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$11,275,792

Monthly Payment
$20,933

Down Payment

$3,410,000

Total Loan

$4,590,000

Total int. paid

$2,945,792

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$3,740,000

Base on DTI ratio

$41,866

Budget of property purchase

HK$3,740,000

Down Payment

$3,410,000
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

$41,866

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 DOUBLE COVE PH 01 BLK 03

thumb_up

DOUBLE COVE PH 01 BLK 03

491 ft²

@15,886

GFA

638 ft²

@12,226

directions_run Sale real_estate_agent Rare transfer_within_a_station Quality Migrant

Sale$7.8 M

491 ft²

@15,886

GFA

638 ft²

@12,226

Sale$7.8 M

directions_run Sale real_estate_agent Rare transfer_within_a_station Quality Migrant

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

660 ft²

@13,333

GFA

1,094 ft²

@8,044

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.8 M

660 ft²

@13,333

GFA

1,094 ft²

@8,044

Sale$8.8 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

595 ft²

@12,941

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$7.7 M

595 ft²

@12,941

Sale$7.7 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Tai Po MONT VERT PH 01 TWR 08

thumb_up

MONT VERT PH 01 TWR 08

942 ft²

@8,811

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$8.3 M

942 ft²

@8,811

Sale$8.3 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@11,007

GFA

927 ft²

@8,846

local_fire_department HIT

Sale$8.2 M

745 ft²

@11,007

GFA

927 ft²

@8,846

Sale$8.2 M

local_fire_department HIT

Shatin DRAGONS RANGE COURT A TWR 01

thumb_up

DRAGONS RANGE

662 ft²

@10,574

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Sale$7 M

662 ft²

@10,574

Sale$7 M

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

Sai Kung THE MEDITERRANEAN TWR 05

thumb_up

THE MEDITERRANEAN

566 ft²

@13,781

local_fire_department HIT

Sale$7.8 M

566 ft²

@13,781

Sale$7.8 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

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

761 ft²

@11,406

GFA

990 ft²

@8,768

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Sale$8.68 M

761 ft²

@11,406

GFA

990 ft²

@8,768

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02

523 ft²

@14,111

local_fire_department HIT

Sale$7.38 M

523 ft²

@14,111

Sale$7.38 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$27,471	$21,109	$17,298	$14,763
1.500	$28,492	$22,149	$18,357	$15,841
2.000	$29,537	$23,220	$19,455	$16,966
2.500	$30,606	$24,323	$20,592	$18,136
3.000	$31,698	$25,456	$21,766	$19,352
3.500	$32,813	$26,620	$22,979	$20,611
3.625	$33,096	$26,916	$23,287	$20,933
4.000	$33,952	$27,814	$24,228	$21,913
4.500	$35,113	$29,039	$25,513	$23,257
5.000	$36,297	$30,292	$26,833	$24,640
5.500	$37,504	$31,574	$28,187	$26,062
6.000	$38,733	$32,884	$29,573	$27,519

Monthly Payment$20,933

Term

30Year

Loan amount

$4,590,000

Total int. paid

$2,945,792

Total Loan and Interest

$7,535,792

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$13,866	$7,067	$20,933	$4,582,933
2	$13,844	$7,088	$20,933	$4,575,844
3	$13,823	$7,110	$20,933	$4,568,735
4	$13,801	$7,131	$20,933	$4,561,603
5	$13,780	$7,153	$20,933	$4,554,450
6	$13,758	$7,175	$20,933	$4,547,276
7	$13,737	$7,196	$20,933	$4,540,080
8	$13,715	$7,218	$20,933	$4,532,862
9	$13,693	$7,240	$20,933	$4,525,622
10	$13,671	$7,262	$20,933	$4,518,360
11	$13,649	$7,284	$20,933	$4,511,077
12	$13,627	$7,306	$20,933	$4,503,771

