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$11,360,542

Monthly Payment
$20,569

Down Payment

$3,626,000

Total Loan

$4,374,000

Total int. paid

$3,030,542

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$3,956,000

Base on DTI ratio

$41,136

Budget of property purchase

HK$3,956,000

Down Payment

$3,626,000
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

$41,136

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

Fanling DAWNING VIEWS BLK 08

thumb_up

8座大單邊樓皇，三房一套大廳大房，罕有放租

714 ft²

@11,877

GFA

978 ft²

@8,671

hotel_class King

Sale$8.48 M

714 ft²

@11,877

GFA

978 ft²

@8,671

Sale$8.48 M

hotel_class King

Sai Kung PARK MEDITERRANEAN

thumb_up

EXCELLENT APARTMENT WITH ROOF TERRACE

433 ft²

@19,169

local_fire_department HIT hotel_class King

Sale$8.3 M

433 ft²

@19,169

Sale$8.3 M

local_fire_department HIT hotel_class King

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

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

560 ft²

@12,500

GFA

808 ft²

@8,663

local_fire_department HIT

Sale$7 M

560 ft²

@12,500

GFA

808 ft²

@8,663

Sale$7 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK G

thumb_up

SUNSHINE CITY BLK G

551 ft²

@13,612

GFA

742 ft²

@10,108

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

551 ft²

@13,612

GFA

742 ft²

@10,108

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

559 ft²

@16,100

GFA

730 ft²

@12,329

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Sale$9 M

559 ft²

@16,100

GFA

730 ft²

@12,329

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Kam Fung Building

thumb_up

高层3房实用吕字厅

578 ft²

@12,111

GFA

696 ft²

@10,057

local_fire_department HIT real_estate_agent Rare

Sale$7 M

578 ft²

@12,111

GFA

696 ft²

@10,057

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@13,178

GFA

781 ft²

@10,883

hotel_class King

Sale$8.5 M

645 ft²

@13,178

GFA

781 ft²

@10,883

Sale$8.5 M

hotel_class King

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@11,141

GFA

927 ft²

@8,954

local_fire_department HIT

Sale$8.3 M

745 ft²

@11,141

GFA

927 ft²

@8,954

Sale$8.3 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@13,514

GFA

878 ft²

@10,251

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

666 ft²

@13,514

GFA

878 ft²

@10,251

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

2房海景有裝修還價即成有鎖匙睇

491 ft²

@16,293

GFA

638 ft²

@12,539

directions_run Sale

Sale$8 M

491 ft²

@16,293

GFA

638 ft²

@12,539

Sale$8 M

directions_run Sale

Sai Kung THE MEDITERRANEAN

thumb_up

THE MEDITERRANEAN

525 ft²

@13,714

local_fire_department HIT local_offer Good Catch

Sale$7.2 M

525 ft²

@13,714

Sale$7.2 M

local_fire_department HIT local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$26,178	$20,116	$16,484	$14,069
1.500	$27,151	$21,107	$17,493	$15,096
2.000	$28,147	$22,127	$18,539	$16,167
2.500	$29,165	$23,178	$19,622	$17,283
3.000	$30,206	$24,258	$20,742	$18,441
3.500	$31,269	$25,367	$21,897	$19,641
3.875	$32,081	$26,218	$22,787	$20,568
4.000	$32,354	$26,506	$23,088	$20,882
4.500	$33,461	$27,672	$24,312	$22,162
5.000	$34,589	$28,866	$25,570	$23,481
5.500	$35,739	$30,088	$26,860	$24,835
6.000	$36,910	$31,337	$28,182	$26,224

