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$11,853,398

Monthly Payment
$25,038

Down Payment

$2,510,000

Total Loan

$5,490,000

Total int. paid

$3,523,398

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,840,000

Base on DTI ratio

$50,074

Budget of property purchase

HK$2,840,000

Down Payment

$2,510,000
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

$50,074

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 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW

510 ft²

@14,706

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.5 M

510 ft²

@14,706

Sale$7.5 M

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

511 ft²

@13,699

GFA

663 ft²

@10,558

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

511 ft²

@13,699

GFA

663 ft²

@10,558

Sale$7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,583

GFA

878 ft²

@9,544

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8.38 M

666 ft²

@12,583

GFA

878 ft²

@9,544

Sale$8.38 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Shatin RAVANA GDN

thumb_up

RAVANA GDN

542 ft²

@13,284

GFA

659 ft²

@10,926

hotel_class King

Sale$7.2 M

542 ft²

@13,284

GFA

659 ft²

@10,926

Sale$7.2 M

hotel_class King

Tai Po THE REGENT TWR 08

thumb_up

THE REGENT TWR 08

551 ft²

@13,793

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.6 M

551 ft²

@13,793

Sale$7.6 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin THE MET. ACAPPELLA WING 1

thumb_up

THE MET. ACAPPELLA WING 1

389 ft²

@17,995

local_fire_department HIT

Sale$7 M

389 ft²

@17,995

Sale$7 M

local_fire_department HIT

Sole

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

818 ft²

@10,452

GFA

1,060 ft²

@8,066

real_estate_agent Rare

Sale$8.55 M

818 ft²

@10,452

GFA

1,060 ft²

@8,066

Sale$8.55 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

512 ft²

@14,063

local_fire_department HIT

Sale$7.2 M

512 ft²

@14,063

Sale$7.2 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,204

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Sale$8.28 M

511 ft²

@16,204

Sale$8.28 M

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

466 ft²

@15,622

GFA

635 ft²

@11,465

local_fire_department HIT hotel_class King

Sale$7.28 M

466 ft²

@15,622

GFA

635 ft²

@11,465

Sale$7.28 M

local_fire_department HIT hotel_class King

Ma On Shan WU KAI SHA

thumb_up

WU KAI SHA LANE 3

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Shatin GRANDVILLE TWR B

thumb_up

GRANDVILLE TWR B

602 ft²

@14,452

GFA

756 ft²

@11,508

local_fire_department HIT local_offer Good Catch

Sale$8.7 M

602 ft²

@14,452

GFA

756 ft²

@11,508

Sale$8.7 M

local_fire_department HIT local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$32,857	$25,248	$20,690	$17,658
1.500	$34,079	$26,492	$21,957	$18,947
2.000	$35,329	$27,773	$23,270	$20,292
2.500	$36,607	$29,092	$24,629	$21,692
3.000	$37,913	$30,447	$26,034	$23,146
3.500	$39,247	$31,840	$27,484	$24,653
3.625	$39,585	$32,194	$27,854	$25,037
4.000	$40,609	$33,268	$28,978	$26,210
4.500	$41,998	$34,732	$30,515	$27,817
5.000	$43,415	$36,232	$32,094	$29,472
5.500	$44,858	$37,765	$33,713	$31,172
6.000	$46,328	$39,332	$35,372	$32,915

Monthly Payment$25,038

Term

30Year

Loan amount

$5,490,000

Total int. paid

$3,523,398

Total Loan and Interest

$9,013,398

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,584	$8,453	$25,037	$5,481,547
2	$16,559	$8,478	$25,037	$5,473,069
3	$16,533	$8,504	$25,037	$5,464,565
4	$16,508	$8,530	$25,037	$5,456,035
5	$16,482	$8,555	$25,037	$5,447,480
6	$16,456	$8,581	$25,037	$5,438,898
7	$16,430	$8,607	$25,037	$5,430,291
8	$16,404	$8,633	$25,037	$5,421,658
9	$16,378	$8,659	$25,037	$5,412,999
10	$16,352	$8,685	$25,037	$5,404,313
11	$16,326	$8,712	$25,037	$5,395,602
12	$16,299	$8,738	$25,037	$5,386,864

