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$12,152,473

Monthly Payment
$25,943

Down Payment

$2,483,000

Total Loan

$5,517,000

Total int. paid

$3,822,473

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,813,000

Base on DTI ratio

$51,886

Budget of property purchase

HK$2,813,000

Down Payment

$2,483,000
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

$51,886

Repayment Schedule Clear

Disclaimer

The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed.

Recommended properties

Ma On Shan LA COSTA BLK 01

thumb_up

嘉華星濤灣

541 ft²

@16,636

GFA

736 ft²

@12,228

pets Pet Friendly

Sale$9 M

541 ft²

@16,636

GFA

736 ft²

@12,228

Sale$9 M

pets Pet Friendly

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@12,879

GFA

819 ft²

@10,379

local_fire_department HIT

Sale$8.5 M

660 ft²

@12,879

GFA

819 ft²

@10,379

Sale$8.5 M

local_fire_department HIT

KOL VR

Shatin PRIMA VILLA BLK 01

thumb_up

PRIMA VILLA

414 ft²

@16,908

GFA

549 ft²

@12,750

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

414 ft²

@16,908

GFA

549 ft²

@12,750

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

曉峰灣畔三房前排海必睇

653 ft²

@12,711

GFA

827 ft²

@10,036

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

653 ft²

@12,711

GFA

827 ft²

@10,036

Sale$8.3 M

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Shatin GRANDVILLE

thumb_up

GRANDVILLE TWR E

586 ft²

@14,505

GFA

738 ft²

@11,518

local_fire_department HIT

Sale$8.5 M

586 ft²

@14,505

GFA

738 ft²

@11,518

Sale$8.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,648

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.5 M

512 ft²

@14,648

Sale$7.5 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_fire_department HIT vpn_key Key flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_fire_department HIT vpn_key Key flight_takeoff 移民急讓 pets Pet Friendly

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,735

GFA

792 ft²

@11,237

local_fire_department HIT

Sale$8.9 M

604 ft²

@14,735

GFA

792 ft²

@11,237

Sale$8.9 M

local_fire_department HIT

Ma On Shan BAYCREST BLK 04

thumb_up

大廳大房

605 ft²

@13,223

GFA

808 ft²

@9,901

local_fire_department HIT

Sale$8 M

605 ft²

@13,223

GFA

808 ft²

@9,901

Sale$8 M

local_fire_department HIT

Shatin PARC ROYALE

thumb_up

PARC ROYALE

736 ft²

@12,228

GFA

975 ft²

@9,231

local_offer Good Catch

Sale$9 M

736 ft²

@12,228

GFA

975 ft²

@9,231

Sale$9 M

local_offer Good Catch

Ngau Chi Wan SCENIC VIEW BLK 05

thumb_up

SCENIC VIEW BLK 05

686 ft²

@12,974

GFA

895 ft²

@9,944

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$8.9 M

686 ft²

@12,974

GFA

895 ft²

@9,944

Sale$8.9 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@13,514

GFA

878 ft²

@10,251

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

666 ft²

@13,514

GFA

878 ft²

@10,251

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,019	$25,372	$20,792	$17,745
1.500	$34,246	$26,622	$22,064	$19,040
2.000	$35,502	$27,910	$23,384	$20,392
2.500	$36,787	$29,235	$24,750	$21,799
3.000	$38,099	$30,597	$26,162	$23,260
3.500	$39,440	$31,996	$27,619	$24,774
3.875	$40,464	$33,070	$28,741	$25,943
4.000	$40,809	$33,432	$29,121	$26,339
4.500	$42,205	$34,903	$30,665	$27,954
5.000	$43,628	$36,410	$32,252	$29,616
5.500	$45,078	$37,951	$33,879	$31,325
6.000	$46,556	$39,526	$35,546	$33,077

