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$11,148,719

Monthly Payment
$20,030

Down Payment

$3,608,000

Total Loan

$4,392,000

Total int. paid

$2,818,719

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$3,938,000

Base on DTI ratio

$40,060

Budget of property purchase

HK$3,938,000

Down Payment

$3,608,000
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

$40,060

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

681 ft²

@11,747

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

681 ft²

@11,747

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

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

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN

842 ft²

@9,857

GFA

1,190 ft²

@6,975

local_fire_department HIT

Sale$8.3 M

842 ft²

@9,857

GFA

1,190 ft²

@6,975

Sale$8.3 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

517 ft²

@15,087

directions_run Sale

Sale$7.8 M

517 ft²

@15,087

Sale$7.8 M

directions_run Sale

Fanling FORTUNE HSE

thumb_up

FORTUNE HSE

916 ft²

@9,279

GFA

1,235 ft²

@6,883

local_fire_department HIT real_estate_agent Rare transfer_within_a_station Quality Migrant

Sale$8.5 M

916 ft²

@9,279

GFA

1,235 ft²

@6,883

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare transfer_within_a_station Quality Migrant

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

485 ft²

@15,464

local_fire_department HIT

Sale$7.5 M

485 ft²

@15,464

Sale$7.5 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK M

618 ft²

@14,045

GFA

832 ft²

@10,433

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.68 M

618 ft²

@14,045

GFA

832 ft²

@10,433

Sale$8.68 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK H

519 ft²

@14,451

GFA

696 ft²

@10,776

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$7.5 M

519 ft²

@14,451

GFA

696 ft²

@10,776

Sale$7.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

479 ft²

@16,701

local_fire_department HIT

Sale$8 M

479 ft²

@16,701

Sale$8 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

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

415 ft²

@17,831

GFA

536 ft²

@13,806

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.4 M

415 ft²

@17,831

GFA

536 ft²

@13,806

Sale$7.4 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$26,286	$20,199	$16,552	$14,126
1.500	$27,263	$21,193	$17,565	$15,158
2.000	$28,263	$22,218	$18,616	$16,234
2.500	$29,285	$23,273	$19,703	$17,354
3.000	$30,330	$24,358	$20,827	$18,517
3.500	$31,398	$25,472	$21,987	$19,722
3.625	$31,668	$25,755	$22,283	$20,030
4.000	$32,487	$26,615	$23,183	$20,968
4.500	$33,599	$27,786	$24,412	$22,254
5.000	$34,732	$28,985	$25,675	$23,577
5.500	$35,886	$30,212	$26,971	$24,937
6.000	$37,062	$31,466	$28,298	$26,332

Monthly Payment$20,030

Term

30Year

Loan amount

$4,392,000

Total int. paid

$2,818,719

Total Loan and Interest

$7,210,719

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$13,268	$6,762	$20,030	$4,385,238
2	$13,247	$6,783	$20,030	$4,378,455
3	$13,227	$6,803	$20,030	$4,371,652
4	$13,206	$6,824	$20,030	$4,364,828
5	$13,185	$6,844	$20,030	$4,357,984
6	$13,165	$6,865	$20,030	$4,351,119
7	$13,144	$6,886	$20,030	$4,344,233
8	$13,123	$6,907	$20,030	$4,337,326
9	$13,102	$6,927	$20,030	$4,330,399
10	$13,081	$6,948	$20,030	$4,323,451
11	$13,060	$6,969	$20,030	$4,316,481
12	$13,039	$6,990	$20,030	$4,309,491

第1年供款共

$240,357

第1年利息

$157,848

第1年共還本金

$82,509

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$13,018	$7,012	$20,030	$4,302,479
14	$12,997	$7,033	$20,030	$4,295,447
15	$12,976	$7,054	$20,030	$4,288,393
16	$12,955	$7,075	$20,030	$4,281,317
17	$12,933	$7,097	$20,030	$4,274,221
18	$12,912	$7,118	$20,030	$4,267,103
19	$12,890	$7,140	$20,030	$4,259,963
20	$12,869	$7,161	$20,030	$4,252,802
21	$12,847	$7,183	$20,030	$4,245,619
22	$12,825	$7,204	$20,030	$4,238,415
23	$12,804	$7,226	$20,030	$4,231,189
24	$12,782	$7,248	$20,030	$4,223,940