第1年供款共

$300,447

第1年利息

$197,310

第1年共還本金

$103,136

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,273	$8,764	$25,037	$5,378,099
14	$16,246	$8,791	$25,037	$5,369,308
15	$16,220	$8,817	$25,037	$5,360,491
16	$16,193	$8,844	$25,037	$5,351,647
17	$16,166	$8,871	$25,037	$5,342,776
18	$16,140	$8,898	$25,037	$5,333,878
19	$16,113	$8,924	$25,037	$5,324,954
20	$16,086	$8,951	$25,037	$5,316,003
21	$16,059	$8,978	$25,037	$5,307,024
22	$16,032	$9,006	$25,037	$5,298,018
23	$16,004	$9,033	$25,037	$5,288,986
24	$15,977	$9,060	$25,037	$5,279,926

第2年供款共

$300,447

第2年利息

$193,509

第2年共還本金

$106,938

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,950	$9,087	$25,037	$5,270,838
26	$15,922	$9,115	$25,037	$5,261,723
27	$15,895	$9,142	$25,037	$5,252,581
28	$15,867	$9,170	$25,037	$5,243,411
29	$15,839	$9,198	$25,037	$5,234,213
30	$15,812	$9,226	$25,037	$5,224,988
31	$15,784	$9,253	$25,037	$5,215,734
32	$15,756	$9,281	$25,037	$5,206,453
33	$15,728	$9,309	$25,037	$5,197,143
34	$15,700	$9,338	$25,037	$5,187,806
35	$15,671	$9,366	$25,037	$5,178,440
36	$15,643	$9,394	$25,037	$5,169,046

第3年供款共

$300,447

第3年利息

$189,567

第3年共還本金

$110,879

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,615	$9,422	$25,037	$5,159,624
38	$15,586	$9,451	$25,037	$5,150,173
39	$15,558	$9,479	$25,037	$5,140,694
40	$15,529	$9,508	$25,037	$5,131,185
41	$15,500	$9,537	$25,037	$5,121,649
42	$15,472	$9,566	$25,037	$5,112,083
43	$15,443	$9,594	$25,037	$5,102,489
44	$15,414	$9,623	$25,037	$5,092,865
45	$15,385	$9,653	$25,037	$5,083,213
46	$15,356	$9,682	$25,037	$5,073,531
47	$15,326	$9,711	$25,037	$5,063,820
48	$15,297	$9,740	$25,037	$5,054,080

第4年供款共

$300,447

第4年利息

$185,480

第4年共還本金

$114,966

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,268	$9,770	$25,037	$5,044,310
50	$15,238	$9,799	$25,037	$5,034,511
51	$15,208	$9,829	$25,037	$5,024,682
52	$15,179	$9,858	$25,037	$5,014,824
53	$15,149	$9,888	$25,037	$5,004,935
54	$15,119	$9,918	$25,037	$4,995,017
55	$15,089	$9,948	$25,037	$4,985,069
56	$15,059	$9,978	$25,037	$4,975,091
57	$15,029	$10,008	$25,037	$4,965,083
58	$14,999	$10,039	$25,037	$4,955,044
59	$14,968	$10,069	$25,037	$4,944,975
60	$14,938	$10,099	$25,037	$4,934,876

第5年供款共

$300,447

第5年利息

$181,243

第5年共還本金

$119,204

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$14,907	$10,130	$25,037	$4,924,746
62	$14,877	$10,160	$25,037	$4,914,586
63	$14,846	$10,191	$25,037	$4,904,395
64	$14,815	$10,222	$25,037	$4,894,173
65	$14,784	$10,253	$25,037	$4,883,920
66	$14,754	$10,284	$25,037	$4,873,637
67	$14,722	$10,315	$25,037	$4,863,322
68	$14,691	$10,346	$25,037	$4,852,976
69	$14,660	$10,377	$25,037	$4,842,599
70	$14,629	$10,409	$25,037	$4,832,190
71	$14,597	$10,440	$25,037	$4,821,750
72	$14,566	$10,472	$25,037	$4,811,279