第1年供款共

$251,193

第1年利息

$164,964

第1年共還本金

$86,229

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$13,605	$7,328	$20,933	$4,496,444
14	$13,583	$7,350	$20,933	$4,489,094
15	$13,561	$7,372	$20,933	$4,481,722
16	$13,539	$7,394	$20,933	$4,474,328
17	$13,516	$7,417	$20,933	$4,466,911
18	$13,494	$7,439	$20,933	$4,459,472
19	$13,471	$7,461	$20,933	$4,452,011
20	$13,449	$7,484	$20,933	$4,444,527
21	$13,426	$7,507	$20,933	$4,437,020
22	$13,403	$7,529	$20,933	$4,429,491
23	$13,381	$7,552	$20,933	$4,421,939
24	$13,358	$7,575	$20,933	$4,414,364

第2年供款共

$251,193

第2年利息

$161,786

第2年共還本金

$89,407

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$13,335	$7,598	$20,933	$4,406,766
26	$13,312	$7,621	$20,933	$4,399,146
27	$13,289	$7,644	$20,933	$4,391,502
28	$13,266	$7,667	$20,933	$4,383,835
29	$13,243	$7,690	$20,933	$4,376,145
30	$13,220	$7,713	$20,933	$4,368,432
31	$13,196	$7,736	$20,933	$4,360,696
32	$13,173	$7,760	$20,933	$4,352,936
33	$13,149	$7,783	$20,933	$4,345,153
34	$13,126	$7,807	$20,933	$4,337,346
35	$13,102	$7,830	$20,933	$4,329,516
36	$13,079	$7,854	$20,933	$4,321,662

第3年供款共

$251,193

第3年利息

$158,491

第3年共還本金

$92,703

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$13,055	$7,878	$20,933	$4,313,784
38	$13,031	$7,902	$20,933	$4,305,882
39	$13,007	$7,925	$20,933	$4,297,957
40	$12,983	$7,949	$20,933	$4,290,008
41	$12,959	$7,973	$20,933	$4,282,034
42	$12,935	$7,997	$20,933	$4,274,037
43	$12,911	$8,022	$20,933	$4,266,015
44	$12,887	$8,046	$20,933	$4,257,969
45	$12,863	$8,070	$20,933	$4,249,899
46	$12,838	$8,095	$20,933	$4,241,805
47	$12,814	$8,119	$20,933	$4,233,686
48	$12,789	$8,143	$20,933	$4,225,542

第4年供款共

$251,193

第4年利息

$155,074

第4年共還本金

$96,119

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$12,765	$8,168	$20,933	$4,217,374
50	$12,740	$8,193	$20,933	$4,209,181
51	$12,715	$8,218	$20,933	$4,200,964
52	$12,690	$8,242	$20,933	$4,192,721
53	$12,666	$8,267	$20,933	$4,184,454
54	$12,641	$8,292	$20,933	$4,176,162
55	$12,615	$8,317	$20,933	$4,167,845
56	$12,590	$8,342	$20,933	$4,159,502
57	$12,565	$8,368	$20,933	$4,151,135
58	$12,540	$8,393	$20,933	$4,142,742
59	$12,515	$8,418	$20,933	$4,134,324
60	$12,489	$8,444	$20,933	$4,125,880

第5年供款共

$251,193

第5年利息

$151,531

第5年共還本金

$99,662

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$12,464	$8,469	$20,933	$4,117,411
62	$12,438	$8,495	$20,933	$4,108,916
63	$12,412	$8,520	$20,933	$4,100,396
64	$12,387	$8,546	$20,933	$4,091,850
65	$12,361	$8,572	$20,933	$4,083,278
66	$12,335	$8,598	$20,933	$4,074,680
67	$12,309	$8,624	$20,933	$4,066,056
68	$12,283	$8,650	$20,933	$4,057,406
69	$12,257	$8,676	$20,933	$4,048,730
70	$12,231	$8,702	$20,933	$4,040,028
71	$12,204	$8,729	$20,933	$4,031,299
72	$12,178	$8,755	$20,933	$4,022,544