Monthly Payment$20,569

Term

30Year

Loan amount

$4,374,000

Total int. paid

$3,030,542

Total Loan and Interest

$7,404,542

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$14,124	$6,444	$20,568	$4,367,556
2	$14,104	$6,465	$20,568	$4,361,092
3	$14,083	$6,485	$20,568	$4,354,606
4	$14,062	$6,506	$20,568	$4,348,100
5	$14,041	$6,527	$20,568	$4,341,572
6	$14,020	$6,549	$20,568	$4,335,024
7	$13,999	$6,570	$20,568	$4,328,454
8	$13,977	$6,591	$20,568	$4,321,863
9	$13,956	$6,612	$20,568	$4,315,251
10	$13,935	$6,634	$20,568	$4,308,618
11	$13,913	$6,655	$20,568	$4,301,963
12	$13,892	$6,676	$20,568	$4,295,286

第1年供款共

$246,818

第1年利息

$168,104

第1年共還本金

$78,714

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$13,870	$6,698	$20,568	$4,288,588
14	$13,849	$6,720	$20,568	$4,281,869
15	$13,827	$6,741	$20,568	$4,275,127
16	$13,805	$6,763	$20,568	$4,268,364
17	$13,783	$6,785	$20,568	$4,261,579
18	$13,761	$6,807	$20,568	$4,254,773
19	$13,739	$6,829	$20,568	$4,247,944
20	$13,717	$6,851	$20,568	$4,241,093
21	$13,695	$6,873	$20,568	$4,234,220
22	$13,673	$6,895	$20,568	$4,227,325
23	$13,651	$6,917	$20,568	$4,220,407
24	$13,628	$6,940	$20,568	$4,213,468

第2年供款共

$246,818

第2年利息

$164,999

第2年共還本金

$81,819

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$13,606	$6,962	$20,568	$4,206,505
26	$13,584	$6,985	$20,568	$4,199,521
27	$13,561	$7,007	$20,568	$4,192,513
28	$13,538	$7,030	$20,568	$4,185,484
29	$13,516	$7,053	$20,568	$4,178,431
30	$13,493	$7,075	$20,568	$4,171,356
31	$13,470	$7,098	$20,568	$4,164,258
32	$13,447	$7,121	$20,568	$4,157,137
33	$13,424	$7,144	$20,568	$4,149,992
34	$13,401	$7,167	$20,568	$4,142,825
35	$13,378	$7,190	$20,568	$4,135,635
36	$13,355	$7,214	$20,568	$4,128,421

第3年供款共

$246,818

第3年利息

$161,772

第3年共還本金

$85,046

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$13,331	$7,237	$20,568	$4,121,185
38	$13,308	$7,260	$20,568	$4,113,924
39	$13,285	$7,284	$20,568	$4,106,641
40	$13,261	$7,307	$20,568	$4,099,334
41	$13,237	$7,331	$20,568	$4,092,003
42	$13,214	$7,354	$20,568	$4,084,649
43	$13,190	$7,378	$20,568	$4,077,270
44	$13,166	$7,402	$20,568	$4,069,868
45	$13,142	$7,426	$20,568	$4,062,443
46	$13,118	$7,450	$20,568	$4,054,993
47	$13,094	$7,474	$20,568	$4,047,519
48	$13,070	$7,498	$20,568	$4,040,021

第4年供款共

$246,818

第4年利息

$158,417

第4年共還本金

$88,401

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$13,046	$7,522	$20,568	$4,032,498
50	$13,022	$7,547	$20,568	$4,024,952
51	$12,997	$7,571	$20,568	$4,017,381
52	$12,973	$7,595	$20,568	$4,009,786
53	$12,948	$7,620	$20,568	$4,002,166
54	$12,924	$7,645	$20,568	$3,994,521
55	$12,899	$7,669	$20,568	$3,986,852
56	$12,874	$7,694	$20,568	$3,979,158
57	$12,849	$7,719	$20,568	$3,971,439
58	$12,824	$7,744	$20,568	$3,963,695
59	$12,799	$7,769	$20,568	$3,955,927
60	$12,774	$7,794	$20,568	$3,948,133