第2年供款共

$240,357

第2年利息

$154,807

第2年共還本金

$85,550

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$12,760	$7,270	$20,030	$4,216,671
26	$12,738	$7,292	$20,030	$4,209,379
27	$12,716	$7,314	$20,030	$4,202,065
28	$12,694	$7,336	$20,030	$4,194,729
29	$12,672	$7,358	$20,030	$4,187,370
30	$12,649	$7,380	$20,030	$4,179,990
31	$12,627	$7,403	$20,030	$4,172,587
32	$12,605	$7,425	$20,030	$4,165,162
33	$12,582	$7,448	$20,030	$4,157,715
34	$12,560	$7,470	$20,030	$4,150,245
35	$12,537	$7,493	$20,030	$4,142,752
36	$12,515	$7,515	$20,030	$4,135,237

第3年供款共

$240,357

第3年利息

$151,654

第3年共還本金

$88,704

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$12,492	$7,538	$20,030	$4,127,699
38	$12,469	$7,561	$20,030	$4,120,138
39	$12,446	$7,584	$20,030	$4,112,555
40	$12,423	$7,606	$20,030	$4,104,948
41	$12,400	$7,629	$20,030	$4,097,319
42	$12,377	$7,652	$20,030	$4,089,667
43	$12,354	$7,676	$20,030	$4,081,991
44	$12,331	$7,699	$20,030	$4,074,292
45	$12,308	$7,722	$20,030	$4,066,570
46	$12,284	$7,745	$20,030	$4,058,825
47	$12,261	$7,769	$20,030	$4,051,056
48	$12,238	$7,792	$20,030	$4,043,264

第4年供款共

$240,357

第4年利息

$148,384

第4年共還本金

$91,973

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$12,214	$7,816	$20,030	$4,035,448
50	$12,190	$7,839	$20,030	$4,027,609
51	$12,167	$7,863	$20,030	$4,019,746
52	$12,143	$7,887	$20,030	$4,011,859
53	$12,119	$7,911	$20,030	$4,003,948
54	$12,095	$7,935	$20,030	$3,996,014
55	$12,071	$7,958	$20,030	$3,988,055
56	$12,047	$7,983	$20,030	$3,980,073
57	$12,023	$8,007	$20,030	$3,972,066
58	$11,999	$8,031	$20,030	$3,964,035
59	$11,975	$8,055	$20,030	$3,955,980
60	$11,950	$8,079	$20,030	$3,947,901

第5年供款共

$240,357

第5年利息

$144,994

第5年共還本金

$95,363

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$11,926	$8,104	$20,030	$3,939,797
62	$11,901	$8,128	$20,030	$3,931,669
63	$11,877	$8,153	$20,030	$3,923,516
64	$11,852	$8,177	$20,030	$3,915,338
65	$11,828	$8,202	$20,030	$3,907,136
66	$11,803	$8,227	$20,030	$3,898,909
67	$11,778	$8,252	$20,030	$3,890,657
68	$11,753	$8,277	$20,030	$3,882,381
69	$11,728	$8,302	$20,030	$3,874,079
70	$11,703	$8,327	$20,030	$3,865,752
71	$11,678	$8,352	$20,030	$3,857,400
72	$11,653	$8,377	$20,030	$3,849,023

第6年供款共

$240,357

第6年利息

$141,479

第6年共還本金

$98,878

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$11,627	$8,403	$20,030	$3,840,620
74	$11,602	$8,428	$20,030	$3,832,192
75	$11,576	$8,453	$20,030	$3,823,739
76	$11,551	$8,479	$20,030	$3,815,260
77	$11,525	$8,505	$20,030	$3,806,756
78	$11,500	$8,530	$20,030	$3,798,226
79	$11,474	$8,556	$20,030	$3,789,670
80	$11,448	$8,582	$20,030	$3,781,088
81	$11,422	$8,608	$20,030	$3,772,480
82	$11,396	$8,634	$20,030	$3,763,846
83	$11,370	$8,660	$20,030	$3,755,186
84	$11,344	$8,686	$20,030	$3,746,500

第7年供款共

$240,357

第7年利息

$137,835

第7年共還本金

$102,522

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$11,318	$8,712	$20,030	$3,737,788
86	$11,291	$8,739	$20,030	$3,729,050
87	$11,265	$8,765	$20,030	$3,720,285
88	$11,238	$8,791	$20,030	$3,711,493
89	$11,212	$8,818	$20,030	$3,702,675
90	$11,185	$8,845	$20,030	$3,693,831
91	$11,158	$8,871	$20,030	$3,684,959
92	$11,132	$8,898	$20,030	$3,676,061
93	$11,105	$8,925	$20,030	$3,667,136
94	$11,078	$8,952	$20,030	$3,658,184
95	$11,051	$8,979	$20,030	$3,649,205
96	$11,024	$9,006	$20,030	$3,640,199