第6年供款共

$251,193

第6年利息

$147,857

第6年共還本金

$103,336

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$12,151	$8,781	$20,933	$4,013,763
74	$12,125	$8,808	$20,933	$4,004,955
75	$12,098	$8,834	$20,933	$3,996,121
76	$12,072	$8,861	$20,933	$3,987,260
77	$12,045	$8,888	$20,933	$3,978,372
78	$12,018	$8,915	$20,933	$3,969,457
79	$11,991	$8,942	$20,933	$3,960,515
80	$11,964	$8,969	$20,933	$3,951,547
81	$11,937	$8,996	$20,933	$3,942,551
82	$11,910	$9,023	$20,933	$3,933,528
83	$11,883	$9,050	$20,933	$3,924,478
84	$11,855	$9,078	$20,933	$3,915,400

第7年供款共

$251,193

第7年利息

$144,049

第7年共還本金

$107,144

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$11,828	$9,105	$20,933	$3,906,295
86	$11,800	$9,132	$20,933	$3,897,163
87	$11,773	$9,160	$20,933	$3,888,003
88	$11,745	$9,188	$20,933	$3,878,815
89	$11,717	$9,216	$20,933	$3,869,599
90	$11,689	$9,243	$20,933	$3,860,356
91	$11,661	$9,271	$20,933	$3,851,085
92	$11,633	$9,299	$20,933	$3,841,785
93	$11,605	$9,327	$20,933	$3,832,458
94	$11,577	$9,356	$20,933	$3,823,102
95	$11,549	$9,384	$20,933	$3,813,719
96	$11,521	$9,412	$20,933	$3,804,307

第8年供款共

$251,193

第8年利息

$140,100

第8年共還本金

$111,094

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$11,492	$9,441	$20,933	$3,794,866
98	$11,464	$9,469	$20,933	$3,785,397
99	$11,435	$9,498	$20,933	$3,775,899
100	$11,406	$9,526	$20,933	$3,766,373
101	$11,378	$9,555	$20,933	$3,756,818
102	$11,349	$9,584	$20,933	$3,747,234
103	$11,320	$9,613	$20,933	$3,737,621
104	$11,291	$9,642	$20,933	$3,727,979
105	$11,262	$9,671	$20,933	$3,718,307
106	$11,232	$9,700	$20,933	$3,708,607
107	$11,203	$9,730	$20,933	$3,698,877
108	$11,174	$9,759	$20,933	$3,689,118

第9年供款共

$251,193

第9年利息

$136,005

第9年共還本金

$115,188

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$11,144	$9,789	$20,933	$3,679,330
110	$11,115	$9,818	$20,933	$3,669,512
111	$11,085	$9,848	$20,933	$3,659,664
112	$11,055	$9,878	$20,933	$3,649,786
113	$11,025	$9,907	$20,933	$3,639,879
114	$10,995	$9,937	$20,933	$3,629,942
115	$10,965	$9,967	$20,933	$3,619,974
116	$10,935	$9,997	$20,933	$3,609,977
117	$10,905	$10,028	$20,933	$3,599,949
118	$10,875	$10,058	$20,933	$3,589,891
119	$10,844	$10,088	$20,933	$3,579,803
120	$10,814	$10,119	$20,933	$3,569,684

第10年供款共

$251,193

第10年利息

$131,759

第10年共還本金

$119,434

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$10,783	$10,149	$20,933	$3,559,535
122	$10,753	$10,180	$20,933	$3,549,355
123	$10,722	$10,211	$20,933	$3,539,144
124	$10,691	$10,242	$20,933	$3,528,903
125	$10,660	$10,273	$20,933	$3,518,630
126	$10,629	$10,304	$20,933	$3,508,327
127	$10,598	$10,335	$20,933	$3,497,992
128	$10,567	$10,366	$20,933	$3,487,626
129	$10,536	$10,397	$20,933	$3,477,229
130	$10,504	$10,429	$20,933	$3,466,800
131	$10,473	$10,460	$20,933	$3,456,340
132	$10,441	$10,492	$20,933	$3,445,848