Monthly Payment$25,943

Term

30Year

Loan amount

$5,517,000

Total int. paid

$3,822,473

Total Loan and Interest

$9,339,473

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$17,815	$8,128	$25,943	$5,508,872
2	$17,789	$8,154	$25,943	$5,500,718
3	$17,763	$8,180	$25,943	$5,492,538
4	$17,736	$8,207	$25,943	$5,484,332
5	$17,710	$8,233	$25,943	$5,476,098
6	$17,683	$8,260	$25,943	$5,467,839
7	$17,657	$8,286	$25,943	$5,459,552
8	$17,630	$8,313	$25,943	$5,451,239
9	$17,603	$8,340	$25,943	$5,442,899
10	$17,576	$8,367	$25,943	$5,434,532
11	$17,549	$8,394	$25,943	$5,426,138
12	$17,522	$8,421	$25,943	$5,417,717

第1年供款共

$311,316

第1年利息

$212,033

第1年共還本金

$99,283

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$17,495	$8,448	$25,943	$5,409,269
14	$17,467	$8,476	$25,943	$5,400,793
15	$17,440	$8,503	$25,943	$5,392,290
16	$17,413	$8,530	$25,943	$5,383,760
17	$17,385	$8,558	$25,943	$5,375,202
18	$17,357	$8,586	$25,943	$5,366,616
19	$17,330	$8,613	$25,943	$5,358,003
20	$17,302	$8,641	$25,943	$5,349,362
21	$17,274	$8,669	$25,943	$5,340,693
22	$17,246	$8,697	$25,943	$5,331,996
23	$17,218	$8,725	$25,943	$5,323,271
24	$17,190	$8,753	$25,943	$5,314,518

第2年供款共

$311,316

第2年利息

$208,116

第2年共還本金

$103,199

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$17,161	$8,782	$25,943	$5,305,736
26	$17,133	$8,810	$25,943	$5,296,926
27	$17,105	$8,838	$25,943	$5,288,088
28	$17,076	$8,867	$25,943	$5,279,221
29	$17,047	$8,895	$25,943	$5,270,326
30	$17,019	$8,924	$25,943	$5,261,401
31	$16,990	$8,953	$25,943	$5,252,448
32	$16,961	$8,982	$25,943	$5,243,466
33	$16,932	$9,011	$25,943	$5,234,455
34	$16,903	$9,040	$25,943	$5,225,415
35	$16,874	$9,069	$25,943	$5,216,346
36	$16,844	$9,099	$25,943	$5,207,248

第3年供款共

$311,316

第3年利息

$204,046

第3年共還本金

$107,270

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$16,815	$9,128	$25,943	$5,198,120
38	$16,786	$9,157	$25,943	$5,188,962
39	$16,756	$9,187	$25,943	$5,179,775
40	$16,726	$9,217	$25,943	$5,170,559
41	$16,697	$9,246	$25,943	$5,161,312
42	$16,667	$9,276	$25,943	$5,152,036
43	$16,637	$9,306	$25,943	$5,142,730
44	$16,607	$9,336	$25,943	$5,133,394
45	$16,577	$9,366	$25,943	$5,124,027
46	$16,546	$9,397	$25,943	$5,114,631
47	$16,516	$9,427	$25,943	$5,105,204
48	$16,486	$9,457	$25,943	$5,095,746

第4年供款共

$311,316

第4年利息

$199,814

第4年共還本金

$111,501

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$16,455	$9,488	$25,943	$5,086,258
50	$16,424	$9,519	$25,943	$5,076,740
51	$16,394	$9,549	$25,943	$5,067,190
52	$16,363	$9,580	$25,943	$5,057,610
53	$16,332	$9,611	$25,943	$5,047,999
54	$16,301	$9,642	$25,943	$5,038,357
55	$16,270	$9,673	$25,943	$5,028,684
56	$16,238	$9,705	$25,943	$5,018,979
57	$16,207	$9,736	$25,943	$5,009,243
58	$16,176	$9,767	$25,943	$4,999,476
59	$16,144	$9,799	$25,943	$4,989,677
60	$16,112	$9,830	$25,943	$4,979,847