第8年供款共

$240,357

第8年利息

$134,056

第8年共還本金

$106,301

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$10,996	$9,033	$20,030	$3,631,166
98	$10,969	$9,061	$20,030	$3,622,105
99	$10,942	$9,088	$20,030	$3,613,017
100	$10,914	$9,115	$20,030	$3,603,902
101	$10,887	$9,143	$20,030	$3,594,759
102	$10,859	$9,171	$20,030	$3,585,588
103	$10,831	$9,198	$20,030	$3,576,390
104	$10,804	$9,226	$20,030	$3,567,164
105	$10,776	$9,254	$20,030	$3,557,910
106	$10,748	$9,282	$20,030	$3,548,628
107	$10,720	$9,310	$20,030	$3,539,318
108	$10,692	$9,338	$20,030	$3,529,980

第9年供款共

$240,357

第9年利息

$130,138

第9年共還本金

$110,219

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$10,663	$9,366	$20,030	$3,520,614
110	$10,635	$9,395	$20,030	$3,511,219
111	$10,607	$9,423	$20,030	$3,501,796
112	$10,578	$9,451	$20,030	$3,492,345
113	$10,550	$9,480	$20,030	$3,482,865
114	$10,521	$9,509	$20,030	$3,473,356
115	$10,492	$9,537	$20,030	$3,463,819
116	$10,464	$9,566	$20,030	$3,454,252
117	$10,435	$9,595	$20,030	$3,444,657
118	$10,406	$9,624	$20,030	$3,435,033
119	$10,377	$9,653	$20,030	$3,425,380
120	$10,348	$9,682	$20,030	$3,415,698

第10年供款共

$240,357

第10年利息

$126,075

第10年共還本金

$114,282

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$10,318	$9,712	$20,030	$3,405,987
122	$10,289	$9,741	$20,030	$3,396,246
123	$10,259	$9,770	$20,030	$3,386,475
124	$10,230	$9,800	$20,030	$3,376,676
125	$10,200	$9,829	$20,030	$3,366,846
126	$10,171	$9,859	$20,030	$3,356,987
127	$10,141	$9,889	$20,030	$3,347,098
128	$10,111	$9,919	$20,030	$3,337,179
129	$10,081	$9,949	$20,030	$3,327,231
130	$10,051	$9,979	$20,030	$3,317,252
131	$10,021	$10,009	$20,030	$3,307,243
132	$9,991	$10,039	$20,030	$3,297,204

第11年供款共

$240,357

第11年利息

$121,863

第11年共還本金

$118,494

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$9,960	$10,069	$20,030	$3,287,134
134	$9,930	$10,100	$20,030	$3,277,035
135	$9,899	$10,130	$20,030	$3,266,904
136	$9,869	$10,161	$20,030	$3,256,743
137	$9,838	$10,192	$20,030	$3,246,551
138	$9,807	$10,222	$20,030	$3,236,329
139	$9,776	$10,253	$20,030	$3,226,076
140	$9,745	$10,284	$20,030	$3,215,791
141	$9,714	$10,315	$20,030	$3,205,476
142	$9,683	$10,347	$20,030	$3,195,129
143	$9,652	$10,378	$20,030	$3,184,752
144	$9,621	$10,409	$20,030	$3,174,342

第12年供款共

$240,357

第12年利息

$117,496

第12年共還本金

$122,862

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$9,589	$10,441	$20,030	$3,163,902
146	$9,558	$10,472	$20,030	$3,153,430
147	$9,526	$10,504	$20,030	$3,142,926
148	$9,494	$10,536	$20,030	$3,132,390
149	$9,462	$10,567	$20,030	$3,121,823
150	$9,431	$10,599	$20,030	$3,111,224
151	$9,398	$10,631	$20,030	$3,100,592
152	$9,366	$10,663	$20,030	$3,089,929
153	$9,334	$10,696	$20,030	$3,079,233
154	$9,302	$10,728	$20,030	$3,068,505
155	$9,269	$10,760	$20,030	$3,057,745
156	$9,237	$10,793	$20,030	$3,046,952