第5年供款共

$246,818

第5年利息

$154,930

第5年共還本金

$91,888

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$12,749	$7,819	$20,568	$3,940,314
62	$12,724	$7,844	$20,568	$3,932,470
63	$12,699	$7,870	$20,568	$3,924,600
64	$12,673	$7,895	$20,568	$3,916,705
65	$12,648	$7,920	$20,568	$3,908,785
66	$12,622	$7,946	$20,568	$3,900,839
67	$12,596	$7,972	$20,568	$3,892,867
68	$12,571	$7,997	$20,568	$3,884,869
69	$12,545	$8,023	$20,568	$3,876,846
70	$12,519	$8,049	$20,568	$3,868,797
71	$12,493	$8,075	$20,568	$3,860,722
72	$12,467	$8,101	$20,568	$3,852,621

第6年供款共

$246,818

第6年利息

$151,306

第6年共還本金

$95,512

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$12,441	$8,127	$20,568	$3,844,493
74	$12,415	$8,154	$20,568	$3,836,339
75	$12,388	$8,180	$20,568	$3,828,159
76	$12,362	$8,206	$20,568	$3,819,953
77	$12,335	$8,233	$20,568	$3,811,720
78	$12,309	$8,259	$20,568	$3,803,461
79	$12,282	$8,286	$20,568	$3,795,174
80	$12,255	$8,313	$20,568	$3,786,862
81	$12,228	$8,340	$20,568	$3,778,522
82	$12,201	$8,367	$20,568	$3,770,155
83	$12,174	$8,394	$20,568	$3,761,761
84	$12,147	$8,421	$20,568	$3,753,341

第7年供款共

$246,818

第7年利息

$147,538

第7年共還本金

$99,280

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$12,120	$8,448	$20,568	$3,744,893
86	$12,093	$8,475	$20,568	$3,736,417
87	$12,066	$8,503	$20,568	$3,727,915
88	$12,038	$8,530	$20,568	$3,719,385
89	$12,011	$8,558	$20,568	$3,710,827
90	$11,983	$8,585	$20,568	$3,702,242
91	$11,955	$8,613	$20,568	$3,693,629
92	$11,927	$8,641	$20,568	$3,684,988
93	$11,899	$8,669	$20,568	$3,676,319
94	$11,871	$8,697	$20,568	$3,667,622
95	$11,843	$8,725	$20,568	$3,658,897
96	$11,815	$8,753	$20,568	$3,650,144

第8年供款共

$246,818

第8年利息

$143,622

第8年共還本金

$103,196

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$11,787	$8,781	$20,568	$3,641,363
98	$11,759	$8,810	$20,568	$3,632,554
99	$11,730	$8,838	$20,568	$3,623,716
100	$11,702	$8,867	$20,568	$3,614,849
101	$11,673	$8,895	$20,568	$3,605,954
102	$11,644	$8,924	$20,568	$3,597,030
103	$11,615	$8,953	$20,568	$3,588,077
104	$11,586	$8,982	$20,568	$3,579,095
105	$11,557	$9,011	$20,568	$3,570,085
106	$11,528	$9,040	$20,568	$3,561,045
107	$11,499	$9,069	$20,568	$3,551,976
108	$11,470	$9,098	$20,568	$3,542,878

第9年供款共

$246,818

第9年利息

$139,551

第9年共還本金

$107,267

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$11,441	$9,128	$20,568	$3,533,750
110	$11,411	$9,157	$20,568	$3,524,593
111	$11,381	$9,187	$20,568	$3,515,406
112	$11,352	$9,216	$20,568	$3,506,190
113	$11,322	$9,246	$20,568	$3,496,944
114	$11,292	$9,276	$20,568	$3,487,668
115	$11,262	$9,306	$20,568	$3,478,362
116	$11,232	$9,336	$20,568	$3,469,026
117	$11,202	$9,366	$20,568	$3,459,660
118	$11,172	$9,396	$20,568	$3,450,264
119	$11,141	$9,427	$20,568	$3,440,837
120	$11,111	$9,457	$20,568	$3,431,380

