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$11,148,917

Monthly Payment
$20,531

Down Payment

$3,428,000

Total Loan

$4,572,000

Total int. paid

$2,818,917

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$3,758,000

Base on DTI ratio

$41,061

Budget of property purchase

HK$3,758,000

Down Payment

$3,428,000
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

$41,061

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

527 ft²

@13,852

GFA

696 ft²

@10,489

local_fire_department HIT

Sale$7.3 M

527 ft²

@13,852

GFA

696 ft²

@10,489

Sale$7.3 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

511 ft²

@13,699

local_fire_department HIT pets Pet Friendly

Sale$7 M

511 ft²

@13,699

Sale$7 M

local_fire_department HIT pets Pet Friendly

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

478 ft²

@14,644

GFA

605 ft²

@11,570

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7 M

478 ft²

@14,644

GFA

605 ft²

@11,570

Sale$7 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Ma On Shan SAUSALITO TWR 03

thumb_up

SAUSALITO TWR 03

660 ft²

@13,030

GFA

900 ft²

@9,556

real_estate_agent Rare vpn_key Key

Sale$8.6 M

660 ft²

@13,030

GFA

900 ft²

@9,556

Sale$8.6 M

real_estate_agent Rare vpn_key Key

Ma On Shan LA COSTA

thumb_up

LA COSTA

516 ft²

@14,341

GFA

724 ft²

@10,221

hotel_class King local_offer Good Catch

Sale$7.4 M

516 ft²

@14,341

GFA

724 ft²

@10,221

Sale$7.4 M

hotel_class King local_offer Good Catch

Shatin NEW TOWN PLAZA PH 03 BLK 05 COTTON TREE

thumb_up

NEW TOWN PLAZA PH 03 BLK 05 COTTON TREE

640 ft²

@13,281

GFA

753 ft²

@11,288

local_fire_department HIT

Sale$8.5 M

640 ft²

@13,281

GFA

753 ft²

@11,288

Sale$8.5 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

465 ft²

@16,774

GFA

635 ft²

@12,283

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.8 M

465 ft²

@16,774

GFA

635 ft²

@12,283

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

634 ft²

@12,303

GFA

868 ft²

@8,986

local_fire_department HIT real_estate_agent Rare vpn_key Key pets Pet Friendly

Sale$7.8 M

634 ft²

@12,303

GFA

868 ft²

@8,986

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare vpn_key Key pets Pet Friendly

Ma On Shan DOUBLE COVE PH 04

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

513 ft²

@14,581

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$7.48 M

513 ft²

@14,581

Sale$7.48 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sole

Ma On Shan OCEAN VIEW TWR 01

thumb_up

OCEAN VIEW TWR 01

468 ft²

@14,957

GFA

625 ft²

@11,200

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$7 M

468 ft²

@14,957

GFA

625 ft²

@11,200

Sale$7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@15,121

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

496 ft²

@15,121

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Ma On Shan THE MET. BLISS TWR 01

thumb_up

THE MET. BLISS TWR 01

427 ft²

@16,393

local_fire_department HIT

Sale$7 M

427 ft²

@16,393

Sale$7 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$27,363	$21,026	$17,231	$14,705
1.500	$28,380	$22,062	$18,285	$15,779
2.000	$29,421	$23,129	$19,379	$16,899
2.500	$30,486	$24,227	$20,511	$18,065
3.000	$31,573	$25,356	$21,681	$19,276
3.500	$32,684	$26,516	$22,889	$20,530
4.000	$33,819	$27,705	$24,133	$21,827
4.500	$34,975	$28,925	$25,413	$23,166
5.000	$36,155	$30,173	$26,727	$24,543
5.500	$37,357	$31,450	$28,076	$25,959
6.000	$38,581	$32,755	$29,457	$27,411

