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$11,189,151

Monthly Payment
$20,318

Down Payment

$3,545,000

Total Loan

$4,455,000

Total int. paid

$2,859,151

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$3,875,000

Base on DTI ratio

$40,634

Budget of property purchase

HK$3,875,000

Down Payment

$3,545,000
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

$40,634

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 CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@12,355

GFA

870 ft²

@9,770

local_fire_department HIT

Sale$8.5 M

688 ft²

@12,355

GFA

870 ft²

@9,770

Sale$8.5 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

590 ft²

@15,085

local_offer Good Catch vpn_key Key

Sale$8.9 M

590 ft²

@15,085

Sale$8.9 M

local_offer Good Catch vpn_key Key

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

736 ft²

@12,228

GFA

959 ft²

@9,385

hotel_class King verified 首置必買

Sale$9 M

736 ft²

@12,228

GFA

959 ft²

@9,385

Sale$9 M

hotel_class King verified 首置必買

Ma On Shan SAUSALITO

thumb_up

SAUSALITO

483 ft²

@15,528

GFA

649 ft²

@11,556

local_fire_department HIT

Sale$7.5 M

483 ft²

@15,528

GFA

649 ft²

@11,556

Sale$7.5 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

598 ft²

@14,883

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.9 M

598 ft²

@14,883

Sale$8.9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Shatin GRANDVILLE

thumb_up

GRANDVILLE TWR B

602 ft²

@13,787

GFA

756 ft²

@10,979

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8.3 M

602 ft²

@13,787

GFA

756 ft²

@10,979

Sale$8.3 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Ma On Shan SUNSHINE CITY BLK H

thumb_up

SUNSHINE CITY BLK H

551 ft²

@13,612

GFA

749 ft²

@10,013

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$7.5 M

551 ft²

@13,612

GFA

749 ft²

@10,013

Sale$7.5 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Shatin GARDEN VISTA BLK E

thumb_up

GARDEN VISTA BLK E

688 ft²

@11,919

GFA

854 ft²

@9,602

local_fire_department HIT

Sale$8.2 M

688 ft²

@11,919

GFA

854 ft²

@9,602

Sale$8.2 M

local_fire_department HIT

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_fire_department HIT vpn_key Key flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_fire_department HIT vpn_key Key flight_takeoff 移民急讓 pets Pet Friendly

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

599 ft²

@13,689

local_offer Good Catch

Sale$8.2 M

599 ft²

@13,689

Sale$8.2 M

local_offer Good Catch

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 08

thumb_up

MA ON SHAN VISTA PARADISO

660 ft²

@13,030

GFA

819 ft²

@10,501

real_estate_agent Rare verified 首置必買

Sale$8.6 M

660 ft²

@13,030

GFA

819 ft²

@10,501

Sale$8.6 M

real_estate_agent Rare verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$26,663	$20,488	$16,790	$14,329
1.500	$27,654	$21,497	$17,817	$15,375
2.000	$28,668	$22,537	$18,883	$16,467
2.500	$29,705	$23,607	$19,986	$17,603
3.000	$30,765	$24,707	$21,126	$18,782
3.500	$31,848	$25,837	$22,303	$20,005
3.625	$32,122	$26,124	$22,603	$20,317
4.000	$32,953	$26,996	$23,515	$21,269
4.500	$34,080	$28,185	$24,762	$22,573
5.000	$35,230	$29,401	$26,043	$23,915
5.500	$36,401	$30,645	$27,358	$25,295
6.000	$37,594	$31,917	$28,704	$26,710