第13年供款共

$240,357

第13年利息

$112,967

第13年共還本金

$127,390

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$9,204	$10,825	$20,030	$3,036,127
158	$9,172	$10,858	$20,030	$3,025,269
159	$9,139	$10,891	$20,030	$3,014,378
160	$9,106	$10,924	$20,030	$3,003,454
161	$9,073	$10,957	$20,030	$2,992,497
162	$9,040	$10,990	$20,030	$2,981,507
163	$9,007	$11,023	$20,030	$2,970,484
164	$8,973	$11,056	$20,030	$2,959,428
165	$8,940	$11,090	$20,030	$2,948,338
166	$8,906	$11,123	$20,030	$2,937,214
167	$8,873	$11,157	$20,030	$2,926,057
168	$8,839	$11,191	$20,030	$2,914,867

第14年供款共

$240,357

第14年利息

$108,272

第14年共還本金

$132,085

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$8,805	$11,224	$20,030	$2,903,642
170	$8,771	$11,258	$20,030	$2,892,384
171	$8,737	$11,292	$20,030	$2,881,092
172	$8,703	$11,326	$20,030	$2,869,765
173	$8,669	$11,361	$20,030	$2,858,404
174	$8,635	$11,395	$20,030	$2,847,009
175	$8,600	$11,429	$20,030	$2,835,580
176	$8,566	$11,464	$20,030	$2,824,116
177	$8,531	$11,499	$20,030	$2,812,618
178	$8,496	$11,533	$20,030	$2,801,084
179	$8,462	$11,568	$20,030	$2,789,516
180	$8,427	$11,603	$20,030	$2,777,913

第15年供款共

$240,357

第15年利息

$103,403

第15年共還本金

$136,954

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$8,392	$11,638	$20,030	$2,766,275
182	$8,356	$11,673	$20,030	$2,754,601
183	$8,321	$11,709	$20,030	$2,742,893
184	$8,286	$11,744	$20,030	$2,731,149
185	$8,250	$11,779	$20,030	$2,719,369
186	$8,215	$11,815	$20,030	$2,707,554
187	$8,179	$11,851	$20,030	$2,695,704
188	$8,143	$11,887	$20,030	$2,683,817
189	$8,107	$11,922	$20,030	$2,671,895
190	$8,071	$11,958	$20,030	$2,659,936
191	$8,035	$11,995	$20,030	$2,647,942
192	$7,999	$12,031	$20,030	$2,635,911

第16年供款共

$240,357

第16年利息

$98,355

第16年共還本金

$142,002

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,963	$12,067	$20,030	$2,623,844
194	$7,926	$12,104	$20,030	$2,611,740
195	$7,890	$12,140	$20,030	$2,599,600
196	$7,853	$12,177	$20,030	$2,587,423
197	$7,816	$12,214	$20,030	$2,575,210
198	$7,779	$12,250	$20,030	$2,562,959
199	$7,742	$12,288	$20,030	$2,550,672
200	$7,705	$12,325	$20,030	$2,538,347
201	$7,668	$12,362	$20,030	$2,525,985
202	$7,631	$12,399	$20,030	$2,513,586
203	$7,593	$12,437	$20,030	$2,501,150
204	$7,556	$12,474	$20,030	$2,488,675

第17年供款共

$240,357

第17年利息

$93,122

第17年共還本金

$147,236

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,518	$12,512	$20,030	$2,476,163
206	$7,480	$12,550	$20,030	$2,463,614
207	$7,442	$12,588	$20,030	$2,451,026
208	$7,404	$12,626	$20,030	$2,438,400
209	$7,366	$12,664	$20,030	$2,425,737
210	$7,328	$12,702	$20,030	$2,413,035
211	$7,289	$12,740	$20,030	$2,400,294
212	$7,251	$12,779	$20,030	$2,387,515
213	$7,212	$12,817	$20,030	$2,374,698
214	$7,174	$12,856	$20,030	$2,361,842
215	$7,135	$12,895	$20,030	$2,348,947
216	$7,096	$12,934	$20,030	$2,336,013

第18年供款共

$240,357

第18年利息

$87,695

第18年共還本金

$152,663

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$7,057	$12,973	$20,030	$2,323,040
218	$7,018	$13,012	$20,030	$2,310,027
219	$6,978	$13,052	$20,030	$2,296,976
220	$6,939	$13,091	$20,030	$2,283,885
221	$6,899	$13,131	$20,030	$2,270,754
222	$6,860	$13,170	$20,030	$2,257,584
223	$6,820	$13,210	$20,030	$2,244,374
224	$6,780	$13,250	$20,030	$2,231,124
225	$6,740	$13,290	$20,030	$2,217,834
226	$6,700	$13,330	$20,030	$2,204,504
227	$6,659	$13,370	$20,030	$2,191,134
228	$6,619	$13,411	$20,030	$2,177,723