Monthly Payment$20,531

Term

30Year

Loan amount

$4,572,000

Total int. paid

$2,818,917

Total Loan and Interest

$7,390,917

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$13,335	$7,195	$20,530	$4,564,805
2	$13,314	$7,216	$20,530	$4,557,588
3	$13,293	$7,237	$20,530	$4,550,351
4	$13,272	$7,258	$20,530	$4,543,093
5	$13,251	$7,280	$20,530	$4,535,813
6	$13,229	$7,301	$20,530	$4,528,512
7	$13,208	$7,322	$20,530	$4,521,190
8	$13,187	$7,344	$20,530	$4,513,846
9	$13,165	$7,365	$20,530	$4,506,481
10	$13,144	$7,386	$20,530	$4,499,095
11	$13,122	$7,408	$20,530	$4,491,687
12	$13,101	$7,430	$20,530	$4,484,257

第1年供款共

$246,364

第1年利息

$158,621

第1年共還本金

$87,743

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$13,079	$7,451	$20,530	$4,476,806
14	$13,057	$7,473	$20,530	$4,469,333
15	$13,036	$7,495	$20,530	$4,461,838
16	$13,014	$7,517	$20,530	$4,454,322
17	$12,992	$7,539	$20,530	$4,446,783
18	$12,970	$7,561	$20,530	$4,439,223
19	$12,948	$7,583	$20,530	$4,431,640
20	$12,926	$7,605	$20,530	$4,424,035
21	$12,903	$7,627	$20,530	$4,416,409
22	$12,881	$7,649	$20,530	$4,408,759
23	$12,859	$7,671	$20,530	$4,401,088
24	$12,837	$7,694	$20,530	$4,393,394

第2年供款共

$246,364

第2年利息

$155,501

第2年共還本金

$90,863

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$12,814	$7,716	$20,530	$4,385,678
26	$12,792	$7,739	$20,530	$4,377,939
27	$12,769	$7,761	$20,530	$4,370,178
28	$12,746	$7,784	$20,530	$4,362,394
29	$12,724	$7,807	$20,530	$4,354,587
30	$12,701	$7,829	$20,530	$4,346,758
31	$12,678	$7,852	$20,530	$4,338,905
32	$12,655	$7,875	$20,530	$4,331,030
33	$12,632	$7,898	$20,530	$4,323,132
34	$12,609	$7,921	$20,530	$4,315,211
35	$12,586	$7,944	$20,530	$4,307,267
36	$12,563	$7,967	$20,530	$4,299,299

第3年供款共

$246,364

第3年利息

$152,269

第3年共還本金

$94,095

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$12,540	$7,991	$20,530	$4,291,309
38	$12,516	$8,014	$20,530	$4,283,294
39	$12,493	$8,037	$20,530	$4,275,257
40	$12,469	$8,061	$20,530	$4,267,196
41	$12,446	$8,084	$20,530	$4,259,112
42	$12,422	$8,108	$20,530	$4,251,004
43	$12,399	$8,132	$20,530	$4,242,872
44	$12,375	$8,155	$20,530	$4,234,717
45	$12,351	$8,179	$20,530	$4,226,538
46	$12,327	$8,203	$20,530	$4,218,335
47	$12,303	$8,227	$20,530	$4,210,108
48	$12,279	$8,251	$20,530	$4,201,858

第4年供款共

$246,364

第4年利息

$148,922

第4年共還本金

$97,442

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$12,255	$8,275	$20,530	$4,193,583
50	$12,231	$8,299	$20,530	$4,185,284
51	$12,207	$8,323	$20,530	$4,176,960
52	$12,183	$8,348	$20,530	$4,168,613
53	$12,158	$8,372	$20,530	$4,160,241
54	$12,134	$8,396	$20,530	$4,151,845
55	$12,110	$8,421	$20,530	$4,143,424
56	$12,085	$8,445	$20,530	$4,134,979
57	$12,060	$8,470	$20,530	$4,126,509
58	$12,036	$8,495	$20,530	$4,118,014
59	$12,011	$8,519	$20,530	$4,109,494
60	$11,986	$8,544	$20,530	$4,100,950