Monthly Payment$20,318

Term

30Year

Loan amount

$4,455,000

Total int. paid

$2,859,151

Total Loan and Interest

$7,314,151

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$13,458	$6,859	$20,317	$4,448,141
2	$13,437	$6,880	$20,317	$4,441,261
3	$13,416	$6,901	$20,317	$4,434,360
4	$13,395	$6,922	$20,317	$4,427,438
5	$13,375	$6,943	$20,317	$4,420,496
6	$13,354	$6,964	$20,317	$4,413,532
7	$13,333	$6,985	$20,317	$4,406,548
8	$13,311	$7,006	$20,317	$4,399,542
9	$13,290	$7,027	$20,317	$4,392,515
10	$13,269	$7,048	$20,317	$4,385,467
11	$13,248	$7,069	$20,317	$4,378,398
12	$13,226	$7,091	$20,317	$4,371,307

第1年供款共

$243,805

第1年利息

$160,112

第1年共還本金

$83,693

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$13,205	$7,112	$20,317	$4,364,195
14	$13,184	$7,134	$20,317	$4,357,062
15	$13,162	$7,155	$20,317	$4,349,906
16	$13,140	$7,177	$20,317	$4,342,730
17	$13,119	$7,198	$20,317	$4,335,531
18	$13,097	$7,220	$20,317	$4,328,311
19	$13,075	$7,242	$20,317	$4,321,069
20	$13,053	$7,264	$20,317	$4,313,805
21	$13,031	$7,286	$20,317	$4,306,520
22	$13,009	$7,308	$20,317	$4,299,212
23	$12,987	$7,330	$20,317	$4,291,882
24	$12,965	$7,352	$20,317	$4,284,530

第2年供款共

$243,805

第2年利息

$157,028

第2年共還本金

$86,777

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$12,943	$7,374	$20,317	$4,277,156
26	$12,921	$7,397	$20,317	$4,269,759
27	$12,898	$7,419	$20,317	$4,262,340
28	$12,876	$7,441	$20,317	$4,254,899
29	$12,853	$7,464	$20,317	$4,247,435
30	$12,831	$7,486	$20,317	$4,239,949
31	$12,808	$7,509	$20,317	$4,232,440
32	$12,785	$7,532	$20,317	$4,224,908
33	$12,763	$7,554	$20,317	$4,217,354
34	$12,740	$7,577	$20,317	$4,209,777
35	$12,717	$7,600	$20,317	$4,202,177
36	$12,694	$7,623	$20,317	$4,194,554

第3年供款共

$243,805

第3年利息

$153,829

第3年共還本金

$89,976

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$12,671	$7,646	$20,317	$4,186,908
38	$12,648	$7,669	$20,317	$4,179,239
39	$12,625	$7,692	$20,317	$4,171,546
40	$12,602	$7,716	$20,317	$4,163,831
41	$12,578	$7,739	$20,317	$4,156,092
42	$12,555	$7,762	$20,317	$4,148,330
43	$12,531	$7,786	$20,317	$4,140,544
44	$12,508	$7,809	$20,317	$4,132,735
45	$12,484	$7,833	$20,317	$4,124,902
46	$12,461	$7,856	$20,317	$4,117,046
47	$12,437	$7,880	$20,317	$4,109,165
48	$12,413	$7,904	$20,317	$4,101,262

第4年供款共

$243,805

第4年利息

$150,513

第4年共還本金

$93,292

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$12,389	$7,928	$20,317	$4,093,334
50	$12,365	$7,952	$20,317	$4,085,382
51	$12,341	$7,976	$20,317	$4,077,406
52	$12,317	$8,000	$20,317	$4,069,406
53	$12,293	$8,024	$20,317	$4,061,382
54	$12,269	$8,048	$20,317	$4,053,334
55	$12,244	$8,073	$20,317	$4,045,261
56	$12,220	$8,097	$20,317	$4,037,164
57	$12,196	$8,121	$20,317	$4,029,043
58	$12,171	$8,146	$20,317	$4,020,897
59	$12,146	$8,171	$20,317	$4,012,726
60	$12,122	$8,195	$20,317	$4,004,531