第5年供款共

$311,316

第5年利息

$195,416

第5年共還本金

$115,900

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$16,081	$9,862	$25,943	$4,969,984
62	$16,049	$9,894	$25,943	$4,960,090
63	$16,017	$9,926	$25,943	$4,950,164
64	$15,985	$9,958	$25,943	$4,940,206
65	$15,953	$9,990	$25,943	$4,930,216
66	$15,920	$10,022	$25,943	$4,920,194
67	$15,888	$10,055	$25,943	$4,910,139
68	$15,856	$10,087	$25,943	$4,900,051
69	$15,823	$10,120	$25,943	$4,889,931
70	$15,790	$10,153	$25,943	$4,879,779
71	$15,758	$10,185	$25,943	$4,869,594
72	$15,725	$10,218	$25,943	$4,859,375

第6年供款共

$311,316

第6年利息

$190,844

第6年共還本金

$120,471

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$15,692	$10,251	$25,943	$4,849,124
74	$15,659	$10,284	$25,943	$4,838,840
75	$15,625	$10,318	$25,943	$4,828,522
76	$15,592	$10,351	$25,943	$4,818,171
77	$15,559	$10,384	$25,943	$4,807,787
78	$15,525	$10,418	$25,943	$4,797,369
79	$15,492	$10,451	$25,943	$4,786,918
80	$15,458	$10,485	$25,943	$4,776,432
81	$15,424	$10,519	$25,943	$4,765,913
82	$15,390	$10,553	$25,943	$4,755,360
83	$15,356	$10,587	$25,943	$4,744,773
84	$15,322	$10,621	$25,943	$4,734,152

第7年供款共

$311,316

第7年利息

$186,092

第7年共還本金

$125,223

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$15,287	$10,656	$25,943	$4,723,496
86	$15,253	$10,690	$25,943	$4,712,806
87	$15,218	$10,725	$25,943	$4,702,082
88	$15,184	$10,759	$25,943	$4,691,322
89	$15,149	$10,794	$25,943	$4,680,529
90	$15,114	$10,829	$25,943	$4,669,700
91	$15,079	$10,864	$25,943	$4,658,836
92	$15,044	$10,899	$25,943	$4,647,937
93	$15,009	$10,934	$25,943	$4,637,003
94	$14,974	$10,969	$25,943	$4,626,034
95	$14,938	$11,005	$25,943	$4,615,029
96	$14,903	$11,040	$25,943	$4,603,989

第8年供款共

$311,316

第8年利息

$181,153

第8年共還本金

$130,163

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$14,867	$11,076	$25,943	$4,592,913
98	$14,831	$11,112	$25,943	$4,581,801
99	$14,795	$11,148	$25,943	$4,570,654
100	$14,759	$11,184	$25,943	$4,559,470
101	$14,723	$11,220	$25,943	$4,548,250
102	$14,687	$11,256	$25,943	$4,536,994
103	$14,651	$11,292	$25,943	$4,525,702
104	$14,614	$11,329	$25,943	$4,514,373
105	$14,578	$11,365	$25,943	$4,503,008
106	$14,541	$11,402	$25,943	$4,491,606
107	$14,504	$11,439	$25,943	$4,480,167
108	$14,467	$11,476	$25,943	$4,468,691

第9年供款共

$311,316

第9年利息

$176,018

第9年共還本金

$135,297

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$14,430	$11,513	$25,943	$4,457,179
110	$14,393	$11,550	$25,943	$4,445,629
111	$14,356	$11,587	$25,943	$4,434,041
112	$14,318	$11,625	$25,943	$4,422,417
113	$14,281	$11,662	$25,943	$4,410,754
114	$14,243	$11,700	$25,943	$4,399,054
115	$14,205	$11,738	$25,943	$4,387,317
116	$14,167	$11,776	$25,943	$4,375,541
117	$14,129	$11,814	$25,943	$4,363,728
118	$14,091	$11,852	$25,943	$4,351,876
119	$14,053	$11,890	$25,943	$4,339,986
120	$14,015	$11,928	$25,943	$4,328,057

