$7.8 M

local_fire_department HIT

Ma On Shan BAYSHORE TWR BLK 03

thumb_up

BAYSHORE TWR BLK 03

567 ft²

@15,520

GFA

757 ft²

@11,625

local_fire_department HIT

Sale$8.8 M

567 ft²

@15,520

GFA

757 ft²

@11,625

Sale$8.8 M

local_fire_department HIT

Sai Kung PAK WAI SHEUNG TSUEN

thumb_up

PAK WAI SHEUNG TSUEN

GFA

700 ft²

@12,143

real_estate_agent Rare

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@12,879

GFA

819 ft²

@10,379

local_fire_department HIT

Sale$8.5 M

660 ft²

@12,879

GFA

819 ft²

@10,379

Sale$8.5 M

local_fire_department HIT

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

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

844 ft²

@10,664

GFA

1,080 ft²

@8,333

local_fire_department HIT

Sale$9 M

844 ft²

@10,664

GFA

1,080 ft²

@8,333

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$23,808	$18,295	$14,992	$12,795
1.500	$24,693	$19,196	$15,909	$13,729
2.000	$25,599	$20,124	$16,861	$14,703
2.500	$26,525	$21,080	$17,846	$15,718
3.000	$27,471	$22,062	$18,864	$16,771
3.500	$28,438	$23,071	$19,915	$17,863
3.625	$28,683	$23,327	$20,182	$18,142
4.000	$29,425	$24,106	$20,997	$18,992
4.500	$30,431	$25,167	$22,111	$20,156
5.000	$31,458	$26,253	$23,255	$21,355
5.500	$32,504	$27,364	$24,428	$22,587
6.000	$33,569	$28,500	$25,630	$23,850

Monthly Payment$18,142

Term

30Year

Loan amount

$3,978,000

Total int. paid

$2,553,020

Total Loan and Interest

$6,531,020

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$12,017	$6,125	$18,142	$3,971,875
2	$11,998	$6,143	$18,142	$3,965,732
3	$11,980	$6,162	$18,142	$3,959,570
4	$11,961	$6,181	$18,142	$3,953,389
5	$11,943	$6,199	$18,142	$3,947,190
6	$11,924	$6,218	$18,142	$3,940,972
7	$11,905	$6,237	$18,142	$3,934,736
8	$11,886	$6,256	$18,142	$3,928,480
9	$11,867	$6,274	$18,142	$3,922,206
10	$11,848	$6,293	$18,142	$3,915,912
11	$11,829	$6,312	$18,142	$3,909,600
12	$11,810	$6,331	$18,142	$3,903,268

第1年供款共

$217,701

第1年利息

$142,969

第1年共還本金

$74,732

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$11,791	$6,351	$18,142	$3,896,918
14	$11,772	$6,370	$18,142	$3,890,548
15	$11,753	$6,389	$18,142	$3,884,159
16	$11,733	$6,408	$18,142	$3,877,751
17	$11,714	$6,428	$18,142	$3,871,323
18	$11,695	$6,447	$18,142	$3,864,876
19	$11,675	$6,467	$18,142	$3,858,409
20	$11,656	$6,486	$18,142	$3,851,923
21	$11,636	$6,506	$18,142	$3,845,417
22	$11,616	$6,525	$18,142	$3,838,892
23	$11,597	$6,545	$18,142	$3,832,347
24	$11,577	$6,565	$18,142	$3,825,782

第2年供款共

$217,701

第2年利息

$140,214

第2年共還本金

$77,486

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$11,557	$6,585	$18,142	$3,819,197
26	$11,537	$6,605	$18,142	$3,812,593
27	$11,517	$6,625	$18,142	$3,805,968
28	$11,497	$6,645	$18,142	$3,799,324
29	$11,477	$6,665	$18,142	$3,792,659
30	$11,457	$6,685	$18,142	$3,785,975
31	$11,437	$6,705	$18,142	$3,779,270
32	$11,417	$6,725	$18,142	$3,772,544
33	$11,396	$6,745	$18,142	$3,765,799
34	$11,376	$6,766	$18,142	$3,759,033
35	$11,355	$6,786	$18,142	$3,752,247
36	$11,335	$6,807	$18,142	$3,745,440