第5年供款共

$243,805

第5年利息

$147,074

第5年共還本金

$96,731

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$12,097	$8,220	$20,317	$3,996,311
62	$12,072	$8,245	$20,317	$3,988,066
63	$12,047	$8,270	$20,317	$3,979,796
64	$12,022	$8,295	$20,317	$3,971,501
65	$11,997	$8,320	$20,317	$3,963,181
66	$11,972	$8,345	$20,317	$3,954,836
67	$11,947	$8,370	$20,317	$3,946,466
68	$11,922	$8,395	$20,317	$3,938,071
69	$11,896	$8,421	$20,317	$3,929,650
70	$11,871	$8,446	$20,317	$3,921,203
71	$11,845	$8,472	$20,317	$3,912,732
72	$11,820	$8,497	$20,317	$3,904,234

第6年供款共

$243,805

第6年利息

$143,509

第6年共還本金

$100,296

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$11,794	$8,523	$20,317	$3,895,711
74	$11,768	$8,549	$20,317	$3,887,162
75	$11,742	$8,575	$20,317	$3,878,588
76	$11,717	$8,601	$20,317	$3,869,987
77	$11,691	$8,626	$20,317	$3,861,361
78	$11,665	$8,653	$20,317	$3,852,708
79	$11,638	$8,679	$20,317	$3,844,030
80	$11,612	$8,705	$20,317	$3,835,325
81	$11,586	$8,731	$20,317	$3,826,593
82	$11,560	$8,758	$20,317	$3,817,836
83	$11,533	$8,784	$20,317	$3,809,052
84	$11,507	$8,811	$20,317	$3,800,241

第7年供款共

$243,805

第7年利息

$139,812

第7年共還本金

$103,993

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$11,480	$8,837	$20,317	$3,791,404
86	$11,453	$8,864	$20,317	$3,782,540
87	$11,426	$8,891	$20,317	$3,773,650
88	$11,400	$8,918	$20,317	$3,764,732
89	$11,373	$8,944	$20,317	$3,755,788
90	$11,346	$8,971	$20,317	$3,746,816
91	$11,319	$8,999	$20,317	$3,737,817
92	$11,291	$9,026	$20,317	$3,728,792
93	$11,264	$9,053	$20,317	$3,719,739
94	$11,237	$9,080	$20,317	$3,710,658
95	$11,209	$9,108	$20,317	$3,701,551
96	$11,182	$9,135	$20,317	$3,692,415

第8年供款共

$243,805

第8年利息

$135,979

第8年共還本金

$107,826

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$11,154	$9,163	$20,317	$3,683,252
98	$11,126	$9,191	$20,317	$3,674,062
99	$11,099	$9,218	$20,317	$3,664,843
100	$11,071	$9,246	$20,317	$3,655,597
101	$11,043	$9,274	$20,317	$3,646,323
102	$11,015	$9,302	$20,317	$3,637,021
103	$10,987	$9,330	$20,317	$3,627,691
104	$10,959	$9,358	$20,317	$3,618,332
105	$10,930	$9,387	$20,317	$3,608,945
106	$10,902	$9,415	$20,317	$3,599,530
107	$10,874	$9,444	$20,317	$3,590,087
108	$10,845	$9,472	$20,317	$3,580,615

第9年供款共

$243,805

第9年利息

$132,005

第9年共還本金

$111,800

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$10,816	$9,501	$20,317	$3,571,114
110	$10,788	$9,529	$20,317	$3,561,585
111	$10,759	$9,558	$20,317	$3,552,027
112	$10,730	$9,587	$20,317	$3,542,440
113	$10,701	$9,616	$20,317	$3,532,824
114	$10,672	$9,645	$20,317	$3,523,179
115	$10,643	$9,674	$20,317	$3,513,505
116	$10,614	$9,703	$20,317	$3,503,801
117	$10,584	$9,733	$20,317	$3,494,069
118	$10,555	$9,762	$20,317	$3,484,306
119	$10,526	$9,792	$20,317	$3,474,515
120	$10,496	$9,821	$20,317	$3,464,694