第6年供款共

$300,447

第6年利息

$176,849

第6年共還本金

$123,597

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,534	$10,503	$25,037	$4,800,775
74	$14,502	$10,535	$25,037	$4,790,241
75	$14,471	$10,567	$25,037	$4,779,674
76	$14,439	$10,599	$25,037	$4,769,075
77	$14,407	$10,631	$25,037	$4,758,445
78	$14,374	$10,663	$25,037	$4,747,782
79	$14,342	$10,695	$25,037	$4,737,087
80	$14,310	$10,727	$25,037	$4,726,360
81	$14,278	$10,760	$25,037	$4,715,600
82	$14,245	$10,792	$25,037	$4,704,808
83	$14,212	$10,825	$25,037	$4,693,983
84	$14,180	$10,857	$25,037	$4,683,126

第7年供款共

$300,447

第7年利息

$172,294

第7年共還本金

$128,153

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$14,147	$10,890	$25,037	$4,672,235
86	$14,114	$10,923	$25,037	$4,661,312
87	$14,081	$10,956	$25,037	$4,650,356
88	$14,048	$10,989	$25,037	$4,639,367
89	$14,015	$11,022	$25,037	$4,628,344
90	$13,981	$11,056	$25,037	$4,617,288
91	$13,948	$11,089	$25,037	$4,606,199
92	$13,915	$11,123	$25,037	$4,595,077
93	$13,881	$11,156	$25,037	$4,583,920
94	$13,847	$11,190	$25,037	$4,572,730
95	$13,813	$11,224	$25,037	$4,561,507
96	$13,780	$11,258	$25,037	$4,550,249

第8年供款共

$300,447

第8年利息

$167,570

第8年共還本金

$132,877

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,746	$11,292	$25,037	$4,538,957
98	$13,711	$11,326	$25,037	$4,527,632
99	$13,677	$11,360	$25,037	$4,516,272
100	$13,643	$11,394	$25,037	$4,504,877
101	$13,608	$11,429	$25,037	$4,493,449
102	$13,574	$11,463	$25,037	$4,481,985
103	$13,539	$11,498	$25,037	$4,470,487
104	$13,505	$11,533	$25,037	$4,458,955
105	$13,470	$11,567	$25,037	$4,447,387
106	$13,435	$11,602	$25,037	$4,435,785
107	$13,400	$11,637	$25,037	$4,424,147
108	$13,365	$11,673	$25,037	$4,412,475

第9年供款共

$300,447

第9年利息

$162,672

第9年共還本金

$137,774

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,329	$11,708	$25,037	$4,400,767
110	$13,294	$11,743	$25,037	$4,389,024
111	$13,259	$11,779	$25,037	$4,377,245
112	$13,223	$11,814	$25,037	$4,365,431
113	$13,187	$11,850	$25,037	$4,353,581
114	$13,151	$11,886	$25,037	$4,341,695
115	$13,116	$11,922	$25,037	$4,329,773
116	$13,080	$11,958	$25,037	$4,317,816
117	$13,043	$11,994	$25,037	$4,305,822
118	$13,007	$12,030	$25,037	$4,293,792
119	$12,971	$12,066	$25,037	$4,281,725
120	$12,934	$12,103	$25,037	$4,269,623