第3年供款共

$217,701

第3年利息

$137,358

第3年共還本金

$80,342

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$11,314	$6,827	$18,142	$3,738,613
38	$11,294	$6,848	$18,142	$3,731,765
39	$11,273	$6,869	$18,142	$3,724,896
40	$11,252	$6,889	$18,142	$3,718,007
41	$11,231	$6,910	$18,142	$3,711,096
42	$11,211	$6,931	$18,142	$3,704,165
43	$11,190	$6,952	$18,142	$3,697,213
44	$11,169	$6,973	$18,142	$3,690,240
45	$11,148	$6,994	$18,142	$3,683,246
46	$11,126	$7,015	$18,142	$3,676,231
47	$11,105	$7,036	$18,142	$3,669,194
48	$11,084	$7,058	$18,142	$3,662,137

第4年供款共

$217,701

第4年利息

$134,397

第4年共還本金

$83,303

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$11,063	$7,079	$18,142	$3,655,058
50	$11,041	$7,100	$18,142	$3,647,957
51	$11,020	$7,122	$18,142	$3,640,835
52	$10,998	$7,143	$18,142	$3,633,692
53	$10,977	$7,165	$18,142	$3,626,527
54	$10,955	$7,187	$18,142	$3,619,340
55	$10,933	$7,208	$18,142	$3,612,132
56	$10,912	$7,230	$18,142	$3,604,902
57	$10,890	$7,252	$18,142	$3,597,650
58	$10,868	$7,274	$18,142	$3,590,376
59	$10,846	$7,296	$18,142	$3,583,080
60	$10,824	$7,318	$18,142	$3,575,763

第5年供款共

$217,701

第5年利息

$131,327

第5年共還本金

$86,374

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$10,802	$7,340	$18,142	$3,568,423
62	$10,780	$7,362	$18,142	$3,561,061
63	$10,757	$7,384	$18,142	$3,553,676
64	$10,735	$7,407	$18,142	$3,546,270
65	$10,713	$7,429	$18,142	$3,538,841
66	$10,690	$7,451	$18,142	$3,531,389
67	$10,668	$7,474	$18,142	$3,523,915
68	$10,645	$7,497	$18,142	$3,516,419
69	$10,623	$7,519	$18,142	$3,508,899
70	$10,600	$7,542	$18,142	$3,501,357
71	$10,577	$7,565	$18,142	$3,493,793
72	$10,554	$7,588	$18,142	$3,486,205

第6年供款共

$217,701

第6年利息

$128,143

第6年共還本金

$89,557

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$10,531	$7,610	$18,142	$3,478,595
74	$10,508	$7,633	$18,142	$3,470,961
75	$10,485	$7,657	$18,142	$3,463,305
76	$10,462	$7,680	$18,142	$3,455,625
77	$10,439	$7,703	$18,142	$3,447,922
78	$10,416	$7,726	$18,142	$3,440,196
79	$10,392	$7,749	$18,142	$3,432,447
80	$10,369	$7,773	$18,142	$3,424,674
81	$10,345	$7,796	$18,142	$3,416,877
82	$10,322	$7,820	$18,142	$3,409,057
83	$10,298	$7,844	$18,142	$3,401,214
84	$10,275	$7,867	$18,142	$3,393,347

第7年供款共

$217,701

第7年利息

$124,842

第7年共還本金

$92,858

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$10,251	$7,891	$18,142	$3,385,456
86	$10,227	$7,915	$18,142	$3,377,541
87	$10,203	$7,939	$18,142	$3,369,602
88	$10,179	$7,963	$18,142	$3,361,639
89	$10,155	$7,987	$18,142	$3,353,653
90	$10,131	$8,011	$18,142	$3,345,642
91	$10,107	$8,035	$18,142	$3,337,607
92	$10,082	$8,059	$18,142	$3,329,547
93	$10,058	$8,084	$18,142	$3,321,464
94	$10,034	$8,108	$18,142	$3,313,355
95	$10,009	$8,133	$18,142	$3,305,223
96	$9,985	$8,157	$18,142	$3,297,066