第10年供款共

$243,805

第10年利息

$127,884

第10年共還本金

$115,921

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$10,466	$9,851	$20,317	$3,454,843
122	$10,437	$9,881	$20,317	$3,444,962
123	$10,407	$9,910	$20,317	$3,435,052
124	$10,377	$9,940	$20,317	$3,425,112
125	$10,347	$9,970	$20,317	$3,415,141
126	$10,317	$10,001	$20,317	$3,405,141
127	$10,286	$10,031	$20,317	$3,395,110
128	$10,256	$10,061	$20,317	$3,385,049
129	$10,226	$10,091	$20,317	$3,374,957
130	$10,195	$10,122	$20,317	$3,364,836
131	$10,165	$10,152	$20,317	$3,354,683
132	$10,134	$10,183	$20,317	$3,344,500

第11年供款共

$243,805

第11年利息

$123,611

第11年共還本金

$120,194

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$10,103	$10,214	$20,317	$3,334,286
134	$10,072	$10,245	$20,317	$3,324,041
135	$10,041	$10,276	$20,317	$3,313,766
136	$10,010	$10,307	$20,317	$3,303,459
137	$9,979	$10,338	$20,317	$3,293,121
138	$9,948	$10,369	$20,317	$3,282,752
139	$9,917	$10,400	$20,317	$3,272,351
140	$9,885	$10,432	$20,317	$3,261,919
141	$9,854	$10,463	$20,317	$3,251,456
142	$9,822	$10,495	$20,317	$3,240,961
143	$9,790	$10,527	$20,317	$3,230,434
144	$9,759	$10,558	$20,317	$3,219,876

第12年供款共

$243,805

第12年利息

$119,181

第12年共還本金

$124,624

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$9,727	$10,590	$20,317	$3,209,286
146	$9,695	$10,622	$20,317	$3,198,663
147	$9,663	$10,654	$20,317	$3,188,009
148	$9,630	$10,687	$20,317	$3,177,322
149	$9,598	$10,719	$20,317	$3,166,603
150	$9,566	$10,751	$20,317	$3,155,852
151	$9,533	$10,784	$20,317	$3,145,068
152	$9,501	$10,816	$20,317	$3,134,252
153	$9,468	$10,849	$20,317	$3,123,403
154	$9,435	$10,882	$20,317	$3,112,521
155	$9,402	$10,915	$20,317	$3,101,606
156	$9,369	$10,948	$20,317	$3,090,659

第13年供款共

$243,805

第13年利息

$114,588

第13年共還本金

$129,217

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$9,336	$10,981	$20,317	$3,079,678
158	$9,303	$11,014	$20,317	$3,068,664
159	$9,270	$11,047	$20,317	$3,057,617
160	$9,237	$11,081	$20,317	$3,046,536
161	$9,203	$11,114	$20,317	$3,035,422
162	$9,170	$11,148	$20,317	$3,024,275
163	$9,136	$11,181	$20,317	$3,013,093
164	$9,102	$11,215	$20,317	$3,001,878
165	$9,068	$11,249	$20,317	$2,990,629
166	$9,034	$11,283	$20,317	$2,979,347
167	$9,000	$11,317	$20,317	$2,968,030
168	$8,966	$11,351	$20,317	$2,956,678

第14年供款共

$243,805

第14年利息

$109,825

第14年共還本金

$133,980

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$8,932	$11,385	$20,317	$2,945,293
170	$8,897	$11,420	$20,317	$2,933,873
171	$8,863	$11,454	$20,317	$2,922,419
172	$8,828	$11,489	$20,317	$2,910,930
173	$8,793	$11,524	$20,317	$2,899,406
174	$8,759	$11,558	$20,317	$2,887,848
175	$8,724	$11,593	$20,317	$2,876,254
176	$8,689	$11,628	$20,317	$2,864,626
177	$8,654	$11,664	$20,317	$2,852,962
178	$8,618	$11,699	$20,317	$2,841,264
179	$8,583	$11,734	$20,317	$2,829,530
180	$8,548	$11,770	$20,317	$2,817,760