第10年供款共

$300,447

第10年利息

$157,594

第10年共還本金

$142,852

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,898	$12,139	$25,037	$4,257,483
122	$12,861	$12,176	$25,037	$4,245,307
123	$12,824	$12,213	$25,037	$4,233,094
124	$12,787	$12,250	$25,037	$4,220,844
125	$12,750	$12,287	$25,037	$4,208,558
126	$12,713	$12,324	$25,037	$4,196,234
127	$12,676	$12,361	$25,037	$4,183,873
128	$12,639	$12,398	$25,037	$4,171,474
129	$12,601	$12,436	$25,037	$4,159,038
130	$12,564	$12,473	$25,037	$4,146,565
131	$12,526	$12,511	$25,037	$4,134,054
132	$12,488	$12,549	$25,037	$4,121,505

第11年供款共

$300,447

第11年利息

$152,329

第11年共還本金

$148,118

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,450	$12,587	$25,037	$4,108,918
134	$12,412	$12,625	$25,037	$4,096,293
135	$12,374	$12,663	$25,037	$4,083,630
136	$12,336	$12,701	$25,037	$4,070,929
137	$12,298	$12,740	$25,037	$4,058,189
138	$12,259	$12,778	$25,037	$4,045,411
139	$12,221	$12,817	$25,037	$4,032,595
140	$12,182	$12,855	$25,037	$4,019,739
141	$12,143	$12,894	$25,037	$4,006,845
142	$12,104	$12,933	$25,037	$3,993,912
143	$12,065	$12,972	$25,037	$3,980,939
144	$12,026	$13,011	$25,037	$3,967,928

第12年供款共

$300,447

第12年利息

$146,870

第12年共還本金

$153,577

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,986	$13,051	$25,037	$3,954,877
146	$11,947	$13,090	$25,037	$3,941,787
147	$11,907	$13,130	$25,037	$3,928,657
148	$11,868	$13,169	$25,037	$3,915,488
149	$11,828	$13,209	$25,037	$3,902,279
150	$11,788	$13,249	$25,037	$3,889,030
151	$11,748	$13,289	$25,037	$3,875,740
152	$11,708	$13,329	$25,037	$3,862,411
153	$11,668	$13,370	$25,037	$3,849,042
154	$11,627	$13,410	$25,037	$3,835,632
155	$11,587	$13,450	$25,037	$3,822,181
156	$11,546	$13,491	$25,037	$3,808,690

第13年供款共

$300,447

第13年利息

$141,209

第13年共還本金

$159,238

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,505	$13,532	$25,037	$3,795,159
158	$11,465	$13,573	$25,037	$3,781,586
159	$11,424	$13,614	$25,037	$3,767,972
160	$11,382	$13,655	$25,037	$3,754,317
161	$11,341	$13,696	$25,037	$3,740,621
162	$11,300	$13,737	$25,037	$3,726,884
163	$11,258	$13,779	$25,037	$3,713,105
164	$11,217	$13,821	$25,037	$3,699,284
165	$11,175	$13,862	$25,037	$3,685,422
166	$11,133	$13,904	$25,037	$3,671,518
167	$11,091	$13,946	$25,037	$3,657,572
168	$11,049	$13,988	$25,037	$3,643,584

第14年供款共

$300,447

第14年利息

$135,340

第14年共還本金

$165,107

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$11,007	$14,031	$25,037	$3,629,553
170	$10,964	$14,073	$25,037	$3,615,480
171	$10,922	$14,115	$25,037	$3,601,365
172	$10,879	$14,158	$25,037	$3,587,206
173	$10,836	$14,201	$25,037	$3,573,006
174	$10,793	$14,244	$25,037	$3,558,762
175	$10,750	$14,287	$25,037	$3,544,475
176	$10,707	$14,330	$25,037	$3,530,145
177	$10,664	$14,373	$25,037	$3,515,772
178	$10,621	$14,417	$25,037	$3,501,355
179	$10,577	$14,460	$25,037	$3,486,895
180	$10,533	$14,504	$25,037	$3,472,391