第10年供款共

$311,316

第10年利息

$170,682

第10年共還本金

$140,634

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$13,976	$11,967	$25,943	$4,316,090
122	$13,937	$12,006	$25,943	$4,304,085
123	$13,899	$12,044	$25,943	$4,292,040
124	$13,860	$12,083	$25,943	$4,279,957
125	$13,821	$12,122	$25,943	$4,267,835
126	$13,782	$12,161	$25,943	$4,255,673
127	$13,742	$12,201	$25,943	$4,243,473
128	$13,703	$12,240	$25,943	$4,231,233
129	$13,663	$12,280	$25,943	$4,218,953
130	$13,624	$12,319	$25,943	$4,206,634
131	$13,584	$12,359	$25,943	$4,194,275
132	$13,544	$12,399	$25,943	$4,181,876

第11年供款共

$311,316

第11年利息

$165,134

第11年共還本金

$146,182

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$13,504	$12,439	$25,943	$4,169,437
134	$13,464	$12,479	$25,943	$4,156,957
135	$13,424	$12,519	$25,943	$4,144,438
136	$13,383	$12,560	$25,943	$4,131,878
137	$13,343	$12,600	$25,943	$4,119,278
138	$13,302	$12,641	$25,943	$4,106,636
139	$13,261	$12,682	$25,943	$4,093,954
140	$13,220	$12,723	$25,943	$4,081,232
141	$13,179	$12,764	$25,943	$4,068,468
142	$13,138	$12,805	$25,943	$4,055,662
143	$13,096	$12,847	$25,943	$4,042,816
144	$13,055	$12,888	$25,943	$4,029,928

第12年供款共

$311,316

第12年利息

$159,368

第12年共還本金

$151,948

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$13,013	$12,930	$25,943	$4,016,998
146	$12,972	$12,971	$25,943	$4,004,027
147	$12,930	$13,013	$25,943	$3,991,013
148	$12,888	$13,055	$25,943	$3,977,958
149	$12,845	$13,097	$25,943	$3,964,860
150	$12,803	$13,140	$25,943	$3,951,721
151	$12,761	$13,182	$25,943	$3,938,538
152	$12,718	$13,225	$25,943	$3,925,314
153	$12,675	$13,267	$25,943	$3,912,046
154	$12,633	$13,310	$25,943	$3,898,736
155	$12,590	$13,353	$25,943	$3,885,383
156	$12,547	$13,396	$25,943	$3,871,986

第13年供款共

$311,316

第13年利息

$153,374

第13年共還本金

$157,942

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$12,503	$13,440	$25,943	$3,858,546
158	$12,460	$13,483	$25,943	$3,845,063
159	$12,416	$13,527	$25,943	$3,831,537
160	$12,373	$13,570	$25,943	$3,817,966
161	$12,329	$13,614	$25,943	$3,804,352
162	$12,285	$13,658	$25,943	$3,790,694
163	$12,241	$13,702	$25,943	$3,776,992
164	$12,197	$13,746	$25,943	$3,763,246
165	$12,152	$13,791	$25,943	$3,749,455
166	$12,108	$13,835	$25,943	$3,735,619
167	$12,063	$13,880	$25,943	$3,721,739
168	$12,018	$13,925	$25,943	$3,707,814

第14年供款共

$311,316

第14年利息

$147,144

第14年共還本金

$164,172

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$11,973	$13,970	$25,943	$3,693,845
170	$11,928	$14,015	$25,943	$3,679,830
171	$11,883	$14,060	$25,943	$3,665,769
172	$11,837	$14,106	$25,943	$3,651,664
173	$11,792	$14,151	$25,943	$3,637,513
174	$11,746	$14,197	$25,943	$3,623,316
175	$11,700	$14,243	$25,943	$3,609,073
176	$11,654	$14,289	$25,943	$3,594,785
177	$11,608	$14,335	$25,943	$3,580,450
178	$11,562	$14,381	$25,943	$3,566,069
179	$11,515	$14,428	$25,943	$3,551,641
180	$11,469	$14,474	$25,943	$3,537,167