第11年供款共

$251,193

第11年利息

$127,357

第11年共還本金

$123,836

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$10,409	$10,523	$20,933	$3,435,325
134	$10,378	$10,555	$20,933	$3,424,770
135	$10,346	$10,587	$20,933	$3,414,183
136	$10,314	$10,619	$20,933	$3,403,564
137	$10,282	$10,651	$20,933	$3,392,912
138	$10,249	$10,683	$20,933	$3,382,229
139	$10,217	$10,716	$20,933	$3,371,513
140	$10,185	$10,748	$20,933	$3,360,766
141	$10,152	$10,780	$20,933	$3,349,985
142	$10,120	$10,813	$20,933	$3,339,172
143	$10,087	$10,846	$20,933	$3,328,326
144	$10,054	$10,878	$20,933	$3,317,448

第12年供款共

$251,193

第12年利息

$122,793

第12年共還本金

$128,400

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$10,021	$10,911	$20,933	$3,306,537
146	$9,988	$10,944	$20,933	$3,295,592
147	$9,955	$10,977	$20,933	$3,284,615
148	$9,922	$11,010	$20,933	$3,273,605
149	$9,889	$11,044	$20,933	$3,262,561
150	$9,856	$11,077	$20,933	$3,251,484
151	$9,822	$11,111	$20,933	$3,240,373
152	$9,789	$11,144	$20,933	$3,229,229
153	$9,755	$11,178	$20,933	$3,218,051
154	$9,721	$11,212	$20,933	$3,206,840
155	$9,687	$11,245	$20,933	$3,195,594
156	$9,653	$11,279	$20,933	$3,184,315

第13年供款共

$251,193

第13年利息

$118,060

第13年共還本金

$133,133

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$9,619	$11,313	$20,933	$3,173,001
158	$9,585	$11,348	$20,933	$3,161,654
159	$9,551	$11,382	$20,933	$3,150,272
160	$9,516	$11,416	$20,933	$3,138,856
161	$9,482	$11,451	$20,933	$3,127,405
162	$9,447	$11,485	$20,933	$3,115,919
163	$9,413	$11,520	$20,933	$3,104,399
164	$9,378	$11,555	$20,933	$3,092,844
165	$9,343	$11,590	$20,933	$3,081,255
166	$9,308	$11,625	$20,933	$3,069,630
167	$9,273	$11,660	$20,933	$3,057,970
168	$9,238	$11,695	$20,933	$3,046,275

第14年供款共

$251,193

第14年利息

$113,153

第14年共還本金

$138,040

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$9,202	$11,730	$20,933	$3,034,544
170	$9,167	$11,766	$20,933	$3,022,778
171	$9,131	$11,801	$20,933	$3,010,977
172	$9,096	$11,837	$20,933	$2,999,140
173	$9,060	$11,873	$20,933	$2,987,267
174	$9,024	$11,909	$20,933	$2,975,358
175	$8,988	$11,945	$20,933	$2,963,414
176	$8,952	$11,981	$20,933	$2,951,433
177	$8,916	$12,017	$20,933	$2,939,416
178	$8,879	$12,053	$20,933	$2,927,363
179	$8,843	$12,090	$20,933	$2,915,273
180	$8,807	$12,126	$20,933	$2,903,147