第15年供款共

$243,805

第15年利息

$104,887

第15年共還本金

$138,918

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$8,512	$11,805	$20,317	$2,805,955
182	$8,476	$11,841	$20,317	$2,794,114
183	$8,441	$11,877	$20,317	$2,782,238
184	$8,405	$11,912	$20,317	$2,770,325
185	$8,369	$11,948	$20,317	$2,758,377
186	$8,333	$11,984	$20,317	$2,746,392
187	$8,296	$12,021	$20,317	$2,734,372
188	$8,260	$12,057	$20,317	$2,722,315
189	$8,224	$12,093	$20,317	$2,710,221
190	$8,187	$12,130	$20,317	$2,698,091
191	$8,150	$12,167	$20,317	$2,685,925
192	$8,114	$12,203	$20,317	$2,673,721

第16年供款共

$243,805

第16年利息

$99,766

第16年共還本金

$144,039

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$8,077	$12,240	$20,317	$2,661,481
194	$8,040	$12,277	$20,317	$2,649,204
195	$8,003	$12,314	$20,317	$2,636,890
196	$7,966	$12,351	$20,317	$2,624,538
197	$7,928	$12,389	$20,317	$2,612,149
198	$7,891	$12,426	$20,317	$2,599,723
199	$7,853	$12,464	$20,317	$2,587,259
200	$7,816	$12,501	$20,317	$2,574,758
201	$7,778	$12,539	$20,317	$2,562,219
202	$7,740	$12,577	$20,317	$2,549,642
203	$7,702	$12,615	$20,317	$2,537,027
204	$7,664	$12,653	$20,317	$2,524,374

第17年供款共

$243,805

第17年利息

$94,457

第17年共還本金

$149,348

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,626	$12,691	$20,317	$2,511,682
206	$7,587	$12,730	$20,317	$2,498,952
207	$7,549	$12,768	$20,317	$2,486,184
208	$7,510	$12,807	$20,317	$2,473,378
209	$7,472	$12,845	$20,317	$2,460,532
210	$7,433	$12,884	$20,317	$2,447,648
211	$7,394	$12,923	$20,317	$2,434,725
212	$7,355	$12,962	$20,317	$2,421,763
213	$7,316	$13,001	$20,317	$2,408,761
214	$7,276	$13,041	$20,317	$2,395,721
215	$7,237	$13,080	$20,317	$2,382,641
216	$7,198	$13,120	$20,317	$2,369,521

第18年供款共

$243,805

第18年利息

$88,953

第18年共還本金

$154,852

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$7,158	$13,159	$20,317	$2,356,362
218	$7,118	$13,199	$20,317	$2,343,163
219	$7,078	$13,239	$20,317	$2,329,924
220	$7,038	$13,279	$20,317	$2,316,645
221	$6,998	$13,319	$20,317	$2,303,327
222	$6,958	$13,359	$20,317	$2,289,967
223	$6,918	$13,399	$20,317	$2,276,568
224	$6,877	$13,440	$20,317	$2,263,128
225	$6,837	$13,481	$20,317	$2,249,647
226	$6,796	$13,521	$20,317	$2,236,126
227	$6,755	$13,562	$20,317	$2,222,564
228	$6,714	$13,603	$20,317	$2,208,961

第19年供款共

$243,805

第19年利息

$83,245

第19年共還本金

$160,560

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,673	$13,644	$20,317	$2,195,317
230	$6,632	$13,685	$20,317	$2,181,631
231	$6,590	$13,727	$20,317	$2,167,905
232	$6,549	$13,768	$20,317	$2,154,136
233	$6,507	$13,810	$20,317	$2,140,327
234	$6,466	$13,852	$20,317	$2,126,475
235	$6,424	$13,893	$20,317	$2,112,582
236	$6,382	$13,935	$20,317	$2,098,646
237	$6,340	$13,977	$20,317	$2,084,669
238	$6,297	$14,020	$20,317	$2,070,649
239	$6,255	$14,062	$20,317	$2,056,587
240	$6,213	$14,104	$20,317	$2,042,483