第15年供款共

$311,316

第15年利息

$140,668

第15年共還本金

$170,648

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$11,422	$14,521	$25,943	$3,522,646
182	$11,375	$14,568	$25,943	$3,508,078
183	$11,328	$14,615	$25,943	$3,493,463
184	$11,281	$14,662	$25,943	$3,478,801
185	$11,234	$14,709	$25,943	$3,464,092
186	$11,186	$14,757	$25,943	$3,449,335
187	$11,138	$14,805	$25,943	$3,434,531
188	$11,091	$14,852	$25,943	$3,419,678
189	$11,043	$14,900	$25,943	$3,404,778
190	$10,995	$14,948	$25,943	$3,389,830
191	$10,946	$14,997	$25,943	$3,374,833
192	$10,898	$15,045	$25,943	$3,359,788

第16年供款共

$311,316

第16年利息

$133,937

第16年共還本金

$177,379

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,849	$15,094	$25,943	$3,344,694
194	$10,801	$15,142	$25,943	$3,329,552
195	$10,752	$15,191	$25,943	$3,314,361
196	$10,703	$15,240	$25,943	$3,299,120
197	$10,653	$15,290	$25,943	$3,283,831
198	$10,604	$15,339	$25,943	$3,268,492
199	$10,555	$15,388	$25,943	$3,253,103
200	$10,505	$15,438	$25,943	$3,237,665
201	$10,455	$15,488	$25,943	$3,222,177
202	$10,405	$15,538	$25,943	$3,206,639
203	$10,355	$15,588	$25,943	$3,191,051
204	$10,304	$15,639	$25,943	$3,175,412

第17年供款共

$311,316

第17年利息

$126,940

第17年共還本金

$184,376

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$10,254	$15,689	$25,943	$3,159,723
206	$10,203	$15,740	$25,943	$3,143,984
207	$10,152	$15,791	$25,943	$3,128,193
208	$10,101	$15,842	$25,943	$3,112,352
209	$10,050	$15,893	$25,943	$3,096,459
210	$9,999	$15,944	$25,943	$3,080,515
211	$9,947	$15,995	$25,943	$3,064,519
212	$9,896	$16,047	$25,943	$3,048,472
213	$9,844	$16,099	$25,943	$3,032,373
214	$9,792	$16,151	$25,943	$3,016,222
215	$9,740	$16,203	$25,943	$3,000,019
216	$9,688	$16,255	$25,943	$2,983,764

第18年供款共

$311,316

第18年利息

$119,667

第18年共還本金

$191,649

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,635	$16,308	$25,943	$2,967,456
218	$9,582	$16,361	$25,943	$2,951,095
219	$9,530	$16,413	$25,943	$2,934,682
220	$9,477	$16,466	$25,943	$2,918,216
221	$9,423	$16,520	$25,943	$2,901,696
222	$9,370	$16,573	$25,943	$2,885,123
223	$9,317	$16,626	$25,943	$2,868,497
224	$9,263	$16,680	$25,943	$2,851,816
225	$9,209	$16,734	$25,943	$2,835,082
226	$9,155	$16,788	$25,943	$2,818,294
227	$9,101	$16,842	$25,943	$2,801,452
228	$9,046	$16,897	$25,943	$2,784,556

第19年供款共

$311,316

第19年利息

$112,108

第19年共還本金

$199,208

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,992	$16,951	$25,943	$2,767,604
230	$8,937	$17,006	$25,943	$2,750,599
231	$8,882	$17,061	$25,943	$2,733,538
232	$8,827	$17,116	$25,943	$2,716,422
233	$8,772	$17,171	$25,943	$2,699,251
234	$8,716	$17,227	$25,943	$2,682,024
235	$8,661	$17,282	$25,943	$2,664,742
236	$8,605	$17,338	$25,943	$2,647,404
237	$8,549	$17,394	$25,943	$2,630,009
238	$8,493	$17,450	$25,943	$2,612,559
239	$8,436	$17,507	$25,943	$2,595,053
240	$8,380	$17,563	$25,943	$2,577,489

