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$11,110,073

Monthly Payment
$20,248

Down Payment

$3,491,000

Total Loan

$4,509,000

Total int. paid

$2,780,073

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$3,821,000

Base on DTI ratio

$40,495

Budget of property purchase

HK$3,821,000

Down Payment

$3,491,000
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

$40,495

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 PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

559 ft²

@14,311

GFA

730 ft²

@10,959

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Sale$8 M

559 ft²

@14,311

GFA

730 ft²

@10,959

Sale$8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

756 ft²

@11,508

GFA

932 ft²

@9,335

local_fire_department HIT

Sale$8.7 M

756 ft²

@11,508

GFA

932 ft²

@9,335

Sale$8.7 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

498 ft²

@15,060

local_fire_department HIT

Sale$7.5 M

498 ft²

@15,060

Sale$7.5 M

local_fire_department HIT

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@14,784

GFA

756 ft²

@11,772

local_fire_department HIT local_offer Good Catch

Sale$8.9 M

602 ft²

@14,784

GFA

756 ft²

@11,772

Sale$8.9 M

local_fire_department HIT local_offer Good Catch

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

512 ft²

@13,672

GFA

683 ft²

@10,249

local_fire_department HIT

Sale$7 M

512 ft²

@13,672

GFA

683 ft²

@10,249

Sale$7 M

local_fire_department HIT

Sai Kung CLEAR WATER BAY

thumb_up

Clear Water Bay Nice duplex

GFA

1,400 ft²

@6,357

local_fire_department HIT

Sale$8.9 M

GFA

1,400 ft²

@6,357

Sale$8.9 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@12,605

GFA

978 ft²

@9,202

hotel_class King

Sale$9 M

714 ft²

@12,605

GFA

978 ft²

@9,202

Sale$9 M

hotel_class King

Sole

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

MOUNTAIN SHORE BLK 05

510 ft²

@14,706

GFA

643 ft²

@11,664

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

510 ft²

@14,706

GFA

643 ft²

@11,664

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@13,264

GFA

736 ft²

@11,209

local_fire_department HIT

Sale$8.25 M

622 ft²

@13,264

GFA

736 ft²

@11,209

Sale$8.25 M

local_fire_department HIT

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

497 ft²

@14,487

local_fire_department HIT verified 首置必買

Sale$7.2 M

497 ft²

@14,487

Sale$7.2 M

local_fire_department HIT verified 首置必買

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

526 ft²

@15,171

GFA

688 ft²

@11,599

local_fire_department HIT verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$7.98 M

526 ft²

@15,171

GFA

688 ft²

@11,599

Sale$7.98 M

local_fire_department HIT verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Fanling CENTURY COURT

thumb_up

CENTURY COURT

931 ft²

@9,452

GFA

1,259 ft²

@6,990

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.8 M

931 ft²

@9,452

GFA

1,259 ft²

@6,990

Sale$8.8 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Interest Rate	15Year	20Year	25Year	30Year
1.000	$26,986	$20,737	$16,993	$14,503
1.500	$27,989	$21,758	$18,033	$15,561
2.000	$29,016	$22,810	$19,112	$16,666
2.500	$30,066	$23,893	$20,228	$17,816
3.000	$31,138	$25,007	$21,382	$19,010
3.500	$32,234	$26,150	$22,573	$20,247
4.000	$33,353	$27,324	$23,800	$21,527
4.500	$34,494	$28,526	$25,062	$22,846
5.000	$35,657	$29,757	$26,359	$24,205
5.500	$36,842	$31,017	$27,689	$25,602
6.000	$38,050	$32,304	$29,052	$27,034