第5年供款共

$246,364

第5年利息

$145,457

第5年共還本金

$100,907

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$11,961	$8,569	$20,530	$4,092,381
62	$11,936	$8,594	$20,530	$4,083,787
63	$11,911	$8,619	$20,530	$4,075,167
64	$11,886	$8,644	$20,530	$4,066,523
65	$11,861	$8,670	$20,530	$4,057,853
66	$11,835	$8,695	$20,530	$4,049,158
67	$11,810	$8,720	$20,530	$4,040,438
68	$11,785	$8,746	$20,530	$4,031,692
69	$11,759	$8,771	$20,530	$4,022,921
70	$11,734	$8,797	$20,530	$4,014,124
71	$11,708	$8,822	$20,530	$4,005,302
72	$11,682	$8,848	$20,530	$3,996,454

第6年供款共

$246,364

第6年利息

$141,868

第6年共還本金

$104,496

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$11,656	$8,874	$20,530	$3,987,580
74	$11,630	$8,900	$20,530	$3,978,680
75	$11,604	$8,926	$20,530	$3,969,754
76	$11,578	$8,952	$20,530	$3,960,802
77	$11,552	$8,978	$20,530	$3,951,824
78	$11,526	$9,004	$20,530	$3,942,820
79	$11,500	$9,030	$20,530	$3,933,790
80	$11,474	$9,057	$20,530	$3,924,733
81	$11,447	$9,083	$20,530	$3,915,650
82	$11,421	$9,110	$20,530	$3,906,540
83	$11,394	$9,136	$20,530	$3,897,404
84	$11,367	$9,163	$20,530	$3,888,241

第7年供款共

$246,364

第7年利息

$138,151

第7年共還本金

$108,213

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$11,341	$9,190	$20,530	$3,879,051
86	$11,314	$9,216	$20,530	$3,869,835
87	$11,287	$9,243	$20,530	$3,860,592
88	$11,260	$9,270	$20,530	$3,851,321
89	$11,233	$9,297	$20,530	$3,842,024
90	$11,206	$9,324	$20,530	$3,832,700
91	$11,179	$9,352	$20,530	$3,823,348
92	$11,151	$9,379	$20,530	$3,813,969
93	$11,124	$9,406	$20,530	$3,804,563
94	$11,097	$9,434	$20,530	$3,795,129
95	$11,069	$9,461	$20,530	$3,785,668
96	$11,042	$9,489	$20,530	$3,776,179

第8年供款共

$246,364

第8年利息

$134,302

第8年共還本金

$112,062

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$11,014	$9,516	$20,530	$3,766,663
98	$10,986	$9,544	$20,530	$3,757,118
99	$10,958	$9,572	$20,530	$3,747,546
100	$10,930	$9,600	$20,530	$3,737,946
101	$10,902	$9,628	$20,530	$3,728,318
102	$10,874	$9,656	$20,530	$3,718,662
103	$10,846	$9,684	$20,530	$3,708,978
104	$10,818	$9,712	$20,530	$3,699,266
105	$10,790	$9,741	$20,530	$3,689,525
106	$10,761	$9,769	$20,530	$3,679,756
107	$10,733	$9,798	$20,530	$3,669,958
108	$10,704	$9,826	$20,530	$3,660,132

第9年供款共

$246,364

第9年利息

$130,316

第9年共還本金

$116,047

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$10,675	$9,855	$20,530	$3,650,277
110	$10,647	$9,884	$20,530	$3,640,393
111	$10,618	$9,913	$20,530	$3,630,481
112	$10,589	$9,941	$20,530	$3,620,539
113	$10,560	$9,970	$20,530	$3,610,569
114	$10,531	$9,999	$20,530	$3,600,569
115	$10,502	$10,029	$20,530	$3,590,541
116	$10,472	$10,058	$20,530	$3,580,483
117	$10,443	$10,087	$20,530	$3,570,395
118	$10,414	$10,117	$20,530	$3,560,279
119	$10,384	$10,146	$20,530	$3,550,133
120	$10,355	$10,176	$20,530	$3,539,957