第19年供款共

$240,357

第19年利息

$82,068

第19年共還本金

$158,290

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,579	$13,451	$20,030	$2,164,272
230	$6,538	$13,492	$20,030	$2,150,780
231	$6,497	$13,533	$20,030	$2,137,247
232	$6,456	$13,574	$20,030	$2,123,674
233	$6,415	$13,615	$20,030	$2,110,059
234	$6,374	$13,656	$20,030	$2,096,404
235	$6,333	$13,697	$20,030	$2,082,707
236	$6,292	$13,738	$20,030	$2,068,969
237	$6,250	$13,780	$20,030	$2,055,189
238	$6,208	$13,821	$20,030	$2,041,367
239	$6,167	$13,863	$20,030	$2,027,504
240	$6,125	$13,905	$20,030	$2,013,599

第20年供款共

$240,357

第20年利息

$76,233

第20年共還本金

$164,124

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,083	$13,947	$20,030	$1,999,652
242	$6,041	$13,989	$20,030	$1,985,663
243	$5,998	$14,031	$20,030	$1,971,632
244	$5,956	$14,074	$20,030	$1,957,558
245	$5,913	$14,116	$20,030	$1,943,442
246	$5,871	$14,159	$20,030	$1,929,283
247	$5,828	$14,202	$20,030	$1,915,081
248	$5,785	$14,245	$20,030	$1,900,836
249	$5,742	$14,288	$20,030	$1,886,549
250	$5,699	$14,331	$20,030	$1,872,218
251	$5,656	$14,374	$20,030	$1,857,844
252	$5,612	$14,418	$20,030	$1,843,426

第21年供款共

$240,357

第21年利息

$70,184

第21年共還本金

$170,173

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,569	$14,461	$20,030	$1,828,965
254	$5,525	$14,505	$20,030	$1,814,460
255	$5,481	$14,549	$20,030	$1,799,912
256	$5,437	$14,593	$20,030	$1,785,319
257	$5,393	$14,637	$20,030	$1,770,682
258	$5,349	$14,681	$20,030	$1,756,002
259	$5,305	$14,725	$20,030	$1,741,276
260	$5,260	$14,770	$20,030	$1,726,507
261	$5,215	$14,814	$20,030	$1,711,692
262	$5,171	$14,859	$20,030	$1,696,833
263	$5,126	$14,904	$20,030	$1,681,930
264	$5,081	$14,949	$20,030	$1,666,981

第22年供款共

$240,357

第22年利息

$63,912

第22年共還本金

$176,445

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,036	$14,994	$20,030	$1,651,986
266	$4,990	$15,039	$20,030	$1,636,947
267	$4,945	$15,085	$20,030	$1,621,862
268	$4,899	$15,130	$20,030	$1,606,732
269	$4,854	$15,176	$20,030	$1,591,556
270	$4,808	$15,222	$20,030	$1,576,334
271	$4,762	$15,268	$20,030	$1,561,066
272	$4,716	$15,314	$20,030	$1,545,752
273	$4,669	$15,360	$20,030	$1,530,392
274	$4,623	$15,407	$20,030	$1,514,985
275	$4,577	$15,453	$20,030	$1,499,532
276	$4,530	$15,500	$20,030	$1,484,032

第23年供款共

$240,357

第23年利息

$57,408

第23年共還本金

$182,949

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,483	$15,547	$20,030	$1,468,485
278	$4,436	$15,594	$20,030	$1,452,891
279	$4,389	$15,641	$20,030	$1,437,250
280	$4,342	$15,688	$20,030	$1,421,562
281	$4,294	$15,735	$20,030	$1,405,827
282	$4,247	$15,783	$20,030	$1,390,044
283	$4,199	$15,831	$20,030	$1,374,213
284	$4,151	$15,879	$20,030	$1,358,335
285	$4,103	$15,926	$20,030	$1,342,408
286	$4,055	$15,975	$20,030	$1,326,433
287	$4,007	$16,023	$20,030	$1,310,411
288	$3,959	$16,071	$20,030	$1,294,339