Monthly Payment$20,248

Term

30Year

Loan amount

$4,509,000

Total int. paid

$2,780,073

Total Loan and Interest

$7,289,073

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$13,151	$7,096	$20,247	$4,501,904
2	$13,131	$7,117	$20,247	$4,494,787
3	$13,110	$7,138	$20,247	$4,487,649
4	$13,089	$7,158	$20,247	$4,480,491
5	$13,068	$7,179	$20,247	$4,473,312
6	$13,047	$7,200	$20,247	$4,466,111
7	$13,026	$7,221	$20,247	$4,458,890
8	$13,005	$7,242	$20,247	$4,451,648
9	$12,984	$7,263	$20,247	$4,444,384
10	$12,963	$7,285	$20,247	$4,437,100
11	$12,942	$7,306	$20,247	$4,429,794
12	$12,920	$7,327	$20,247	$4,422,467

第1年供款共

$242,969

第1年利息

$156,436

第1年共還本金

$86,533

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$12,899	$7,349	$20,247	$4,415,118
14	$12,877	$7,370	$20,247	$4,407,748
15	$12,856	$7,391	$20,247	$4,400,356
16	$12,834	$7,413	$20,247	$4,392,943
17	$12,813	$7,435	$20,247	$4,385,509
18	$12,791	$7,456	$20,247	$4,378,052
19	$12,769	$7,478	$20,247	$4,370,574
20	$12,748	$7,500	$20,247	$4,363,074
21	$12,726	$7,522	$20,247	$4,355,553
22	$12,704	$7,544	$20,247	$4,348,009
23	$12,682	$7,566	$20,247	$4,340,443
24	$12,660	$7,588	$20,247	$4,332,855

第2年供款共

$242,969

第2年利息

$153,358

第2年共還本金

$89,611

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$12,637	$7,610	$20,247	$4,325,245
26	$12,615	$7,632	$20,247	$4,317,613
27	$12,593	$7,654	$20,247	$4,309,959
28	$12,571	$7,677	$20,247	$4,302,282
29	$12,548	$7,699	$20,247	$4,294,583
30	$12,526	$7,722	$20,247	$4,286,861
31	$12,503	$7,744	$20,247	$4,279,117
32	$12,481	$7,767	$20,247	$4,271,351
33	$12,458	$7,789	$20,247	$4,263,561
34	$12,435	$7,812	$20,247	$4,255,749
35	$12,413	$7,835	$20,247	$4,247,915
36	$12,390	$7,858	$20,247	$4,240,057

第3年供款共

$242,969

第3年利息

$150,171

第3年共還本金

$92,798

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$12,367	$7,881	$20,247	$4,232,176
38	$12,344	$7,904	$20,247	$4,224,273
39	$12,321	$7,927	$20,247	$4,216,346
40	$12,298	$7,950	$20,247	$4,208,396
41	$12,274	$7,973	$20,247	$4,200,423
42	$12,251	$7,996	$20,247	$4,192,427
43	$12,228	$8,020	$20,247	$4,184,408
44	$12,205	$8,043	$20,247	$4,176,365
45	$12,181	$8,066	$20,247	$4,168,298
46	$12,158	$8,090	$20,247	$4,160,209
47	$12,134	$8,113	$20,247	$4,152,095
48	$12,110	$8,137	$20,247	$4,143,958

第4年供款共

$242,969

第4年利息

$146,870

第4年共還本金

$96,099

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$12,087	$8,161	$20,247	$4,135,797
50	$12,063	$8,185	$20,247	$4,127,612
51	$12,039	$8,209	$20,247	$4,119,404
52	$12,015	$8,232	$20,247	$4,111,171
53	$11,991	$8,257	$20,247	$4,102,915
54	$11,967	$8,281	$20,247	$4,094,634
55	$11,943	$8,305	$20,247	$4,086,329
56	$11,918	$8,329	$20,247	$4,078,001
57	$11,894	$8,353	$20,247	$4,069,647
58	$11,870	$8,378	$20,247	$4,061,270
59	$11,845	$8,402	$20,247	$4,052,868
60	$11,821	$8,427	$20,247	$4,044,441