第20年供款共

$243,805

第20年利息

$77,327

第20年共還本金

$166,478

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,170	$14,147	$20,317	$2,028,336
242	$6,127	$14,190	$20,317	$2,014,146
243	$6,084	$14,233	$20,317	$1,999,913
244	$6,041	$14,276	$20,317	$1,985,638
245	$5,998	$14,319	$20,317	$1,971,319
246	$5,955	$14,362	$20,317	$1,956,957
247	$5,912	$14,405	$20,317	$1,942,551
248	$5,868	$14,449	$20,317	$1,928,102
249	$5,824	$14,493	$20,317	$1,913,610
250	$5,781	$14,536	$20,317	$1,899,073
251	$5,737	$14,580	$20,317	$1,884,493
252	$5,693	$14,624	$20,317	$1,869,869

第21年供款共

$243,805

第21年利息

$71,191

第21年共還本金

$172,614

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,649	$14,669	$20,317	$1,855,200
254	$5,604	$14,713	$20,317	$1,840,487
255	$5,560	$14,757	$20,317	$1,825,730
256	$5,515	$14,802	$20,317	$1,810,928
257	$5,471	$14,847	$20,317	$1,796,082
258	$5,426	$14,891	$20,317	$1,781,190
259	$5,381	$14,936	$20,317	$1,766,254
260	$5,336	$14,982	$20,317	$1,751,272
261	$5,290	$15,027	$20,317	$1,736,245
262	$5,245	$15,072	$20,317	$1,721,173
263	$5,199	$15,118	$20,317	$1,706,056
264	$5,154	$15,163	$20,317	$1,690,892

第22年供款共

$243,805

第22年利息

$64,829

第22年共還本金

$178,976

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,108	$15,209	$20,317	$1,675,683
266	$5,062	$15,255	$20,317	$1,660,428
267	$5,016	$15,301	$20,317	$1,645,127
268	$4,970	$15,347	$20,317	$1,629,779
269	$4,923	$15,394	$20,317	$1,614,385
270	$4,877	$15,440	$20,317	$1,598,945
271	$4,830	$15,487	$20,317	$1,583,458
272	$4,783	$15,534	$20,317	$1,567,924
273	$4,736	$15,581	$20,317	$1,552,344
274	$4,689	$15,628	$20,317	$1,536,716
275	$4,642	$15,675	$20,317	$1,521,041
276	$4,595	$15,722	$20,317	$1,505,319

第23年供款共

$243,805

第23年利息

$58,232

第23年共還本金

$185,573

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,547	$15,770	$20,317	$1,489,549
278	$4,500	$15,817	$20,317	$1,473,732
279	$4,452	$15,865	$20,317	$1,457,867
280	$4,404	$15,913	$20,317	$1,441,953
281	$4,356	$15,961	$20,317	$1,425,992
282	$4,308	$16,009	$20,317	$1,409,983
283	$4,259	$16,058	$20,317	$1,393,925
284	$4,211	$16,106	$20,317	$1,377,819
285	$4,162	$16,155	$20,317	$1,361,664
286	$4,113	$16,204	$20,317	$1,345,460
287	$4,064	$16,253	$20,317	$1,329,208
288	$4,015	$16,302	$20,317	$1,312,906

第24年供款共

$243,805

第24年利息

$51,392

第24年共還本金

$192,413

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,966	$16,351	$20,317	$1,296,555
290	$3,917	$16,400	$20,317	$1,280,154
291	$3,867	$16,450	$20,317	$1,263,704
292	$3,817	$16,500	$20,317	$1,247,205
293	$3,768	$16,549	$20,317	$1,230,655
294	$3,718	$16,599	$20,317	$1,214,056
295	$3,667	$16,650	$20,317	$1,197,406
296	$3,617	$16,700	$20,317	$1,180,706
297	$3,567	$16,750	$20,317	$1,163,956
298	$3,516	$16,801	$20,317	$1,147,155
299	$3,465	$16,852	$20,317	$1,130,303
300	$3,414	$16,903	$20,317	$1,113,401