第20年供款共

$311,316

第20年利息

$104,250

第20年共還本金

$207,066

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,323	$17,620	$25,943	$2,559,870
242	$8,266	$17,677	$25,943	$2,542,193
243	$8,209	$17,734	$25,943	$2,524,459
244	$8,152	$17,791	$25,943	$2,506,668
245	$8,094	$17,849	$25,943	$2,488,819
246	$8,037	$17,906	$25,943	$2,470,913
247	$7,979	$17,964	$25,943	$2,452,949
248	$7,921	$18,022	$25,943	$2,434,927
249	$7,863	$18,080	$25,943	$2,416,847
250	$7,804	$18,139	$25,943	$2,398,709
251	$7,746	$18,197	$25,943	$2,380,511
252	$7,687	$18,256	$25,943	$2,362,256

第21年供款共

$311,316

第21年利息

$96,082

第21年共還本金

$215,234

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,628	$18,315	$25,943	$2,343,941
254	$7,569	$18,374	$25,943	$2,325,567
255	$7,510	$18,433	$25,943	$2,307,133
256	$7,450	$18,493	$25,943	$2,288,640
257	$7,390	$18,553	$25,943	$2,270,088
258	$7,330	$18,612	$25,943	$2,251,475
259	$7,270	$18,673	$25,943	$2,232,803
260	$7,210	$18,733	$25,943	$2,214,070
261	$7,150	$18,793	$25,943	$2,195,277
262	$7,089	$18,854	$25,943	$2,176,422
263	$7,028	$18,915	$25,943	$2,157,507
264	$6,967	$18,976	$25,943	$2,138,531

第22年供款共

$311,316

第22年利息

$87,592

第22年共還本金

$223,724

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,906	$19,037	$25,943	$2,119,494
266	$6,844	$19,099	$25,943	$2,100,395
267	$6,783	$19,160	$25,943	$2,081,235
268	$6,721	$19,222	$25,943	$2,062,013
269	$6,659	$19,284	$25,943	$2,042,728
270	$6,596	$19,347	$25,943	$2,023,382
271	$6,534	$19,409	$25,943	$2,003,972
272	$6,471	$19,472	$25,943	$1,984,501
273	$6,408	$19,535	$25,943	$1,964,966
274	$6,345	$19,598	$25,943	$1,945,368
275	$6,282	$19,661	$25,943	$1,925,707
276	$6,218	$19,725	$25,943	$1,905,982

第23年供款共

$311,316

第23年利息

$78,767

第23年共還本金

$232,549

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,155	$19,788	$25,943	$1,886,194
278	$6,091	$19,852	$25,943	$1,866,342
279	$6,027	$19,916	$25,943	$1,846,426
280	$5,962	$19,981	$25,943	$1,826,445
281	$5,898	$20,045	$25,943	$1,806,400
282	$5,833	$20,110	$25,943	$1,786,290
283	$5,768	$20,175	$25,943	$1,766,116
284	$5,703	$20,240	$25,943	$1,745,876
285	$5,638	$20,305	$25,943	$1,725,570
286	$5,572	$20,371	$25,943	$1,705,200
287	$5,506	$20,437	$25,943	$1,684,763
288	$5,440	$20,503	$25,943	$1,664,260

第24年供款共

$311,316

第24年利息

$69,594

第24年共還本金

$241,722

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,374	$20,569	$25,943	$1,643,692
290	$5,308	$20,635	$25,943	$1,623,056
291	$5,241	$20,702	$25,943	$1,602,355
292	$5,174	$20,769	$25,943	$1,581,586
293	$5,107	$20,836	$25,943	$1,560,750
294	$5,040	$20,903	$25,943	$1,539,847
295	$4,972	$20,971	$25,943	$1,518,876
296	$4,905	$21,038	$25,943	$1,497,838
297	$4,837	$21,106	$25,943	$1,476,732
298	$4,769	$21,174	$25,943	$1,455,558
299	$4,700	$21,243	$25,943	$1,434,315
300	$4,632	$21,311	$25,943	$1,413,004