第15年供款共

$300,447

第15年利息

$129,254

第15年共還本金

$171,192

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,490	$14,548	$25,037	$3,457,843
182	$10,446	$14,592	$25,037	$3,443,252
183	$10,401	$14,636	$25,037	$3,428,616
184	$10,357	$14,680	$25,037	$3,413,936
185	$10,313	$14,724	$25,037	$3,399,212
186	$10,268	$14,769	$25,037	$3,384,443
187	$10,224	$14,813	$25,037	$3,369,630
188	$10,179	$14,858	$25,037	$3,354,772
189	$10,134	$14,903	$25,037	$3,339,869
190	$10,089	$14,948	$25,037	$3,324,921
191	$10,044	$14,993	$25,037	$3,309,927
192	$9,999	$15,038	$25,037	$3,294,889

第16年供款共

$300,447

第16年利息

$122,944

第16年共還本金

$177,502

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,953	$15,084	$25,037	$3,279,805
194	$9,908	$15,129	$25,037	$3,264,675
195	$9,862	$15,175	$25,037	$3,249,500
196	$9,816	$15,221	$25,037	$3,234,279
197	$9,770	$15,267	$25,037	$3,219,012
198	$9,724	$15,313	$25,037	$3,203,699
199	$9,678	$15,359	$25,037	$3,188,340
200	$9,631	$15,406	$25,037	$3,172,934
201	$9,585	$15,452	$25,037	$3,157,482
202	$9,538	$15,499	$25,037	$3,141,983
203	$9,491	$15,546	$25,037	$3,126,437
204	$9,444	$15,593	$25,037	$3,110,844

第17年供款共

$300,447

第17年利息

$116,402

第17年共還本金

$184,045

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,397	$15,640	$25,037	$3,095,204
206	$9,350	$15,687	$25,037	$3,079,517
207	$9,303	$15,735	$25,037	$3,063,783
208	$9,255	$15,782	$25,037	$3,048,001
209	$9,208	$15,830	$25,037	$3,032,171
210	$9,160	$15,878	$25,037	$3,016,293
211	$9,112	$15,925	$25,037	$3,000,368
212	$9,064	$15,974	$25,037	$2,984,394
213	$9,015	$16,022	$25,037	$2,968,372
214	$8,967	$16,070	$25,037	$2,952,302
215	$8,918	$16,119	$25,037	$2,936,183
216	$8,870	$16,167	$25,037	$2,920,016

第18年供款共

$300,447

第18年利息

$109,618

第18年共還本金

$190,828

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,821	$16,216	$25,037	$2,903,799
218	$8,772	$16,265	$25,037	$2,887,534
219	$8,723	$16,314	$25,037	$2,871,220
220	$8,673	$16,364	$25,037	$2,854,856
221	$8,624	$16,413	$25,037	$2,838,443
222	$8,574	$16,463	$25,037	$2,821,980
223	$8,525	$16,512	$25,037	$2,805,468
224	$8,475	$16,562	$25,037	$2,788,905
225	$8,425	$16,612	$25,037	$2,772,293
226	$8,375	$16,663	$25,037	$2,755,630
227	$8,324	$16,713	$25,037	$2,738,917
228	$8,274	$16,763	$25,037	$2,722,154

第19年供款共

$300,447

第19年利息

$102,585

第19年共還本金

$197,862

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,223	$16,814	$25,037	$2,705,340
230	$8,172	$16,865	$25,037	$2,688,475
231	$8,121	$16,916	$25,037	$2,671,559
232	$8,070	$16,967	$25,037	$2,654,592
233	$8,019	$17,018	$25,037	$2,637,574
234	$7,968	$17,070	$25,037	$2,620,505
235	$7,916	$17,121	$25,037	$2,603,384
236	$7,864	$17,173	$25,037	$2,586,211
237	$7,813	$17,225	$25,037	$2,568,986
238	$7,760	$17,277	$25,037	$2,551,709
239	$7,708	$17,329	$25,037	$2,534,380
240	$7,656	$17,381	$25,037	$2,516,999