第8年供款共

$217,701

第8年利息

$121,420

第8年共還本金

$96,281

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$9,960	$8,182	$18,142	$3,288,884
98	$9,935	$8,207	$18,142	$3,280,677
99	$9,910	$8,231	$18,142	$3,272,446
100	$9,886	$8,256	$18,142	$3,264,190
101	$9,861	$8,281	$18,142	$3,255,909
102	$9,836	$8,306	$18,142	$3,247,602
103	$9,810	$8,331	$18,142	$3,239,271
104	$9,785	$8,356	$18,142	$3,230,915
105	$9,760	$8,382	$18,142	$3,222,533
106	$9,735	$8,407	$18,142	$3,214,126
107	$9,709	$8,432	$18,142	$3,205,694
108	$9,684	$8,458	$18,142	$3,197,236

第9年供款共

$217,701

第9年利息

$117,871

第9年共還本金

$99,830

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$9,658	$8,483	$18,142	$3,188,752
110	$9,633	$8,509	$18,142	$3,180,243
111	$9,607	$8,535	$18,142	$3,171,709
112	$9,581	$8,561	$18,142	$3,163,148
113	$9,555	$8,586	$18,142	$3,154,562
114	$9,529	$8,612	$18,142	$3,145,949
115	$9,503	$8,638	$18,142	$3,137,311
116	$9,477	$8,664	$18,142	$3,128,647
117	$9,451	$8,691	$18,142	$3,119,956
118	$9,425	$8,717	$18,142	$3,111,239
119	$9,399	$8,743	$18,142	$3,102,496
120	$9,372	$8,770	$18,142	$3,093,726

第10年供款共

$217,701

第10年利息

$114,191

第10年共還本金

$103,509

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$9,346	$8,796	$18,142	$3,084,930
122	$9,319	$8,823	$18,142	$3,076,108
123	$9,292	$8,849	$18,142	$3,067,258
124	$9,266	$8,876	$18,142	$3,058,382
125	$9,239	$8,903	$18,142	$3,049,480
126	$9,212	$8,930	$18,142	$3,040,550
127	$9,185	$8,957	$18,142	$3,031,593
128	$9,158	$8,984	$18,142	$3,022,609
129	$9,131	$9,011	$18,142	$3,013,598
130	$9,104	$9,038	$18,142	$3,004,560
131	$9,076	$9,065	$18,142	$2,995,495
132	$9,049	$9,093	$18,142	$2,986,402

第11年供款共

$217,701

第11年利息

$110,376

第11年共還本金

$107,325

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$9,021	$9,120	$18,142	$2,977,282
134	$8,994	$9,148	$18,142	$2,968,134
135	$8,966	$9,175	$18,142	$2,958,958
136	$8,939	$9,203	$18,142	$2,949,755
137	$8,911	$9,231	$18,142	$2,940,524
138	$8,883	$9,259	$18,142	$2,931,265
139	$8,855	$9,287	$18,142	$2,921,978
140	$8,827	$9,315	$18,142	$2,912,663
141	$8,799	$9,343	$18,142	$2,903,320
142	$8,770	$9,371	$18,142	$2,893,949
143	$8,742	$9,400	$18,142	$2,884,550
144	$8,714	$9,428	$18,142	$2,875,122

第12年供款共

$217,701

第12年利息

$106,420

第12年共還本金

$111,280

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$8,685	$9,456	$18,142	$2,865,665
146	$8,657	$9,485	$18,142	$2,856,180
147	$8,628	$9,514	$18,142	$2,846,666
148	$8,599	$9,542	$18,142	$2,837,124
149	$8,570	$9,571	$18,142	$2,827,553
150	$8,542	$9,600	$18,142	$2,817,953
151	$8,513	$9,629	$18,142	$2,808,323
152	$8,483	$9,658	$18,142	$2,798,665
153	$8,454	$9,687	$18,142	$2,788,978
154	$8,425	$9,717	$18,142	$2,779,261
155	$8,396	$9,746	$18,142	$2,769,515
156	$8,366	$9,775	$18,142	$2,759,740

第13年供款共

$217,701

第13年利息

$102,319

第13年共還本金

$115,382

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$8,337	$9,805	$18,142	$2,749,935
158	$8,307	$9,835	$18,142	$2,740,100
159	$8,277	$9,864	$18,142	$2,730,236
160	$8,248	$9,894	$18,142	$2,720,341
161	$8,218	$9,924	$18,142	$2,710,417
162	$8,188	$9,954	$18,142	$2,700,463
163	$8,158	$9,984	$18,142	$2,690,479
164	$8,127	$10,014	$18,142	$2,680,465
165	$8,097	$10,044	$18,142	$2,670,421
166	$8,067	$10,075	$18,142	$2,660,346
167	$8,036	$10,105	$18,142	$2,650,241
168	$8,006	$10,136	$18,142	$2,640,105