第10年供款共

$246,818

第10年利息

$135,320

第10年共還本金

$111,498

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$11,080	$9,488	$20,568	$3,421,892
122	$11,050	$9,518	$20,568	$3,412,374
123	$11,019	$9,549	$20,568	$3,402,825
124	$10,988	$9,580	$20,568	$3,393,245
125	$10,957	$9,611	$20,568	$3,383,634
126	$10,926	$9,642	$20,568	$3,373,992
127	$10,895	$9,673	$20,568	$3,364,319
128	$10,864	$9,704	$20,568	$3,354,615
129	$10,833	$9,736	$20,568	$3,344,879
130	$10,801	$9,767	$20,568	$3,335,112
131	$10,770	$9,799	$20,568	$3,325,314
132	$10,738	$9,830	$20,568	$3,315,484

第11年供款共

$246,818

第11年利息

$130,922

第11年共還本金

$115,896

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$10,706	$9,862	$20,568	$3,305,622
134	$10,674	$9,894	$20,568	$3,295,728
135	$10,642	$9,926	$20,568	$3,285,802
136	$10,610	$9,958	$20,568	$3,275,845
137	$10,578	$9,990	$20,568	$3,265,855
138	$10,546	$10,022	$20,568	$3,255,832
139	$10,514	$10,055	$20,568	$3,245,778
140	$10,481	$10,087	$20,568	$3,235,691
141	$10,449	$10,120	$20,568	$3,225,571
142	$10,416	$10,152	$20,568	$3,215,419
143	$10,383	$10,185	$20,568	$3,205,234
144	$10,350	$10,218	$20,568	$3,195,016

第12年供款共

$246,818

第12年利息

$126,350

第12年共還本金

$120,468

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$10,317	$10,251	$20,568	$3,184,765
146	$10,284	$10,284	$20,568	$3,174,481
147	$10,251	$10,317	$20,568	$3,164,164
148	$10,218	$10,351	$20,568	$3,153,813
149	$10,184	$10,384	$20,568	$3,143,429
150	$10,151	$10,418	$20,568	$3,133,012
151	$10,117	$10,451	$20,568	$3,122,561
152	$10,083	$10,485	$20,568	$3,112,076
153	$10,049	$10,519	$20,568	$3,101,557
154	$10,015	$10,553	$20,568	$3,091,004
155	$9,981	$10,587	$20,568	$3,080,417
156	$9,947	$10,621	$20,568	$3,069,797

第13年供款共

$246,818

第13年利息

$121,598

第13年共還本金

$125,220

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$9,913	$10,655	$20,568	$3,059,141
158	$9,878	$10,690	$20,568	$3,048,452
159	$9,844	$10,724	$20,568	$3,037,727
160	$9,809	$10,759	$20,568	$3,026,968
161	$9,775	$10,794	$20,568	$3,016,175
162	$9,740	$10,828	$20,568	$3,005,346
163	$9,705	$10,863	$20,568	$2,994,483
164	$9,670	$10,898	$20,568	$2,983,585
165	$9,634	$10,934	$20,568	$2,972,651
166	$9,599	$10,969	$20,568	$2,961,682
167	$9,564	$11,004	$20,568	$2,950,677
168	$9,528	$11,040	$20,568	$2,939,638

第14年供款共

$246,818

第14年利息

$116,659

第14年共還本金

$130,159

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$9,493	$11,076	$20,568	$2,928,562
170	$9,457	$11,111	$20,568	$2,917,451
171	$9,421	$11,147	$20,568	$2,906,303
172	$9,385	$11,183	$20,568	$2,895,120
173	$9,349	$11,219	$20,568	$2,883,901
174	$9,313	$11,256	$20,568	$2,872,645
175	$9,276	$11,292	$20,568	$2,861,353
176	$9,240	$11,328	$20,568	$2,850,025
177	$9,203	$11,365	$20,568	$2,838,660
178	$9,167	$11,402	$20,568	$2,827,258
179	$9,130	$11,438	$20,568	$2,815,820
180	$9,093	$11,475	$20,568	$2,804,344