第5年供款共

$242,969

第5年利息

$143,452

第5年共還本金

$99,517

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$11,796	$8,451	$20,247	$4,035,990
62	$11,772	$8,476	$20,247	$4,027,514
63	$11,747	$8,501	$20,247	$4,019,014
64	$11,722	$8,525	$20,247	$4,010,488
65	$11,697	$8,550	$20,247	$4,001,938
66	$11,672	$8,575	$20,247	$3,993,363
67	$11,647	$8,600	$20,247	$3,984,763
68	$11,622	$8,625	$20,247	$3,976,138
69	$11,597	$8,650	$20,247	$3,967,487
70	$11,572	$8,676	$20,247	$3,958,812
71	$11,547	$8,701	$20,247	$3,950,111
72	$11,521	$8,726	$20,247	$3,941,385

第6年供款共

$242,969

第6年利息

$139,913

第6年共還本金

$103,056

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$11,496	$8,752	$20,247	$3,932,633
74	$11,470	$8,777	$20,247	$3,923,856
75	$11,445	$8,803	$20,247	$3,915,053
76	$11,419	$8,829	$20,247	$3,906,224
77	$11,393	$8,854	$20,247	$3,897,370
78	$11,367	$8,880	$20,247	$3,888,490
79	$11,341	$8,906	$20,247	$3,879,584
80	$11,315	$8,932	$20,247	$3,870,652
81	$11,289	$8,958	$20,247	$3,861,694
82	$11,263	$8,984	$20,247	$3,852,710
83	$11,237	$9,010	$20,247	$3,843,699
84	$11,211	$9,037	$20,247	$3,834,663

第7年供款共

$242,969

第7年利息

$136,247

第7年共還本金

$106,722

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$11,184	$9,063	$20,247	$3,825,600
86	$11,158	$9,089	$20,247	$3,816,510
87	$11,131	$9,116	$20,247	$3,807,394
88	$11,105	$9,143	$20,247	$3,798,252
89	$11,078	$9,169	$20,247	$3,789,083
90	$11,051	$9,196	$20,247	$3,779,887
91	$11,025	$9,223	$20,247	$3,770,664
92	$10,998	$9,250	$20,247	$3,761,414
93	$10,971	$9,277	$20,247	$3,752,138
94	$10,944	$9,304	$20,247	$3,742,834
95	$10,917	$9,331	$20,247	$3,733,503
96	$10,889	$9,358	$20,247	$3,724,145

第8年供款共

$242,969

第8年利息

$132,451

第8年共還本金

$110,518

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$10,862	$9,385	$20,247	$3,714,760
98	$10,835	$9,413	$20,247	$3,705,347
99	$10,807	$9,440	$20,247	$3,695,907
100	$10,780	$9,468	$20,247	$3,686,439
101	$10,752	$9,495	$20,247	$3,676,944
102	$10,724	$9,523	$20,247	$3,667,421
103	$10,697	$9,551	$20,247	$3,657,870
104	$10,669	$9,579	$20,247	$3,648,292
105	$10,641	$9,607	$20,247	$3,638,685
106	$10,613	$9,635	$20,247	$3,629,050
107	$10,585	$9,663	$20,247	$3,619,388
108	$10,557	$9,691	$20,247	$3,609,697

第9年供款共

$242,969

第9年利息

$128,521

第9年共還本金

$114,448

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$10,528	$9,719	$20,247	$3,599,978
110	$10,500	$9,747	$20,247	$3,590,230
111	$10,472	$9,776	$20,247	$3,580,454
112	$10,443	$9,804	$20,247	$3,570,650
113	$10,414	$9,833	$20,247	$3,560,817
114	$10,386	$9,862	$20,247	$3,550,955
115	$10,357	$9,890	$20,247	$3,541,065
116	$10,328	$9,919	$20,247	$3,531,145
117	$10,299	$9,948	$20,247	$3,521,197
118	$10,270	$9,977	$20,247	$3,511,220
119	$10,241	$10,006	$20,247	$3,501,213
120	$10,212	$10,036	$20,247	$3,491,178