第14年供款共

$217,701

第14年利息

$98,066

第14年共還本金

$119,635

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$7,975	$10,166	$18,142	$2,629,938
170	$7,945	$10,197	$18,142	$2,619,741
171	$7,914	$10,228	$18,142	$2,609,513
172	$7,883	$10,259	$18,142	$2,599,255
173	$7,852	$10,290	$18,142	$2,588,965
174	$7,821	$10,321	$18,142	$2,578,644
175	$7,790	$10,352	$18,142	$2,568,292
176	$7,758	$10,383	$18,142	$2,557,908
177	$7,727	$10,415	$18,142	$2,547,494
178	$7,696	$10,446	$18,142	$2,537,048
179	$7,664	$10,478	$18,142	$2,526,570
180	$7,632	$10,509	$18,142	$2,516,060

第15年供款共

$217,701

第15年利息

$93,656

第15年共還本金

$124,044

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$7,601	$10,541	$18,142	$2,505,519
182	$7,569	$10,573	$18,142	$2,494,946
183	$7,537	$10,605	$18,142	$2,484,341
184	$7,505	$10,637	$18,142	$2,473,705
185	$7,473	$10,669	$18,142	$2,463,035
186	$7,440	$10,701	$18,142	$2,452,334
187	$7,408	$10,734	$18,142	$2,441,601
188	$7,376	$10,766	$18,142	$2,430,834
189	$7,343	$10,799	$18,142	$2,420,036
190	$7,311	$10,831	$18,142	$2,409,205
191	$7,278	$10,864	$18,142	$2,398,341
192	$7,245	$10,897	$18,142	$2,387,444

第16年供款共

$217,701

第16年利息

$89,084

第16年共還本金

$128,616

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,212	$10,930	$18,142	$2,376,514
194	$7,179	$10,963	$18,142	$2,365,552
195	$7,146	$10,996	$18,142	$2,354,556
196	$7,113	$11,029	$18,142	$2,343,527
197	$7,079	$11,062	$18,142	$2,332,465
198	$7,046	$11,096	$18,142	$2,321,369
199	$7,012	$11,129	$18,142	$2,310,240
200	$6,979	$11,163	$18,142	$2,299,077
201	$6,945	$11,197	$18,142	$2,287,880
202	$6,911	$11,230	$18,142	$2,276,650
203	$6,877	$11,264	$18,142	$2,265,385
204	$6,843	$11,298	$18,142	$2,254,087

第17年供款共

$217,701

第17年利息

$84,344

第17年共還本金

$133,357

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$6,809	$11,332	$18,142	$2,242,755
206	$6,775	$11,367	$18,142	$2,231,388
207	$6,741	$11,401	$18,142	$2,219,987
208	$6,706	$11,436	$18,142	$2,208,551
209	$6,672	$11,470	$18,142	$2,197,081
210	$6,637	$11,505	$18,142	$2,185,576
211	$6,602	$11,539	$18,142	$2,174,037
212	$6,567	$11,574	$18,142	$2,162,463
213	$6,532	$11,609	$18,142	$2,150,853
214	$6,497	$11,644	$18,142	$2,139,209
215	$6,462	$11,680	$18,142	$2,127,530
216	$6,427	$11,715	$18,142	$2,115,815

第18年供款共

$217,701

第18年利息

$79,428

第18年共還本金

$138,272

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,392	$11,750	$18,142	$2,104,065
218	$6,356	$11,786	$18,142	$2,092,279
219	$6,320	$11,821	$18,142	$2,080,458
220	$6,285	$11,857	$18,142	$2,068,601
221	$6,249	$11,893	$18,142	$2,056,708
222	$6,213	$11,929	$18,142	$2,044,779
223	$6,177	$11,965	$18,142	$2,032,814
224	$6,141	$12,001	$18,142	$2,020,813
225	$6,105	$12,037	$18,142	$2,008,776
226	$6,068	$12,074	$18,142	$1,996,703
227	$6,032	$12,110	$18,142	$1,984,593
228	$5,995	$12,147	$18,142	$1,972,446