第10年供款共

$246,364

第10年利息

$126,189

第10年共還本金

$120,175

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$10,325	$10,205	$20,530	$3,529,751
122	$10,295	$10,235	$20,530	$3,519,516
123	$10,265	$10,265	$20,530	$3,509,251
124	$10,235	$10,295	$20,530	$3,498,956
125	$10,205	$10,325	$20,530	$3,488,631
126	$10,175	$10,355	$20,530	$3,478,276
127	$10,145	$10,385	$20,530	$3,467,890
128	$10,115	$10,416	$20,530	$3,457,475
129	$10,084	$10,446	$20,530	$3,447,029
130	$10,054	$10,476	$20,530	$3,436,552
131	$10,023	$10,507	$20,530	$3,426,045
132	$9,993	$10,538	$20,530	$3,415,508

第11年供款共

$246,364

第11年利息

$121,915

第11年共還本金

$124,449

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$9,962	$10,568	$20,530	$3,404,939
134	$9,931	$10,599	$20,530	$3,394,340
135	$9,900	$10,630	$20,530	$3,383,710
136	$9,869	$10,661	$20,530	$3,373,049
137	$9,838	$10,692	$20,530	$3,362,356
138	$9,807	$10,723	$20,530	$3,351,633
139	$9,776	$10,755	$20,530	$3,340,878
140	$9,744	$10,786	$20,530	$3,330,092
141	$9,713	$10,818	$20,530	$3,319,274
142	$9,681	$10,849	$20,530	$3,308,425
143	$9,650	$10,881	$20,530	$3,297,545
144	$9,618	$10,912	$20,530	$3,286,632

第12年供款共

$246,364

第12年利息

$117,488

第12年共還本金

$128,875

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$9,586	$10,944	$20,530	$3,275,688
146	$9,554	$10,976	$20,530	$3,264,712
147	$9,522	$11,008	$20,530	$3,253,703
148	$9,490	$11,040	$20,530	$3,242,663
149	$9,458	$11,073	$20,530	$3,231,590
150	$9,425	$11,105	$20,530	$3,220,486
151	$9,393	$11,137	$20,530	$3,209,348
152	$9,361	$11,170	$20,530	$3,198,179
153	$9,328	$11,202	$20,530	$3,186,976
154	$9,295	$11,235	$20,530	$3,175,741
155	$9,263	$11,268	$20,530	$3,164,474
156	$9,230	$11,301	$20,530	$3,153,173

第13年供款共

$246,364

第13年利息

$112,905

第13年共還本金

$133,459

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$9,197	$11,334	$20,530	$3,141,839
158	$9,164	$11,367	$20,530	$3,130,473
159	$9,131	$11,400	$20,530	$3,119,073
160	$9,097	$11,433	$20,530	$3,107,640
161	$9,064	$11,466	$20,530	$3,096,174
162	$9,031	$11,500	$20,530	$3,084,674
163	$8,997	$11,533	$20,530	$3,073,140
164	$8,963	$11,567	$20,530	$3,061,573
165	$8,930	$11,601	$20,530	$3,049,973
166	$8,896	$11,635	$20,530	$3,038,338
167	$8,862	$11,669	$20,530	$3,026,670
168	$8,828	$11,703	$20,530	$3,014,967

第14年供款共

$246,364

第14年利息

$108,158

第14年共還本金

$138,206

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$8,794	$11,737	$20,530	$3,003,230
170	$8,759	$11,771	$20,530	$2,991,460
171	$8,725	$11,805	$20,530	$2,979,654
172	$8,691	$11,840	$20,530	$2,967,815
173	$8,656	$11,874	$20,530	$2,955,940
174	$8,621	$11,909	$20,530	$2,944,032
175	$8,587	$11,944	$20,530	$2,932,088
176	$8,552	$11,978	$20,530	$2,920,110
177	$8,517	$12,013	$20,530	$2,908,096
178	$8,482	$12,048	$20,530	$2,896,048
179	$8,447	$12,084	$20,530	$2,883,964
180	$8,412	$12,119	$20,530	$2,871,846