第10年供款共

$242,969

第10年利息

$124,450

第10年共還本金

$118,519

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$10,183	$10,065	$20,247	$3,481,113
122	$10,153	$10,094	$20,247	$3,471,019
123	$10,124	$10,124	$20,247	$3,460,895
124	$10,094	$10,153	$20,247	$3,450,742
125	$10,065	$10,183	$20,247	$3,440,559
126	$10,035	$10,212	$20,247	$3,430,347
127	$10,005	$10,242	$20,247	$3,420,105
128	$9,975	$10,272	$20,247	$3,409,832
129	$9,945	$10,302	$20,247	$3,399,530
130	$9,915	$10,332	$20,247	$3,389,198
131	$9,885	$10,362	$20,247	$3,378,836
132	$9,855	$10,392	$20,247	$3,368,443

第11年供款共

$242,969

第11年利息

$120,235

第11年共還本金

$122,734

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$9,825	$10,423	$20,247	$3,358,021
134	$9,794	$10,453	$20,247	$3,347,567
135	$9,764	$10,484	$20,247	$3,337,084
136	$9,733	$10,514	$20,247	$3,326,570
137	$9,702	$10,545	$20,247	$3,316,025
138	$9,672	$10,576	$20,247	$3,305,449
139	$9,641	$10,607	$20,247	$3,294,842
140	$9,610	$10,637	$20,247	$3,284,205
141	$9,579	$10,668	$20,247	$3,273,536
142	$9,548	$10,700	$20,247	$3,262,837
143	$9,517	$10,731	$20,247	$3,252,106
144	$9,485	$10,762	$20,247	$3,241,344

第12年供款共

$242,969

第12年利息

$115,869

第12年共還本金

$127,100

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$9,454	$10,794	$20,247	$3,230,550
146	$9,422	$10,825	$20,247	$3,219,725
147	$9,391	$10,857	$20,247	$3,208,869
148	$9,359	$10,888	$20,247	$3,197,981
149	$9,327	$10,920	$20,247	$3,187,061
150	$9,296	$10,952	$20,247	$3,176,109
151	$9,264	$10,984	$20,247	$3,165,125
152	$9,232	$11,016	$20,247	$3,154,109
153	$9,199	$11,048	$20,247	$3,143,061
154	$9,167	$11,080	$20,247	$3,131,981
155	$9,135	$11,112	$20,247	$3,120,869
156	$9,103	$11,145	$20,247	$3,109,724

第13年供款共

$242,969

第13年利息

$111,349

第13年共還本金

$131,620

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$9,070	$11,177	$20,247	$3,098,546
158	$9,037	$11,210	$20,247	$3,087,336
159	$9,005	$11,243	$20,247	$3,076,094
160	$8,972	$11,275	$20,247	$3,064,818
161	$8,939	$11,308	$20,247	$3,053,510
162	$8,906	$11,341	$20,247	$3,042,168
163	$8,873	$11,374	$20,247	$3,030,794
164	$8,840	$11,408	$20,247	$3,019,386
165	$8,807	$11,441	$20,247	$3,007,946
166	$8,773	$11,474	$20,247	$2,996,471
167	$8,740	$11,508	$20,247	$2,984,964
168	$8,706	$11,541	$20,247	$2,973,422

第14年供款共

$242,969

第14年利息

$106,668

第14年共還本金

$136,301

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$8,672	$11,575	$20,247	$2,961,847
170	$8,639	$11,609	$20,247	$2,950,239
171	$8,605	$11,643	$20,247	$2,938,596
172	$8,571	$11,677	$20,247	$2,926,920
173	$8,537	$11,711	$20,247	$2,915,209
174	$8,503	$11,745	$20,247	$2,903,464
175	$8,468	$11,779	$20,247	$2,891,685
176	$8,434	$11,813	$20,247	$2,879,872
177	$8,400	$11,848	$20,247	$2,868,024
178	$8,365	$11,882	$20,247	$2,856,142
179	$8,330	$11,917	$20,247	$2,844,225
180	$8,296	$11,952	$20,247	$2,832,273