第19年供款共

$217,701

第19年利息

$74,332

第19年共還本金

$143,369

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$5,958	$12,183	$18,142	$1,960,263
230	$5,922	$12,220	$18,142	$1,948,043
231	$5,885	$12,257	$18,142	$1,935,786
232	$5,848	$12,294	$18,142	$1,923,492
233	$5,811	$12,331	$18,142	$1,911,160
234	$5,773	$12,368	$18,142	$1,898,792
235	$5,736	$12,406	$18,142	$1,886,386
236	$5,698	$12,443	$18,142	$1,873,943
237	$5,661	$12,481	$18,142	$1,861,462
238	$5,623	$12,519	$18,142	$1,848,943
239	$5,585	$12,556	$18,142	$1,836,387
240	$5,547	$12,594	$18,142	$1,823,793

第20年供款共

$217,701

第20年利息

$69,047

第20年共還本金

$148,653

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,509	$12,632	$18,142	$1,811,160
242	$5,471	$12,671	$18,142	$1,798,490
243	$5,433	$12,709	$18,142	$1,785,781
244	$5,395	$12,747	$18,142	$1,773,034
245	$5,356	$12,786	$18,142	$1,760,248
246	$5,317	$12,824	$18,142	$1,747,424
247	$5,279	$12,863	$18,142	$1,734,561
248	$5,240	$12,902	$18,142	$1,721,659
249	$5,201	$12,941	$18,142	$1,708,718
250	$5,162	$12,980	$18,142	$1,695,738
251	$5,123	$13,019	$18,142	$1,682,719
252	$5,083	$13,059	$18,142	$1,669,661

第21年供款共

$217,701

第21年利息

$63,568

第21年共還本金

$154,132

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,044	$13,098	$18,142	$1,656,563
254	$5,004	$13,138	$18,142	$1,643,425
255	$4,965	$13,177	$18,142	$1,630,248
256	$4,925	$13,217	$18,142	$1,617,031
257	$4,885	$13,257	$18,142	$1,603,774
258	$4,845	$13,297	$18,142	$1,590,477
259	$4,805	$13,337	$18,142	$1,577,140
260	$4,764	$13,377	$18,142	$1,563,762
261	$4,724	$13,418	$18,142	$1,550,344
262	$4,683	$13,458	$18,142	$1,536,886
263	$4,643	$13,499	$18,142	$1,523,387
264	$4,602	$13,540	$18,142	$1,509,847

第22年供款共

$217,701

第22年利息

$57,887

第22年共還本金

$159,813

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,561	$13,581	$18,142	$1,496,266
266	$4,520	$13,622	$18,142	$1,482,645
267	$4,479	$13,663	$18,142	$1,468,982
268	$4,438	$13,704	$18,142	$1,455,278
269	$4,396	$13,746	$18,142	$1,441,532
270	$4,355	$13,787	$18,142	$1,427,745
271	$4,313	$13,829	$18,142	$1,413,916
272	$4,271	$13,871	$18,142	$1,400,046
273	$4,229	$13,912	$18,142	$1,386,133
274	$4,187	$13,954	$18,142	$1,372,179
275	$4,145	$13,997	$18,142	$1,358,182
276	$4,103	$14,039	$18,142	$1,344,143

第23年供款共

$217,701

第23年利息

$51,997

第23年共還本金

$165,704

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,060	$14,081	$18,142	$1,330,062
278	$4,018	$14,124	$18,142	$1,315,938
279	$3,975	$14,166	$18,142	$1,301,772
280	$3,932	$14,209	$18,142	$1,287,562
281	$3,890	$14,252	$18,142	$1,273,310
282	$3,846	$14,295	$18,142	$1,259,015
283	$3,803	$14,338	$18,142	$1,244,677
284	$3,760	$14,382	$18,142	$1,230,295
285	$3,717	$14,425	$18,142	$1,215,870
286	$3,673	$14,469	$18,142	$1,201,401
287	$3,629	$14,512	$18,142	$1,186,888
288	$3,585	$14,556	$18,142	$1,172,332