第25年供款共

$311,316

第25年利息

$60,059

第25年共還本金

$251,257

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,563	$21,380	$25,943	$1,391,623
302	$4,494	$21,449	$25,943	$1,370,174
303	$4,425	$21,518	$25,943	$1,348,656
304	$4,355	$21,588	$25,943	$1,327,068
305	$4,285	$21,658	$25,943	$1,305,410
306	$4,215	$21,728	$25,943	$1,283,683
307	$4,145	$21,798	$25,943	$1,261,885
308	$4,075	$21,868	$25,943	$1,240,017
309	$4,004	$21,939	$25,943	$1,218,078
310	$3,933	$22,010	$25,943	$1,196,068
311	$3,862	$22,081	$25,943	$1,173,988
312	$3,791	$22,152	$25,943	$1,151,836

第26年供款共

$311,316

第26年利息

$50,148

第26年共還本金

$261,168

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,719	$22,224	$25,943	$1,129,612
314	$3,648	$22,295	$25,943	$1,107,317
315	$3,576	$22,367	$25,943	$1,084,950
316	$3,503	$22,439	$25,943	$1,062,510
317	$3,431	$22,512	$25,943	$1,039,998
318	$3,358	$22,585	$25,943	$1,017,413
319	$3,285	$22,658	$25,943	$994,756
320	$3,212	$22,731	$25,943	$972,025
321	$3,139	$22,804	$25,943	$949,221
322	$3,065	$22,878	$25,943	$926,343
323	$2,991	$22,952	$25,943	$903,392
324	$2,917	$23,026	$25,943	$880,366

第27年供款共

$311,316

第27年利息

$39,846

第27年共還本金

$271,470

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,843	$23,100	$25,943	$857,266
326	$2,768	$23,175	$25,943	$834,091
327	$2,693	$23,250	$25,943	$810,841
328	$2,618	$23,325	$25,943	$787,517
329	$2,543	$23,400	$25,943	$764,117
330	$2,467	$23,476	$25,943	$740,641
331	$2,392	$23,551	$25,943	$717,090
332	$2,316	$23,627	$25,943	$693,462
333	$2,239	$23,704	$25,943	$669,759
334	$2,163	$23,780	$25,943	$645,979
335	$2,086	$23,857	$25,943	$622,122
336	$2,009	$23,934	$25,943	$598,188

第28年供款共

$311,316

第28年利息

$29,138

第28年共還本金

$282,178

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,932	$24,011	$25,943	$574,176
338	$1,854	$24,089	$25,943	$550,087
339	$1,776	$24,167	$25,943	$525,921
340	$1,698	$24,245	$25,943	$501,676
341	$1,620	$24,323	$25,943	$477,353
342	$1,541	$24,402	$25,943	$452,951
343	$1,463	$24,480	$25,943	$428,471
344	$1,384	$24,559	$25,943	$403,912
345	$1,304	$24,639	$25,943	$379,273
346	$1,225	$24,718	$25,943	$354,555
347	$1,145	$24,798	$25,943	$329,757
348	$1,065	$24,878	$25,943	$304,879

第29年供款共

$311,316

第29年利息

$18,007

第29年共還本金

$293,309

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$985	$24,958	$25,943	$279,920
350	$904	$25,039	$25,943	$254,881
351	$823	$25,120	$25,943	$229,761
352	$742	$25,201	$25,943	$204,560
353	$661	$25,282	$25,943	$179,278
354	$579	$25,364	$25,943	$153,914
355	$497	$25,446	$25,943	$128,468
356	$415	$25,528	$25,943	$102,940
357	$332	$25,611	$25,943	$77,329
358	$250	$25,693	$25,943	$51,636
359	$167	$25,776	$25,943	$25,859
360	$84	$25,859	$25,943	$0

第30年供款共

$311,316

第30年利息

$6,437

第30年共還本金

$304,879

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$12,152,473

Disclaimer

Recommended properties

Mort. Insurance
info