第15年供款共

$242,969

第15年利息

$101,820

第15年共還本金

$141,149

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$8,261	$11,987	$20,247	$2,820,286
182	$8,226	$12,022	$20,247	$2,808,265
183	$8,191	$12,057	$20,247	$2,796,208
184	$8,156	$12,092	$20,247	$2,784,116
185	$8,120	$12,127	$20,247	$2,771,989
186	$8,085	$12,162	$20,247	$2,759,827
187	$8,049	$12,198	$20,247	$2,747,629
188	$8,014	$12,234	$20,247	$2,735,395
189	$7,978	$12,269	$20,247	$2,723,126
190	$7,942	$12,305	$20,247	$2,710,821
191	$7,907	$12,341	$20,247	$2,698,480
192	$7,871	$12,377	$20,247	$2,686,103

第16年供款共

$242,969

第16年利息

$96,800

第16年共還本金

$146,170

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,834	$12,413	$20,247	$2,673,690
194	$7,798	$12,449	$20,247	$2,661,241
195	$7,762	$12,485	$20,247	$2,648,756
196	$7,726	$12,522	$20,247	$2,636,234
197	$7,689	$12,558	$20,247	$2,623,676
198	$7,652	$12,595	$20,247	$2,611,080
199	$7,616	$12,632	$20,247	$2,598,449
200	$7,579	$12,669	$20,247	$2,585,780
201	$7,542	$12,706	$20,247	$2,573,075
202	$7,505	$12,743	$20,247	$2,560,332
203	$7,468	$12,780	$20,247	$2,547,552
204	$7,430	$12,817	$20,247	$2,534,735

第17年供款共

$242,969

第17年利息

$91,601

第17年共還本金

$151,368

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,393	$12,854	$20,247	$2,521,881
206	$7,355	$12,892	$20,247	$2,508,989
207	$7,318	$12,930	$20,247	$2,496,059
208	$7,280	$12,967	$20,247	$2,483,092
209	$7,242	$13,005	$20,247	$2,470,087
210	$7,204	$13,043	$20,247	$2,457,044
211	$7,166	$13,081	$20,247	$2,443,963
212	$7,128	$13,119	$20,247	$2,430,844
213	$7,090	$13,157	$20,247	$2,417,686
214	$7,052	$13,196	$20,247	$2,404,490
215	$7,013	$13,234	$20,247	$2,391,256
216	$6,974	$13,273	$20,247	$2,377,983

第18年供款共

$242,969

第18年利息

$86,217

第18年共還本金

$156,752

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,936	$13,312	$20,247	$2,364,671
218	$6,897	$13,350	$20,247	$2,351,321
219	$6,858	$13,389	$20,247	$2,337,931
220	$6,819	$13,428	$20,247	$2,324,503
221	$6,780	$13,468	$20,247	$2,311,035
222	$6,741	$13,507	$20,247	$2,297,528
223	$6,701	$13,546	$20,247	$2,283,982
224	$6,662	$13,586	$20,247	$2,270,396
225	$6,622	$13,625	$20,247	$2,256,771
226	$6,582	$13,665	$20,247	$2,243,106
227	$6,542	$13,705	$20,247	$2,229,401
228	$6,502	$13,745	$20,247	$2,215,656

第19年供款共

$242,969

第19年利息

$80,642

第19年共還本金

$162,327

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,462	$13,785	$20,247	$2,201,871
230	$6,422	$13,825	$20,247	$2,188,045
231	$6,382	$13,866	$20,247	$2,174,180
232	$6,341	$13,906	$20,247	$2,160,274
233	$6,301	$13,947	$20,247	$2,146,327
234	$6,260	$13,987	$20,247	$2,132,340
235	$6,219	$14,028	$20,247	$2,118,312
236	$6,178	$14,069	$20,247	$2,104,243
237	$6,137	$14,110	$20,247	$2,090,133
238	$6,096	$14,151	$20,247	$2,075,981
239	$6,055	$14,192	$20,247	$2,061,789
240	$6,014	$14,234	$20,247	$2,047,555