第24年供款共

$217,701

第24年利息

$45,889

第24年共還本金

$171,811

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,541	$14,600	$18,142	$1,157,732
290	$3,497	$14,644	$18,142	$1,143,087
291	$3,453	$14,689	$18,142	$1,128,399
292	$3,409	$14,733	$18,142	$1,113,666
293	$3,364	$14,778	$18,142	$1,098,888
294	$3,320	$14,822	$18,142	$1,084,066
295	$3,275	$14,867	$18,142	$1,069,199
296	$3,230	$14,912	$18,142	$1,054,287
297	$3,185	$14,957	$18,142	$1,039,330
298	$3,140	$15,002	$18,142	$1,024,328
299	$3,094	$15,047	$18,142	$1,009,281
300	$3,049	$15,093	$18,142	$994,188

第25年供款共

$217,701

第25年利息

$39,557

第25年共還本金

$178,144

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,003	$15,138	$18,142	$979,050
302	$2,958	$15,184	$18,142	$963,865
303	$2,912	$15,230	$18,142	$948,635
304	$2,866	$15,276	$18,142	$933,359
305	$2,820	$15,322	$18,142	$918,037
306	$2,773	$15,368	$18,142	$902,669
307	$2,727	$15,415	$18,142	$887,254
308	$2,680	$15,461	$18,142	$871,792
309	$2,634	$15,508	$18,142	$856,284
310	$2,587	$15,555	$18,142	$840,729
311	$2,540	$15,602	$18,142	$825,127
312	$2,493	$15,649	$18,142	$809,478

第26年供款共

$217,701

第26年利息

$32,990

第26年共還本金

$184,710

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,445	$15,696	$18,142	$793,781
314	$2,398	$15,744	$18,142	$778,038
315	$2,350	$15,791	$18,142	$762,246
316	$2,303	$15,839	$18,142	$746,407
317	$2,255	$15,887	$18,142	$730,520
318	$2,207	$15,935	$18,142	$714,585
319	$2,159	$15,983	$18,142	$698,602
320	$2,110	$16,031	$18,142	$682,571
321	$2,062	$16,080	$18,142	$666,491
322	$2,013	$16,128	$18,142	$650,363
323	$1,965	$16,177	$18,142	$634,185
324	$1,916	$16,226	$18,142	$617,960

第27年供款共

$217,701

第27年利息

$26,182

第27年共還本金

$191,518

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$1,867	$16,275	$18,142	$601,685
326	$1,818	$16,324	$18,142	$585,360
327	$1,768	$16,373	$18,142	$568,987
328	$1,719	$16,423	$18,142	$552,564
329	$1,669	$16,473	$18,142	$536,092
330	$1,619	$16,522	$18,142	$519,569
331	$1,570	$16,572	$18,142	$502,997
332	$1,519	$16,622	$18,142	$486,375
333	$1,469	$16,672	$18,142	$469,702
334	$1,419	$16,723	$18,142	$452,980
335	$1,368	$16,773	$18,142	$436,206
336	$1,318	$16,824	$18,142	$419,382

第28年供款共

$217,701

第28年利息

$19,123

第28年共還本金

$198,577

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,267	$16,875	$18,142	$402,507
338	$1,216	$16,926	$18,142	$385,582
339	$1,165	$16,977	$18,142	$368,605
340	$1,113	$17,028	$18,142	$351,576
341	$1,062	$17,080	$18,142	$334,497
342	$1,010	$17,131	$18,142	$317,365
343	$959	$17,183	$18,142	$300,182
344	$907	$17,235	$18,142	$282,947
345	$855	$17,287	$18,142	$265,660
346	$803	$17,339	$18,142	$248,321
347	$750	$17,392	$18,142	$230,930
348	$698	$17,444	$18,142	$213,486

第29年供款共

$217,701

第29年利息

$11,804

第29年共還本金

$205,897

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$645	$17,497	$18,142	$195,989
350	$592	$17,550	$18,142	$178,439
351	$539	$17,603	$18,142	$160,836
352	$486	$17,656	$18,142	$143,181
353	$433	$17,709	$18,142	$125,471
354	$379	$17,763	$18,142	$107,709
355	$325	$17,816	$18,142	$89,892
356	$272	$17,870	$18,142	$72,022
357	$218	$17,924	$18,142	$54,098
358	$163	$17,978	$18,142	$36,120
359	$109	$18,033	$18,142	$18,087
360	$55	$18,087	$18,142	$0

第30年供款共

$217,701

第30年利息

$4,215

第30年共還本金

$213,486

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$10,883,020

Disclaimer

Recommended properties

Mort. Insurance
info