第20年供款共

$300,447

第20年利息

$95,292

第20年共還本金

$205,155

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,603	$17,434	$25,037	$2,499,565
242	$7,551	$17,486	$25,037	$2,482,079
243	$7,498	$17,539	$25,037	$2,464,540
244	$7,445	$17,592	$25,037	$2,446,947
245	$7,392	$17,645	$25,037	$2,429,302
246	$7,339	$17,699	$25,037	$2,411,603
247	$7,285	$17,752	$25,037	$2,393,851
248	$7,231	$17,806	$25,037	$2,376,045
249	$7,178	$17,860	$25,037	$2,358,186
250	$7,124	$17,914	$25,037	$2,340,272
251	$7,070	$17,968	$25,037	$2,322,305
252	$7,015	$18,022	$25,037	$2,304,283

第21年供款共

$300,447

第21年利息

$87,730

第21年共還本金

$212,716

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,961	$18,076	$25,037	$2,286,206
254	$6,906	$18,131	$25,037	$2,268,075
255	$6,851	$18,186	$25,037	$2,249,890
256	$6,797	$18,241	$25,037	$2,231,649
257	$6,741	$18,296	$25,037	$2,213,353
258	$6,686	$18,351	$25,037	$2,195,002
259	$6,631	$18,406	$25,037	$2,176,596
260	$6,575	$18,462	$25,037	$2,158,133
261	$6,519	$18,518	$25,037	$2,139,616
262	$6,463	$18,574	$25,037	$2,121,042
263	$6,407	$18,630	$25,037	$2,102,412
264	$6,351	$18,686	$25,037	$2,083,726

第22年供款共

$300,447

第22年利息

$79,890

第22年共還本金

$220,557

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,295	$18,743	$25,037	$2,064,983
266	$6,238	$18,799	$25,037	$2,046,184
267	$6,181	$18,856	$25,037	$2,027,328
268	$6,124	$18,913	$25,037	$2,008,415
269	$6,067	$18,970	$25,037	$1,989,445
270	$6,010	$19,027	$25,037	$1,970,417
271	$5,952	$19,085	$25,037	$1,951,332
272	$5,895	$19,143	$25,037	$1,932,190
273	$5,837	$19,200	$25,037	$1,912,989
274	$5,779	$19,258	$25,037	$1,893,731
275	$5,721	$19,317	$25,037	$1,874,414
276	$5,662	$19,375	$25,037	$1,855,040

第23年供款共

$300,447

第23年利息

$71,760

第23年共還本金

$228,686

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,604	$19,433	$25,037	$1,835,606
278	$5,545	$19,492	$25,037	$1,816,114
279	$5,486	$19,551	$25,037	$1,796,563
280	$5,427	$19,610	$25,037	$1,776,953
281	$5,368	$19,669	$25,037	$1,757,283
282	$5,308	$19,729	$25,037	$1,737,555
283	$5,249	$19,788	$25,037	$1,717,766
284	$5,189	$19,848	$25,037	$1,697,918
285	$5,129	$19,908	$25,037	$1,678,010
286	$5,069	$19,968	$25,037	$1,658,042
287	$5,009	$20,029	$25,037	$1,638,013
288	$4,948	$20,089	$25,037	$1,617,924

第24年供款共

$300,447

第24年利息

$63,331

第24年共還本金

$237,115

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,887	$20,150	$25,037	$1,597,775
290	$4,827	$20,211	$25,037	$1,577,564
291	$4,766	$20,272	$25,037	$1,557,292
292	$4,704	$20,333	$25,037	$1,536,959
293	$4,643	$20,394	$25,037	$1,516,565
294	$4,581	$20,456	$25,037	$1,496,109
295	$4,519	$20,518	$25,037	$1,475,591
296	$4,458	$20,580	$25,037	$1,455,012
297	$4,395	$20,642	$25,037	$1,434,370
298	$4,333	$20,704	$25,037	$1,413,666
299	$4,270	$20,767	$25,037	$1,392,899
300	$4,208	$20,830	$25,037	$1,372,069