第15年供款共

$246,364

第15年利息

$103,242

第15年共還本金

$143,121

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$8,376	$12,154	$20,530	$2,859,692
182	$8,341	$12,190	$20,530	$2,847,502
183	$8,305	$12,225	$20,530	$2,835,277
184	$8,270	$12,261	$20,530	$2,823,016
185	$8,234	$12,297	$20,530	$2,810,720
186	$8,198	$12,332	$20,530	$2,798,387
187	$8,162	$12,368	$20,530	$2,786,019
188	$8,126	$12,404	$20,530	$2,773,614
189	$8,090	$12,441	$20,530	$2,761,174
190	$8,053	$12,477	$20,530	$2,748,697
191	$8,017	$12,513	$20,530	$2,736,184
192	$7,981	$12,550	$20,530	$2,723,634

第16年供款共

$246,364

第16年利息

$98,152

第16年共還本金

$148,212

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,944	$12,586	$20,530	$2,711,047
194	$7,907	$12,623	$20,530	$2,698,424
195	$7,870	$12,660	$20,530	$2,685,764
196	$7,833	$12,697	$20,530	$2,673,068
197	$7,796	$12,734	$20,530	$2,660,334
198	$7,759	$12,771	$20,530	$2,647,563
199	$7,722	$12,808	$20,530	$2,634,754
200	$7,685	$12,846	$20,530	$2,621,909
201	$7,647	$12,883	$20,530	$2,609,026
202	$7,610	$12,921	$20,530	$2,596,105
203	$7,572	$12,958	$20,530	$2,583,147
204	$7,534	$12,996	$20,530	$2,570,151

第17年供款共

$246,364

第17年利息

$92,881

第17年共還本金

$153,483

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,496	$13,034	$20,530	$2,557,116
206	$7,458	$13,072	$20,530	$2,544,044
207	$7,420	$13,110	$20,530	$2,530,934
208	$7,382	$13,148	$20,530	$2,517,786
209	$7,344	$13,187	$20,530	$2,504,599
210	$7,305	$13,225	$20,530	$2,491,374
211	$7,267	$13,264	$20,530	$2,478,110
212	$7,228	$13,303	$20,530	$2,464,807
213	$7,189	$13,341	$20,530	$2,451,466
214	$7,150	$13,380	$20,530	$2,438,086
215	$7,111	$13,419	$20,530	$2,424,667
216	$7,072	$13,458	$20,530	$2,411,208

第18年供款共

$246,364

第18年利息

$87,422

第18年共還本金

$158,942

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$7,033	$13,498	$20,530	$2,397,711
218	$6,993	$13,537	$20,530	$2,384,174
219	$6,954	$13,576	$20,530	$2,370,597
220	$6,914	$13,616	$20,530	$2,356,981
221	$6,875	$13,656	$20,530	$2,343,325
222	$6,835	$13,696	$20,530	$2,329,630
223	$6,795	$13,736	$20,530	$2,315,894
224	$6,755	$13,776	$20,530	$2,302,118
225	$6,715	$13,816	$20,530	$2,288,303
226	$6,674	$13,856	$20,530	$2,274,447
227	$6,634	$13,897	$20,530	$2,260,550
228	$6,593	$13,937	$20,530	$2,246,613

第19年供款共

$246,364

第19年利息

$81,769

第19年共還本金

$164,595

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,553	$13,978	$20,530	$2,232,635
230	$6,512	$14,018	$20,530	$2,218,617
231	$6,471	$14,059	$20,530	$2,204,557
232	$6,430	$14,100	$20,530	$2,190,457
233	$6,389	$14,141	$20,530	$2,176,316
234	$6,348	$14,183	$20,530	$2,162,133
235	$6,306	$14,224	$20,530	$2,147,909
236	$6,265	$14,266	$20,530	$2,133,643
237	$6,223	$14,307	$20,530	$2,119,336
238	$6,181	$14,349	$20,530	$2,104,987
239	$6,140	$14,391	$20,530	$2,090,596
240	$6,098	$14,433	$20,530	$2,076,164