第15年供款共

$246,818

第15年利息

$111,525

第15年共還本金

$135,293

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$9,056	$11,512	$20,568	$2,792,832
182	$9,019	$11,550	$20,568	$2,781,282
183	$8,981	$11,587	$20,568	$2,769,695
184	$8,944	$11,624	$20,568	$2,758,071
185	$8,906	$11,662	$20,568	$2,746,409
186	$8,869	$11,700	$20,568	$2,734,709
187	$8,831	$11,737	$20,568	$2,722,972
188	$8,793	$11,775	$20,568	$2,711,197
189	$8,755	$11,813	$20,568	$2,699,384
190	$8,717	$11,851	$20,568	$2,687,532
191	$8,678	$11,890	$20,568	$2,675,643
192	$8,640	$11,928	$20,568	$2,663,714

第16年供款共

$246,818

第16年利息

$106,188

第16年共還本金

$140,630

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$8,602	$11,967	$20,568	$2,651,748
194	$8,563	$12,005	$20,568	$2,639,743
195	$8,524	$12,044	$20,568	$2,627,699
196	$8,485	$12,083	$20,568	$2,615,616
197	$8,446	$12,122	$20,568	$2,603,494
198	$8,407	$12,161	$20,568	$2,591,333
199	$8,368	$12,200	$20,568	$2,579,132
200	$8,328	$12,240	$20,568	$2,566,893
201	$8,289	$12,279	$20,568	$2,554,614
202	$8,249	$12,319	$20,568	$2,542,295
203	$8,209	$12,359	$20,568	$2,529,936
204	$8,170	$12,399	$20,568	$2,517,537

第17年供款共

$246,818

第17年利息

$100,641

第17年共還本金

$146,177

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$8,130	$12,439	$20,568	$2,505,099
206	$8,089	$12,479	$20,568	$2,492,620
207	$8,049	$12,519	$20,568	$2,480,101
208	$8,009	$12,560	$20,568	$2,467,541
209	$7,968	$12,600	$20,568	$2,454,941
210	$7,927	$12,641	$20,568	$2,442,301
211	$7,887	$12,682	$20,568	$2,429,619
212	$7,846	$12,723	$20,568	$2,416,896
213	$7,805	$12,764	$20,568	$2,404,133
214	$7,763	$12,805	$20,568	$2,391,328
215	$7,722	$12,846	$20,568	$2,378,482
216	$7,681	$12,888	$20,568	$2,365,594

第18年供款共

$246,818

第18年利息

$94,875

第18年共還本金

$151,943

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$7,639	$12,929	$20,568	$2,352,665
218	$7,597	$12,971	$20,568	$2,339,694
219	$7,555	$13,013	$20,568	$2,326,681
220	$7,513	$13,055	$20,568	$2,313,626
221	$7,471	$13,097	$20,568	$2,300,529
222	$7,429	$13,139	$20,568	$2,287,390
223	$7,386	$13,182	$20,568	$2,274,208
224	$7,344	$13,224	$20,568	$2,260,983
225	$7,301	$13,267	$20,568	$2,247,716
226	$7,258	$13,310	$20,568	$2,234,406
227	$7,215	$13,353	$20,568	$2,221,053
228	$7,172	$13,396	$20,568	$2,207,657

第19年供款共

$246,818

第19年利息

$88,881

第19年共還本金

$157,937

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$7,129	$13,439	$20,568	$2,194,218
230	$7,085	$13,483	$20,568	$2,180,736
231	$7,042	$13,526	$20,568	$2,167,209
232	$6,998	$13,570	$20,568	$2,153,639
233	$6,954	$13,614	$20,568	$2,140,026
234	$6,910	$13,658	$20,568	$2,126,368
235	$6,866	$13,702	$20,568	$2,112,666
236	$6,822	$13,746	$20,568	$2,098,920
237	$6,778	$13,790	$20,568	$2,085,130
238	$6,733	$13,835	$20,568	$2,071,295
239	$6,689	$13,880	$20,568	$2,057,415
240	$6,644	$13,924	$20,568	$2,043,491