第15年供款共

$251,193

第15年利息

$108,065

第15年共還本金

$143,128

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$8,770	$12,163	$20,933	$2,890,984
182	$8,733	$12,200	$20,933	$2,878,784
183	$8,696	$12,236	$20,933	$2,866,548
184	$8,659	$12,273	$20,933	$2,854,274
185	$8,622	$12,310	$20,933	$2,841,964
186	$8,585	$12,348	$20,933	$2,829,616
187	$8,548	$12,385	$20,933	$2,817,231
188	$8,510	$12,422	$20,933	$2,804,809
189	$8,473	$12,460	$20,933	$2,792,349
190	$8,435	$12,498	$20,933	$2,779,852
191	$8,397	$12,535	$20,933	$2,767,316
192	$8,360	$12,573	$20,933	$2,754,743

第16年供款共

$251,193

第16年利息

$102,790

第16年共還本金

$148,404

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$8,322	$12,611	$20,933	$2,742,132
194	$8,284	$12,649	$20,933	$2,729,483
195	$8,245	$12,687	$20,933	$2,716,795
196	$8,207	$12,726	$20,933	$2,704,070
197	$8,169	$12,764	$20,933	$2,691,305
198	$8,130	$12,803	$20,933	$2,678,503
199	$8,091	$12,841	$20,933	$2,665,661
200	$8,053	$12,880	$20,933	$2,652,781
201	$8,014	$12,919	$20,933	$2,639,862
202	$7,975	$12,958	$20,933	$2,626,904
203	$7,935	$12,997	$20,933	$2,613,906
204	$7,896	$13,037	$20,933	$2,600,870

第17年供款共

$251,193

第17年利息

$97,320

第17年共還本金

$153,873

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,857	$13,076	$20,933	$2,587,794
206	$7,817	$13,115	$20,933	$2,574,678
207	$7,778	$13,155	$20,933	$2,561,523
208	$7,738	$13,195	$20,933	$2,548,328
209	$7,698	$13,235	$20,933	$2,535,094
210	$7,658	$13,275	$20,933	$2,521,819
211	$7,618	$13,315	$20,933	$2,508,504
212	$7,578	$13,355	$20,933	$2,495,149
213	$7,537	$13,395	$20,933	$2,481,754
214	$7,497	$13,436	$20,933	$2,468,318
215	$7,456	$13,476	$20,933	$2,454,842
216	$7,416	$13,517	$20,933	$2,441,325

第18年供款共

$251,193

第18年利息

$91,648

第18年共還本金

$159,545

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$7,375	$13,558	$20,933	$2,427,767
218	$7,334	$13,599	$20,933	$2,414,168
219	$7,293	$13,640	$20,933	$2,400,528
220	$7,252	$13,681	$20,933	$2,386,847
221	$7,210	$13,722	$20,933	$2,373,124
222	$7,169	$13,764	$20,933	$2,359,360
223	$7,127	$13,806	$20,933	$2,345,555
224	$7,086	$13,847	$20,933	$2,331,708
225	$7,044	$13,889	$20,933	$2,317,819
226	$7,002	$13,931	$20,933	$2,303,888
227	$6,960	$13,973	$20,933	$2,289,914
228	$6,917	$14,015	$20,933	$2,275,899

第19年供款共

$251,193

第19年利息

$85,768

第19年共還本金

$165,426

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,875	$14,058	$20,933	$2,261,842
230	$6,833	$14,100	$20,933	$2,247,741
231	$6,790	$14,143	$20,933	$2,233,599
232	$6,747	$14,185	$20,933	$2,219,413
233	$6,704	$14,228	$20,933	$2,205,185
234	$6,661	$14,271	$20,933	$2,190,914
235	$6,618	$14,314	$20,933	$2,176,599
236	$6,575	$14,358	$20,933	$2,162,242
237	$6,532	$14,401	$20,933	$2,147,841
238	$6,488	$14,444	$20,933	$2,133,396
239	$6,445	$14,488	$20,933	$2,118,908
240	$6,401	$14,532	$20,933	$2,104,376