第20年供款共

$246,364

第20年利息

$75,914

第20年共還本金

$170,449

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,055	$14,475	$20,530	$2,061,689
242	$6,013	$14,517	$20,530	$2,047,172
243	$5,971	$14,559	$20,530	$2,032,612
244	$5,928	$14,602	$20,530	$2,018,010
245	$5,886	$14,644	$20,530	$2,003,366
246	$5,843	$14,687	$20,530	$1,988,679
247	$5,800	$14,730	$20,530	$1,973,949
248	$5,757	$14,773	$20,530	$1,959,176
249	$5,714	$14,816	$20,530	$1,944,360
250	$5,671	$14,859	$20,530	$1,929,500
251	$5,628	$14,903	$20,530	$1,914,598
252	$5,584	$14,946	$20,530	$1,899,652

第21年供款共

$246,364

第21年利息

$69,852

第21年共還本金

$176,512

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,541	$14,990	$20,530	$1,884,662
254	$5,497	$15,033	$20,530	$1,869,629
255	$5,453	$15,077	$20,530	$1,854,551
256	$5,409	$15,121	$20,530	$1,839,430
257	$5,365	$15,165	$20,530	$1,824,265
258	$5,321	$15,210	$20,530	$1,809,055
259	$5,276	$15,254	$20,530	$1,793,801
260	$5,232	$15,298	$20,530	$1,778,503
261	$5,187	$15,343	$20,530	$1,763,160
262	$5,143	$15,388	$20,530	$1,747,772
263	$5,098	$15,433	$20,530	$1,732,340
264	$5,053	$15,478	$20,530	$1,716,862

第22年供款共

$246,364

第22年利息

$63,574

第22年共還本金

$182,790

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,008	$15,523	$20,530	$1,701,339
266	$4,962	$15,568	$20,530	$1,685,771
267	$4,917	$15,613	$20,530	$1,670,157
268	$4,871	$15,659	$20,530	$1,654,498
269	$4,826	$15,705	$20,530	$1,638,794
270	$4,780	$15,751	$20,530	$1,623,043
271	$4,734	$15,796	$20,530	$1,607,247
272	$4,688	$15,843	$20,530	$1,591,404
273	$4,642	$15,889	$20,530	$1,575,516
274	$4,595	$15,935	$20,530	$1,559,580
275	$4,549	$15,982	$20,530	$1,543,599
276	$4,502	$16,028	$20,530	$1,527,571

第23年供款共

$246,364

第23年利息

$57,073

第23年共還本金

$189,291

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,455	$16,075	$20,530	$1,511,496
278	$4,409	$16,122	$20,530	$1,495,374
279	$4,362	$16,169	$20,530	$1,479,205
280	$4,314	$16,216	$20,530	$1,462,989
281	$4,267	$16,263	$20,530	$1,446,726
282	$4,220	$16,311	$20,530	$1,430,415
283	$4,172	$16,358	$20,530	$1,414,057
284	$4,124	$16,406	$20,530	$1,397,651
285	$4,076	$16,454	$20,530	$1,381,197
286	$4,028	$16,502	$20,530	$1,364,695
287	$3,980	$16,550	$20,530	$1,348,145
288	$3,932	$16,598	$20,530	$1,331,547

第24年供款共

$246,364

第24年利息

$50,340

第24年共還本金

$196,024

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,884	$16,647	$20,530	$1,314,901
290	$3,835	$16,695	$20,530	$1,298,205
291	$3,786	$16,744	$20,530	$1,281,461
292	$3,738	$16,793	$20,530	$1,264,669
293	$3,689	$16,842	$20,530	$1,247,827
294	$3,639	$16,891	$20,530	$1,230,936
295	$3,590	$16,940	$20,530	$1,213,996
296	$3,541	$16,990	$20,530	$1,197,007
297	$3,491	$17,039	$20,530	$1,179,968
298	$3,442	$17,089	$20,530	$1,162,879
299	$3,392	$17,139	$20,530	$1,145,740
300	$3,342	$17,189	$20,530	$1,128,552