第24年供款共

$240,357

第24年利息

$50,665

第24年共還本金

$189,692

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,910	$16,120	$20,030	$1,278,220
290	$3,861	$16,168	$20,030	$1,262,051
291	$3,812	$16,217	$20,030	$1,245,834
292	$3,763	$16,266	$20,030	$1,229,567
293	$3,714	$16,315	$20,030	$1,213,252
294	$3,665	$16,365	$20,030	$1,196,887
295	$3,616	$16,414	$20,030	$1,180,473
296	$3,566	$16,464	$20,030	$1,164,009
297	$3,516	$16,513	$20,030	$1,147,496
298	$3,466	$16,563	$20,030	$1,130,932
299	$3,416	$16,613	$20,030	$1,114,319
300	$3,366	$16,664	$20,030	$1,097,655

第25年供款共

$240,357

第25年利息

$43,673

第25年共還本金

$196,684

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,316	$16,714	$20,030	$1,080,942
302	$3,265	$16,764	$20,030	$1,064,177
303	$3,215	$16,815	$20,030	$1,047,362
304	$3,164	$16,866	$20,030	$1,030,496
305	$3,113	$16,917	$20,030	$1,013,579
306	$3,062	$16,968	$20,030	$996,611
307	$3,011	$17,019	$20,030	$979,592
308	$2,959	$17,071	$20,030	$962,522
309	$2,908	$17,122	$20,030	$945,400
310	$2,856	$17,174	$20,030	$928,226
311	$2,804	$17,226	$20,030	$911,000
312	$2,752	$17,278	$20,030	$893,722

第26年供款共

$240,357

第26年利息

$36,424

第26年共還本金

$203,933

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,700	$17,330	$20,030	$876,392
314	$2,647	$17,382	$20,030	$859,010
315	$2,595	$17,435	$20,030	$841,575
316	$2,542	$17,488	$20,030	$824,087
317	$2,489	$17,540	$20,030	$806,547
318	$2,436	$17,593	$20,030	$788,954
319	$2,383	$17,646	$20,030	$771,307
320	$2,330	$17,700	$20,030	$753,607
321	$2,277	$17,753	$20,030	$735,854
322	$2,223	$17,807	$20,030	$718,047
323	$2,169	$17,861	$20,030	$700,187
324	$2,115	$17,915	$20,030	$682,272

第27年供款共

$240,357

第27年利息

$28,907

第27年共還本金

$211,450

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,061	$17,969	$20,030	$664,303
326	$2,007	$18,023	$20,030	$646,280
327	$1,952	$18,077	$20,030	$628,203
328	$1,898	$18,132	$20,030	$610,071
329	$1,843	$18,187	$20,030	$591,884
330	$1,788	$18,242	$20,030	$573,642
331	$1,733	$18,297	$20,030	$555,345
332	$1,678	$18,352	$20,030	$536,993
333	$1,622	$18,408	$20,030	$518,585
334	$1,567	$18,463	$20,030	$500,122
335	$1,511	$18,519	$20,030	$481,603
336	$1,455	$18,575	$20,030	$463,028

第28年供款共

$240,357

第28年利息

$21,114

第28年共還本金

$219,244

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,399	$18,631	$20,030	$444,397
338	$1,342	$18,687	$20,030	$425,710
339	$1,286	$18,744	$20,030	$406,966
340	$1,229	$18,800	$20,030	$388,166
341	$1,173	$18,857	$20,030	$369,309
342	$1,116	$18,914	$20,030	$350,394
343	$1,058	$18,971	$20,030	$331,423
344	$1,001	$19,029	$20,030	$312,395
345	$944	$19,086	$20,030	$293,308
346	$886	$19,144	$20,030	$274,165
347	$828	$19,202	$20,030	$254,963
348	$770	$19,260	$20,030	$235,704

第29年供款共

$240,357

第29年利息

$13,033

第29年共還本金

$227,325

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$712	$19,318	$20,030	$216,386
350	$654	$19,376	$20,030	$197,010
351	$595	$19,435	$20,030	$177,575
352	$536	$19,493	$20,030	$158,082
353	$478	$19,552	$20,030	$138,529
354	$418	$19,611	$20,030	$118,918
355	$359	$19,671	$20,030	$99,248
356	$300	$19,730	$20,030	$79,518
357	$240	$19,790	$20,030	$59,728
358	$180	$19,849	$20,030	$39,879
359	$120	$19,909	$20,030	$19,969
360	$60	$19,969	$20,030	$0

第30年供款共

$240,357

第30年利息

$4,654

第30年共還本金

$235,704

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$11,148,719

Disclaimer

Recommended properties

Mort. Insurance
info