第20年供款共

$251,193

第20年利息

$79,670

第20年共還本金

$171,523

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$6,357	$14,576	$20,933	$2,089,801
242	$6,313	$14,620	$20,933	$2,075,181
243	$6,269	$14,664	$20,933	$2,060,517
244	$6,224	$14,708	$20,933	$2,045,808
245	$6,180	$14,753	$20,933	$2,031,056
246	$6,135	$14,797	$20,933	$2,016,258
247	$6,091	$14,842	$20,933	$2,001,416
248	$6,046	$14,887	$20,933	$1,986,530
249	$6,001	$14,932	$20,933	$1,971,598
250	$5,956	$14,977	$20,933	$1,956,621
251	$5,911	$15,022	$20,933	$1,941,599
252	$5,865	$15,068	$20,933	$1,926,531

第21年供款共

$251,193

第21年利息

$73,348

第21年共還本金

$177,845

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,820	$15,113	$20,933	$1,911,418
254	$5,774	$15,159	$20,933	$1,896,260
255	$5,728	$15,204	$20,933	$1,881,055
256	$5,682	$15,250	$20,933	$1,865,805
257	$5,636	$15,296	$20,933	$1,850,508
258	$5,590	$15,343	$20,933	$1,835,166
259	$5,544	$15,389	$20,933	$1,819,777
260	$5,497	$15,436	$20,933	$1,804,341
261	$5,451	$15,482	$20,933	$1,788,859
262	$5,404	$15,529	$20,933	$1,773,330
263	$5,357	$15,576	$20,933	$1,757,754
264	$5,310	$15,623	$20,933	$1,742,131

第22年供款共

$251,193

第22年利息

$66,793

第22年共還本金

$184,400

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$5,263	$15,670	$20,933	$1,726,461
266	$5,215	$15,717	$20,933	$1,710,744
267	$5,168	$15,765	$20,933	$1,694,979
268	$5,120	$15,813	$20,933	$1,679,167
269	$5,072	$15,860	$20,933	$1,663,306
270	$5,025	$15,908	$20,933	$1,647,398
271	$4,977	$15,956	$20,933	$1,631,442
272	$4,928	$16,004	$20,933	$1,615,437
273	$4,880	$16,053	$20,933	$1,599,385
274	$4,831	$16,101	$20,933	$1,583,283
275	$4,783	$16,150	$20,933	$1,567,133
276	$4,734	$16,199	$20,933	$1,550,935

第23年供款共

$251,193

第23年利息

$59,996

第23年共還本金

$191,197

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,685	$16,248	$20,933	$1,534,687
278	$4,636	$16,297	$20,933	$1,518,390
279	$4,587	$16,346	$20,933	$1,502,044
280	$4,537	$16,395	$20,933	$1,485,649
281	$4,488	$16,445	$20,933	$1,469,204
282	$4,438	$16,495	$20,933	$1,452,710
283	$4,388	$16,544	$20,933	$1,436,165
284	$4,338	$16,594	$20,933	$1,419,571
285	$4,288	$16,644	$20,933	$1,402,926
286	$4,238	$16,695	$20,933	$1,386,232
287	$4,188	$16,745	$20,933	$1,369,487
288	$4,137	$16,796	$20,933	$1,352,691

第24年供款共

$251,193

第24年利息

$52,949

第24年共還本金

$198,244

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,086	$16,847	$20,933	$1,335,844
290	$4,035	$16,897	$20,933	$1,318,947
291	$3,984	$16,948	$20,933	$1,301,998
292	$3,933	$17,000	$20,933	$1,284,999
293	$3,882	$17,051	$20,933	$1,267,948
294	$3,830	$17,102	$20,933	$1,250,845
295	$3,779	$17,154	$20,933	$1,233,691
296	$3,727	$17,206	$20,933	$1,216,485
297	$3,675	$17,258	$20,933	$1,199,227
298	$3,623	$17,310	$20,933	$1,181,917
299	$3,570	$17,362	$20,933	$1,164,555
300	$3,518	$17,415	$20,933	$1,147,140