第20年供款共

$242,969

第20年利息

$74,868

第20年共還本金

$168,101

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,972	$14,275	$20,247	$2,033,280
242	$5,930	$14,317	$20,247	$2,018,963
243	$5,889	$14,359	$20,247	$2,004,604
244	$5,847	$14,401	$20,247	$1,990,203
245	$5,805	$14,443	$20,247	$1,975,760
246	$5,763	$14,485	$20,247	$1,961,276
247	$5,720	$14,527	$20,247	$1,946,749
248	$5,678	$14,569	$20,247	$1,932,179
249	$5,636	$14,612	$20,247	$1,917,567
250	$5,593	$14,655	$20,247	$1,902,913
251	$5,550	$14,697	$20,247	$1,888,216
252	$5,507	$14,740	$20,247	$1,873,475

第21年供款共

$242,969

第21年利息

$68,890

第21年共還本金

$174,080

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,464	$14,783	$20,247	$1,858,692
254	$5,421	$14,826	$20,247	$1,843,866
255	$5,378	$14,869	$20,247	$1,828,997
256	$5,335	$14,913	$20,247	$1,814,084
257	$5,291	$14,956	$20,247	$1,799,127
258	$5,247	$15,000	$20,247	$1,784,127
259	$5,204	$15,044	$20,247	$1,769,084
260	$5,160	$15,088	$20,247	$1,753,996
261	$5,116	$15,132	$20,247	$1,738,864
262	$5,072	$15,176	$20,247	$1,723,689
263	$5,027	$15,220	$20,247	$1,708,469
264	$4,983	$15,264	$20,247	$1,693,204

第22年供款共

$242,969

第22年利息

$62,698

第22年共還本金

$180,271

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,939	$15,309	$20,247	$1,677,895
266	$4,894	$15,354	$20,247	$1,662,542
267	$4,849	$15,398	$20,247	$1,647,144
268	$4,804	$15,443	$20,247	$1,631,700
269	$4,759	$15,488	$20,247	$1,616,212
270	$4,714	$15,533	$20,247	$1,600,678
271	$4,669	$15,579	$20,247	$1,585,100
272	$4,623	$15,624	$20,247	$1,569,475
273	$4,578	$15,670	$20,247	$1,553,806
274	$4,532	$15,715	$20,247	$1,538,090
275	$4,486	$15,761	$20,247	$1,522,329
276	$4,440	$15,807	$20,247	$1,506,522

第23年供款共

$242,969

第23年利息

$56,286

第23年共還本金

$186,683

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,394	$15,853	$20,247	$1,490,668
278	$4,348	$15,900	$20,247	$1,474,769
279	$4,301	$15,946	$20,247	$1,458,823
280	$4,255	$15,993	$20,247	$1,442,830
281	$4,208	$16,039	$20,247	$1,426,791
282	$4,161	$16,086	$20,247	$1,410,705
283	$4,115	$16,133	$20,247	$1,394,572
284	$4,068	$16,180	$20,247	$1,378,392
285	$4,020	$16,227	$20,247	$1,362,165
286	$3,973	$16,274	$20,247	$1,345,891
287	$3,926	$16,322	$20,247	$1,329,569
288	$3,878	$16,370	$20,247	$1,313,199

第24年供款共

$242,969

第24年利息

$49,647

第24年共還本金

$193,322

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,830	$16,417	$20,247	$1,296,782
290	$3,782	$16,465	$20,247	$1,280,317
291	$3,734	$16,513	$20,247	$1,263,804
292	$3,686	$16,561	$20,247	$1,247,242
293	$3,638	$16,610	$20,247	$1,230,633
294	$3,589	$16,658	$20,247	$1,213,974
295	$3,541	$16,707	$20,247	$1,197,268
296	$3,492	$16,755	$20,247	$1,180,512
297	$3,443	$16,804	$20,247	$1,163,708
298	$3,394	$16,853	$20,247	$1,146,855
299	$3,345	$16,902	$20,247	$1,129,952
300	$3,296	$16,952	$20,247	$1,113,001