第25年供款共

$246,364

第25年利息

$43,368

第25年共還本金

$202,996

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,292	$17,239	$20,530	$1,111,313
302	$3,241	$17,289	$20,530	$1,094,024
303	$3,191	$17,339	$20,530	$1,076,684
304	$3,140	$17,390	$20,530	$1,059,294
305	$3,090	$17,441	$20,530	$1,041,854
306	$3,039	$17,492	$20,530	$1,024,362
307	$2,988	$17,543	$20,530	$1,006,820
308	$2,937	$17,594	$20,530	$989,226
309	$2,885	$17,645	$20,530	$971,581
310	$2,834	$17,697	$20,530	$953,884
311	$2,782	$17,748	$20,530	$936,136
312	$2,730	$17,800	$20,530	$918,336

第26年供款共

$246,364

第26年利息

$36,148

第26年共還本金

$210,215

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,678	$17,852	$20,530	$900,484
314	$2,626	$17,904	$20,530	$882,580
315	$2,574	$17,956	$20,530	$864,624
316	$2,522	$18,009	$20,530	$846,616
317	$2,469	$18,061	$20,530	$828,555
318	$2,417	$18,114	$20,530	$810,441
319	$2,364	$18,167	$20,530	$792,274
320	$2,311	$18,220	$20,530	$774,055
321	$2,258	$18,273	$20,530	$755,782
322	$2,204	$18,326	$20,530	$737,456
323	$2,151	$18,379	$20,530	$719,077
324	$2,097	$18,433	$20,530	$700,644

第27年供款共

$246,364

第27年利息

$28,672

第27年共還本金

$217,692

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,044	$18,487	$20,530	$682,157
326	$1,990	$18,541	$20,530	$663,616
327	$1,936	$18,595	$20,530	$645,022
328	$1,881	$18,649	$20,530	$626,373
329	$1,827	$18,703	$20,530	$607,669
330	$1,772	$18,758	$20,530	$588,911
331	$1,718	$18,813	$20,530	$570,099
332	$1,663	$18,868	$20,530	$551,231
333	$1,608	$18,923	$20,530	$532,309
334	$1,553	$18,978	$20,530	$513,331
335	$1,497	$19,033	$20,530	$494,298
336	$1,442	$19,089	$20,530	$475,209

第28年供款共

$246,364

第28年利息

$20,929

第28年共還本金

$225,435

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,386	$19,144	$20,530	$456,065
338	$1,330	$19,200	$20,530	$436,865
339	$1,274	$19,256	$20,530	$417,608
340	$1,218	$19,312	$20,530	$398,296
341	$1,162	$19,369	$20,530	$378,928
342	$1,105	$19,425	$20,530	$359,502
343	$1,049	$19,482	$20,530	$340,021
344	$992	$19,539	$20,530	$320,482
345	$935	$19,596	$20,530	$300,886
346	$878	$19,653	$20,530	$281,234
347	$820	$19,710	$20,530	$261,524
348	$763	$19,768	$20,530	$241,756

第29年供款共

$246,364

第29年利息

$12,911

第29年共還本金

$233,453

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$705	$19,825	$20,530	$221,931
350	$647	$19,883	$20,530	$202,048
351	$589	$19,941	$20,530	$182,107
352	$531	$19,999	$20,530	$162,108
353	$473	$20,058	$20,530	$142,050
354	$414	$20,116	$20,530	$121,934
355	$356	$20,175	$20,530	$101,759
356	$297	$20,234	$20,530	$81,526
357	$238	$20,293	$20,530	$61,233
358	$179	$20,352	$20,530	$40,882
359	$119	$20,411	$20,530	$20,471
360	$60	$20,471	$20,530	$0

第30年供款共

$246,364

第30年利息

$4,608

第30年共還本金

$241,756

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$11,148,917

Disclaimer

Recommended properties

Mort. Insurance
info