第25年供款共

$251,193

第25年利息

$45,642

第25年共還本金

$205,551

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,465	$17,467	$20,933	$1,129,673
302	$3,413	$17,520	$20,933	$1,112,152
303	$3,360	$17,573	$20,933	$1,094,579
304	$3,307	$17,626	$20,933	$1,076,953
305	$3,253	$17,679	$20,933	$1,059,274
306	$3,200	$17,733	$20,933	$1,041,541
307	$3,146	$17,786	$20,933	$1,023,754
308	$3,093	$17,840	$20,933	$1,005,914
309	$3,039	$17,894	$20,933	$988,020
310	$2,985	$17,948	$20,933	$970,072
311	$2,930	$18,002	$20,933	$952,070
312	$2,876	$18,057	$20,933	$934,013

第26年供款共

$251,193

第26年利息

$38,066

第26年共還本金

$213,127

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,821	$18,111	$20,933	$915,902
314	$2,767	$18,166	$20,933	$897,736
315	$2,712	$18,221	$20,933	$879,515
316	$2,657	$18,276	$20,933	$861,239
317	$2,602	$18,331	$20,933	$842,908
318	$2,546	$18,386	$20,933	$824,521
319	$2,491	$18,442	$20,933	$806,079
320	$2,435	$18,498	$20,933	$787,582
321	$2,379	$18,554	$20,933	$769,028
322	$2,323	$18,610	$20,933	$750,418
323	$2,267	$18,666	$20,933	$731,752
324	$2,211	$18,722	$20,933	$713,030

第27年供款共

$251,193

第27年利息

$30,210

第27年共還本金

$220,983

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,154	$18,779	$20,933	$694,251
326	$2,097	$18,836	$20,933	$675,416
327	$2,040	$18,892	$20,933	$656,523
328	$1,983	$18,950	$20,933	$637,574
329	$1,926	$19,007	$20,933	$618,567
330	$1,869	$19,064	$20,933	$599,503
331	$1,811	$19,122	$20,933	$580,381
332	$1,753	$19,180	$20,933	$561,202
333	$1,695	$19,237	$20,933	$541,964
334	$1,637	$19,296	$20,933	$522,669
335	$1,579	$19,354	$20,933	$503,315
336	$1,520	$19,412	$20,933	$483,903

第28年供款共

$251,193

第28年利息

$22,065

第28年共還本金

$229,128

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,462	$19,471	$20,933	$464,432
338	$1,403	$19,530	$20,933	$444,902
339	$1,344	$19,589	$20,933	$425,313
340	$1,285	$19,648	$20,933	$405,665
341	$1,225	$19,707	$20,933	$385,958
342	$1,166	$19,767	$20,933	$366,191
343	$1,106	$19,827	$20,933	$346,364
344	$1,046	$19,886	$20,933	$326,478
345	$986	$19,947	$20,933	$306,531
346	$926	$20,007	$20,933	$286,525
347	$866	$20,067	$20,933	$266,457
348	$805	$20,128	$20,933	$246,330

第29年供款共

$251,193

第29年利息

$13,620

第29年共還本金

$237,573

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$744	$20,189	$20,933	$226,141
350	$683	$20,250	$20,933	$205,891
351	$622	$20,311	$20,933	$185,580
352	$561	$20,372	$20,933	$165,208
353	$499	$20,434	$20,933	$144,775
354	$437	$20,495	$20,933	$124,279
355	$375	$20,557	$20,933	$103,722
356	$313	$20,619	$20,933	$83,102
357	$251	$20,682	$20,933	$62,421
358	$189	$20,744	$20,933	$41,677
359	$126	$20,807	$20,933	$20,870
360	$63	$20,870	$20,933	$0

第30年供款共

$251,193

第30年利息

$4,864

第30年共還本金

$246,330

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$11,275,792

Disclaimer

Recommended properties

Mort. Insurance
info