第25年供款共

$243,805

第25年利息

$44,300

第25年共還本金

$199,505

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,363	$16,954	$20,317	$1,096,447
302	$3,312	$17,005	$20,317	$1,079,442
303	$3,261	$17,056	$20,317	$1,062,386
304	$3,209	$17,108	$20,317	$1,045,278
305	$3,158	$17,159	$20,317	$1,028,118
306	$3,106	$17,211	$20,317	$1,010,907
307	$3,054	$17,263	$20,317	$993,644
308	$3,002	$17,315	$20,317	$976,328
309	$2,949	$17,368	$20,317	$958,961
310	$2,897	$17,420	$20,317	$941,540
311	$2,844	$17,473	$20,317	$924,067
312	$2,791	$17,526	$20,317	$906,542

第26年供款共

$243,805

第26年利息

$36,946

第26年共還本金

$206,859

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,739	$17,579	$20,317	$888,963
314	$2,685	$17,632	$20,317	$871,332
315	$2,632	$17,685	$20,317	$853,647
316	$2,579	$17,738	$20,317	$835,908
317	$2,525	$17,792	$20,317	$818,116
318	$2,471	$17,846	$20,317	$800,271
319	$2,417	$17,900	$20,317	$782,371
320	$2,363	$17,954	$20,317	$764,417
321	$2,309	$18,008	$20,317	$746,409
322	$2,255	$18,062	$20,317	$728,347
323	$2,200	$18,117	$20,317	$710,230
324	$2,145	$18,172	$20,317	$692,059

第27年供款共

$243,805

第27年利息

$29,322

第27年共還本金

$214,483

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,091	$18,226	$20,317	$673,832
326	$2,036	$18,282	$20,317	$655,551
327	$1,980	$18,337	$20,317	$637,214
328	$1,925	$18,392	$20,317	$618,822
329	$1,869	$18,448	$20,317	$600,374
330	$1,814	$18,503	$20,317	$581,871
331	$1,758	$18,559	$20,317	$563,311
332	$1,702	$18,615	$20,317	$544,696
333	$1,645	$18,672	$20,317	$526,024
334	$1,589	$18,728	$20,317	$507,296
335	$1,532	$18,785	$20,317	$488,511
336	$1,476	$18,841	$20,317	$469,670

第28年供款共

$243,805

第28年利息

$21,416

第28年共還本金

$222,389

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,419	$18,898	$20,317	$450,772
338	$1,362	$18,955	$20,317	$431,816
339	$1,304	$19,013	$20,317	$412,804
340	$1,247	$19,070	$20,317	$393,734
341	$1,189	$19,128	$20,317	$374,606
342	$1,132	$19,185	$20,317	$355,421
343	$1,074	$19,243	$20,317	$336,177
344	$1,016	$19,302	$20,317	$316,876
345	$957	$19,360	$20,317	$297,516
346	$899	$19,418	$20,317	$278,097
347	$840	$19,477	$20,317	$258,620
348	$781	$19,536	$20,317	$239,085

第29年供款共

$243,805

第29年利息

$13,219

第29年共還本金

$230,586

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$722	$19,595	$20,317	$219,490
350	$663	$19,654	$20,317	$199,836
351	$604	$19,713	$20,317	$180,122
352	$544	$19,773	$20,317	$160,349
353	$484	$19,833	$20,317	$140,517
354	$424	$19,893	$20,317	$120,624
355	$364	$19,953	$20,317	$100,671
356	$304	$20,013	$20,317	$80,658
357	$244	$20,073	$20,317	$60,585
358	$183	$20,134	$20,317	$40,451
359	$122	$20,195	$20,317	$20,256
360	$61	$20,256	$20,317	$0

第30年供款共

$243,805

第30年利息

$4,720

第30年共還本金

$239,085

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$11,189,151

Disclaimer

Recommended properties

Mort. Insurance
info