第25年供款共

$300,447

第25年利息

$54,592

第25年共還本金

$245,855

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,145	$20,892	$25,037	$1,351,177
302	$4,082	$20,956	$25,037	$1,330,221
303	$4,018	$21,019	$25,037	$1,309,203
304	$3,955	$21,082	$25,037	$1,288,120
305	$3,891	$21,146	$25,037	$1,266,974
306	$3,827	$21,210	$25,037	$1,245,764
307	$3,763	$21,274	$25,037	$1,224,490
308	$3,699	$21,338	$25,037	$1,203,152
309	$3,635	$21,403	$25,037	$1,181,749
310	$3,570	$21,467	$25,037	$1,160,282
311	$3,505	$21,532	$25,037	$1,138,750
312	$3,440	$21,597	$25,037	$1,117,153

第26年供款共

$300,447

第26年利息

$45,530

第26年共還本金

$254,917

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,375	$21,662	$25,037	$1,095,490
314	$3,309	$21,728	$25,037	$1,073,762
315	$3,244	$21,794	$25,037	$1,051,969
316	$3,178	$21,859	$25,037	$1,030,109
317	$3,112	$21,925	$25,037	$1,008,184
318	$3,046	$21,992	$25,037	$986,192
319	$2,979	$22,058	$25,037	$964,134
320	$2,912	$22,125	$25,037	$942,009
321	$2,846	$22,192	$25,037	$919,818
322	$2,779	$22,259	$25,037	$897,559
323	$2,711	$22,326	$25,037	$875,233
324	$2,644	$22,393	$25,037	$852,840

第27年供款共

$300,447

第27年利息

$36,134

第27年共還本金

$264,313

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,576	$22,461	$25,037	$830,379
326	$2,508	$22,529	$25,037	$807,850
327	$2,440	$22,597	$25,037	$785,253
328	$2,372	$22,665	$25,037	$762,588
329	$2,304	$22,734	$25,037	$739,855
330	$2,235	$22,802	$25,037	$717,053
331	$2,166	$22,871	$25,037	$694,181
332	$2,097	$22,940	$25,037	$671,241
333	$2,028	$23,010	$25,037	$648,232
334	$1,958	$23,079	$25,037	$625,153
335	$1,888	$23,149	$25,037	$602,004
336	$1,819	$23,219	$25,037	$578,785

第28年供款共

$300,447

第28年利息

$26,392

第28年共還本金

$274,055

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,748	$23,289	$25,037	$555,497
338	$1,678	$23,359	$25,037	$532,137
339	$1,607	$23,430	$25,037	$508,708
340	$1,537	$23,500	$25,037	$485,207
341	$1,466	$23,571	$25,037	$461,636
342	$1,395	$23,643	$25,037	$437,993
343	$1,323	$23,714	$25,037	$414,279
344	$1,251	$23,786	$25,037	$390,493
345	$1,180	$23,858	$25,037	$366,636
346	$1,108	$23,930	$25,037	$342,706
347	$1,035	$24,002	$25,037	$318,704
348	$963	$24,074	$25,037	$294,629

第29年供款共

$300,447

第29年利息

$16,291

第29年共還本金

$284,156

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$890	$24,147	$25,037	$270,482
350	$817	$24,220	$25,037	$246,262
351	$744	$24,293	$25,037	$221,969
352	$671	$24,367	$25,037	$197,602
353	$597	$24,440	$25,037	$173,162
354	$523	$24,514	$25,037	$148,648
355	$449	$24,588	$25,037	$124,060
356	$375	$24,662	$25,037	$99,397
357	$300	$24,737	$25,037	$74,660
358	$226	$24,812	$25,037	$49,848
359	$151	$24,887	$25,037	$24,962
360	$75	$24,962	$25,037	$0

第30年供款共

$300,447

第30年利息

$5,817

第30年共還本金

$294,629

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$11,853,398

Disclaimer

Recommended properties

Mort. Insurance
info