第20年供款共

$246,818

第20年利息

$82,651

第20年共還本金

$164,167

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,599	$13,969	$20,568	$2,029,521
242	$6,554	$14,015	$20,568	$2,015,507
243	$6,508	$14,060	$20,568	$2,001,447
244	$6,463	$14,105	$20,568	$1,987,342
245	$6,417	$14,151	$20,568	$1,973,191
246	$6,372	$14,196	$20,568	$1,958,995
247	$6,326	$14,242	$20,568	$1,944,753
248	$6,280	$14,288	$20,568	$1,930,464
249	$6,234	$14,334	$20,568	$1,916,130
250	$6,188	$14,381	$20,568	$1,901,749
251	$6,141	$14,427	$20,568	$1,887,322
252	$6,094	$14,474	$20,568	$1,872,849

第21年供款共

$246,818

第21年利息

$76,176

第21年共還本金

$170,642

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,048	$14,520	$20,568	$1,858,328
254	$6,001	$14,567	$20,568	$1,843,761
255	$5,954	$14,614	$20,568	$1,829,146
256	$5,907	$14,662	$20,568	$1,814,485
257	$5,859	$14,709	$20,568	$1,799,776
258	$5,812	$14,756	$20,568	$1,785,020
259	$5,764	$14,804	$20,568	$1,770,216
260	$5,716	$14,852	$20,568	$1,755,364
261	$5,668	$14,900	$20,568	$1,740,464
262	$5,620	$14,948	$20,568	$1,725,516
263	$5,572	$14,996	$20,568	$1,710,520
264	$5,524	$15,045	$20,568	$1,695,475

第22年供款共

$246,818

第22年利息

$69,445

第22年共還本金

$177,373

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,475	$15,093	$20,568	$1,680,382
266	$5,426	$15,142	$20,568	$1,665,240
267	$5,377	$15,191	$20,568	$1,650,049
268	$5,328	$15,240	$20,568	$1,634,809
269	$5,279	$15,289	$20,568	$1,619,520
270	$5,230	$15,338	$20,568	$1,604,182
271	$5,180	$15,388	$20,568	$1,588,794
272	$5,130	$15,438	$20,568	$1,573,356
273	$5,081	$15,488	$20,568	$1,557,869
274	$5,031	$15,538	$20,568	$1,542,331
275	$4,980	$15,588	$20,568	$1,526,743
276	$4,930	$15,638	$20,568	$1,511,105

第23年供款共

$246,818

第23年利息

$62,448

第23年共還本金

$184,370

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,880	$15,689	$20,568	$1,495,417
278	$4,829	$15,739	$20,568	$1,479,677
279	$4,778	$15,790	$20,568	$1,463,887
280	$4,727	$15,841	$20,568	$1,448,046
281	$4,676	$15,892	$20,568	$1,432,154
282	$4,625	$15,944	$20,568	$1,416,211
283	$4,573	$15,995	$20,568	$1,400,216
284	$4,522	$16,047	$20,568	$1,384,169
285	$4,470	$16,098	$20,568	$1,368,071
286	$4,418	$16,150	$20,568	$1,351,920
287	$4,366	$16,203	$20,568	$1,335,718
288	$4,313	$16,255	$20,568	$1,319,463

第24年供款共

$246,818

第24年利息

$55,175

第24年共還本金

$191,643

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,261	$16,307	$20,568	$1,303,155
290	$4,208	$16,360	$20,568	$1,286,795
291	$4,155	$16,413	$20,568	$1,270,382
292	$4,102	$16,466	$20,568	$1,253,916
293	$4,049	$16,519	$20,568	$1,237,397
294	$3,996	$16,572	$20,568	$1,220,825
295	$3,942	$16,626	$20,568	$1,204,199
296	$3,889	$16,680	$20,568	$1,187,519
297	$3,835	$16,733	$20,568	$1,170,786
298	$3,781	$16,788	$20,568	$1,153,998
299	$3,726	$16,842	$20,568	$1,137,157
300	$3,672	$16,896	$20,568	$1,120,261