第25年供款共

$242,969

第25年利息

$42,771

第25年共還本金

$200,198

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,246	$17,001	$20,247	$1,096,000
302	$3,197	$17,051	$20,247	$1,078,949
303	$3,147	$17,100	$20,247	$1,061,848
304	$3,097	$17,150	$20,247	$1,044,698
305	$3,047	$17,200	$20,247	$1,027,498
306	$2,997	$17,251	$20,247	$1,010,247
307	$2,947	$17,301	$20,247	$992,946
308	$2,896	$17,351	$20,247	$975,595
309	$2,845	$17,402	$20,247	$958,193
310	$2,795	$17,453	$20,247	$940,740
311	$2,744	$17,504	$20,247	$923,237
312	$2,693	$17,555	$20,247	$905,682

第26年供款共

$242,969

第26年利息

$35,650

第26年共還本金

$207,319

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,642	$17,606	$20,247	$888,076
314	$2,590	$17,657	$20,247	$870,419
315	$2,539	$17,709	$20,247	$852,710
316	$2,487	$17,760	$20,247	$834,950
317	$2,435	$17,812	$20,247	$817,138
318	$2,383	$17,864	$20,247	$799,274
319	$2,331	$17,916	$20,247	$781,357
320	$2,279	$17,968	$20,247	$763,389
321	$2,227	$18,021	$20,247	$745,368
322	$2,174	$18,073	$20,247	$727,295
323	$2,121	$18,126	$20,247	$709,168
324	$2,068	$18,179	$20,247	$690,989

第27年供款共

$242,969

第27年利息

$28,277

第27年共還本金

$214,693

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,015	$18,232	$20,247	$672,757
326	$1,962	$18,285	$20,247	$654,472
327	$1,909	$18,339	$20,247	$636,134
328	$1,855	$18,392	$20,247	$617,742
329	$1,802	$18,446	$20,247	$599,296
330	$1,748	$18,499	$20,247	$580,796
331	$1,694	$18,553	$20,247	$562,243
332	$1,640	$18,608	$20,247	$543,635
333	$1,586	$18,662	$20,247	$524,974
334	$1,531	$18,716	$20,247	$506,257
335	$1,477	$18,771	$20,247	$487,486
336	$1,422	$18,826	$20,247	$468,661

第28年供款共

$242,969

第28年利息

$20,641

第28年共還本金

$222,328

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,367	$18,880	$20,247	$449,780
338	$1,312	$18,936	$20,247	$430,845
339	$1,257	$18,991	$20,247	$411,854
340	$1,201	$19,046	$20,247	$392,808
341	$1,146	$19,102	$20,247	$373,706
342	$1,090	$19,157	$20,247	$354,549
343	$1,034	$19,213	$20,247	$335,335
344	$978	$19,269	$20,247	$316,066
345	$922	$19,326	$20,247	$296,740
346	$865	$19,382	$20,247	$277,358
347	$809	$19,438	$20,247	$257,920
348	$752	$19,495	$20,247	$238,425

第29年供款共

$242,969

第29年利息

$12,733

第29年共還本金

$230,236

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$695	$19,552	$20,247	$218,873
350	$638	$19,609	$20,247	$199,264
351	$581	$19,666	$20,247	$179,598
352	$524	$19,724	$20,247	$159,874
353	$466	$19,781	$20,247	$140,093
354	$409	$19,839	$20,247	$120,254
355	$351	$19,897	$20,247	$100,357
356	$293	$19,955	$20,247	$80,403
357	$235	$20,013	$20,247	$60,390
358	$176	$20,071	$20,247	$40,318
359	$118	$20,130	$20,247	$20,189
360	$59	$20,189	$20,247	$0

第30年供款共

$242,969

第30年利息

$4,544

第30年共還本金

$238,425

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$11,110,073

Disclaimer

Recommended properties

Mort. Insurance
info