第25年供款共

$246,818

第25年利息

$47,616

第25年共還本金

$199,202

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,618	$16,951	$20,568	$1,103,310
302	$3,563	$17,005	$20,568	$1,086,304
303	$3,508	$17,060	$20,568	$1,069,244
304	$3,453	$17,115	$20,568	$1,052,129
305	$3,397	$17,171	$20,568	$1,034,958
306	$3,342	$17,226	$20,568	$1,017,732
307	$3,286	$17,282	$20,568	$1,000,450
308	$3,231	$17,338	$20,568	$983,113
309	$3,175	$17,394	$20,568	$965,719
310	$3,118	$17,450	$20,568	$948,269
311	$3,062	$17,506	$20,568	$930,763
312	$3,006	$17,563	$20,568	$913,201

第26年供款共

$246,818

第26年利息

$39,758

第26年共還本金

$207,060

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,949	$17,619	$20,568	$895,582
314	$2,892	$17,676	$20,568	$877,905
315	$2,835	$17,733	$20,568	$860,172
316	$2,778	$17,791	$20,568	$842,382
317	$2,720	$17,848	$20,568	$824,534
318	$2,663	$17,906	$20,568	$806,628
319	$2,605	$17,963	$20,568	$788,665
320	$2,547	$18,021	$20,568	$770,643
321	$2,489	$18,080	$20,568	$752,563
322	$2,430	$18,138	$20,568	$734,425
323	$2,372	$18,197	$20,568	$716,229
324	$2,313	$18,255	$20,568	$697,973

第27年供款共

$246,818

第27年利息

$31,591

第27年共還本金

$215,227

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,254	$18,314	$20,568	$679,659
326	$2,195	$18,373	$20,568	$661,286
327	$2,135	$18,433	$20,568	$642,853
328	$2,076	$18,492	$20,568	$624,361
329	$2,016	$18,552	$20,568	$605,809
330	$1,956	$18,612	$20,568	$587,197
331	$1,896	$18,672	$20,568	$568,525
332	$1,836	$18,732	$20,568	$549,792
333	$1,775	$18,793	$20,568	$531,000
334	$1,715	$18,853	$20,568	$512,146
335	$1,654	$18,914	$20,568	$493,232
336	$1,593	$18,975	$20,568	$474,256

第28年供款共

$246,818

第28年利息

$23,101

第28年共還本金

$223,717

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,531	$19,037	$20,568	$455,220
338	$1,470	$19,098	$20,568	$436,121
339	$1,408	$19,160	$20,568	$416,962
340	$1,346	$19,222	$20,568	$397,740
341	$1,284	$19,284	$20,568	$378,456
342	$1,222	$19,346	$20,568	$359,110
343	$1,160	$19,409	$20,568	$339,701
344	$1,097	$19,471	$20,568	$320,230
345	$1,034	$19,534	$20,568	$300,696
346	$971	$19,597	$20,568	$281,099
347	$908	$19,660	$20,568	$261,439
348	$844	$19,724	$20,568	$241,715

第29年供款共

$246,818

第29年利息

$14,276

第29年共還本金

$232,542

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$781	$19,788	$20,568	$221,927
350	$717	$19,852	$20,568	$202,075
351	$653	$19,916	$20,568	$182,160
352	$588	$19,980	$20,568	$162,180
353	$524	$20,044	$20,568	$142,135
354	$459	$20,109	$20,568	$122,026
355	$394	$20,174	$20,568	$101,852
356	$329	$20,239	$20,568	$81,613
357	$264	$20,305	$20,568	$61,308
358	$198	$20,370	$20,568	$40,938
359	$132	$20,436	$20,568	$20,502
360	$66	$20,502	$20,568	$0

第30年供款共

$246,818

第30年利息

$5,103

第30年共還本金

$241,715

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$11,360,542

Disclaimer

Recommended properties

Mort. Insurance
info