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$11,764,861

Monthly Payment
$25,017

Down Payment

$2,429,000

Total Loan

$5,571,000

Total int. paid

$3,434,861

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,759,000

Base on DTI ratio

$50,033

Budget of property purchase

HK$2,759,000

Down Payment

$2,429,000
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

$50,033

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

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

599 ft²

@13,689

local_offer Good Catch

Sale$8.2 M

599 ft²

@13,689

Sale$8.2 M

local_offer Good Catch

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 08

660 ft²

@13,333

GFA

819 ft²

@10,745

local_fire_department HIT

Sale$8.8 M

660 ft²

@13,333

GFA

819 ft²

@10,745

Sale$8.8 M

local_fire_department HIT

KOL VR

Shatin CITY ONE SHATIN SITE 01 BLK 05

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_offer Good Catch

Shatin THE PAVILIA FARM I TWR 03A

thumb_up

THE PAVILIA FARM I TWR 03A

414 ft²

@21,739

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$9 M

414 ft²

@21,739

Sale$9 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Fanling GREENPARK VILLA BLK 04

thumb_up

靚裝連車位

716 ft²

@12,291

GFA

826 ft²

@10,654

local_fire_department HIT

Sale$8.8 M

716 ft²

@12,291

GFA

826 ft²

@10,654

Sale$8.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01

thumb_up

DOUBLE COVE PH 01

586 ft²

@14,505

GFA

725 ft²

@11,724

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

586 ft²

@14,505

GFA

725 ft²

@11,724

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@11,628

GFA

870 ft²

@9,195

verified 首置必買 transfer_within_a_station Quality Migrant

Sale$8 M

688 ft²

@11,628

GFA

870 ft²

@9,195

Sale$8 M

verified 首置必買 transfer_within_a_station Quality Migrant

Ma On Shan OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

758 ft²

@11,609

GFA

991 ft²

@8,880

local_fire_department HIT

Sale$8.8 M

758 ft²

@11,609

GFA

991 ft²

@8,880

Sale$8.8 M

local_fire_department HIT

Sai Kung NAI CHUNG

thumb_up

NAI CHUNG

GFA

670 ft²

@11,791

local_fire_department HIT real_estate_agent Rare

Sale$7.9 M

GFA

670 ft²

@11,791

Sale$7.9 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 04

thumb_up

VISTA PARADISO BLK 04

788 ft²

@11,421

GFA

977 ft²

@9,212

local_fire_department HIT directions_run Sale hotel_class King

Sale$9 M

788 ft²

@11,421

GFA

977 ft²

@9,212

Sale$9 M

local_fire_department HIT directions_run Sale hotel_class King

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@14,388

GFA

758 ft²

@10,554

pets Pet Friendly

Sale$8 M

556 ft²

@14,388

GFA

758 ft²

@10,554

Sale$8 M

pets Pet Friendly

Ma On Shan VISTA PARADISO BLK 04

thumb_up

VISTA PARADISO BLK 04

757 ft²

@10,436

GFA

933 ft²

@8,467

local_fire_department HIT

Sale$7.9 M

757 ft²

@10,436

GFA

933 ft²

@8,467

Sale$7.9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,342	$25,621	$20,996	$17,919
1.500	$34,582	$26,883	$22,280	$19,227
2.000	$35,850	$28,183	$23,613	$20,592
2.500	$37,147	$29,521	$24,992	$22,012
3.000	$38,472	$30,897	$26,418	$23,488
3.500	$39,826	$32,310	$27,890	$25,016
4.000	$41,208	$33,759	$29,406	$26,597
4.500	$42,618	$35,245	$30,965	$28,227
5.000	$44,055	$36,766	$32,568	$29,906
5.500	$45,520	$38,322	$34,211	$31,632
6.000	$47,011	$39,912	$35,894	$33,401

Monthly Payment$25,017

Term

30Year

Loan amount

$5,571,000

Total int. paid

$3,434,861

Total Loan and Interest

$9,005,861

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,249	$8,768	$25,016	$5,562,232
2	$16,223	$8,793	$25,016	$5,553,439
3	$16,198	$8,819	$25,016	$5,544,621
4	$16,172	$8,844	$25,016	$5,535,776
5	$16,146	$8,870	$25,016	$5,526,906
6	$16,120	$8,896	$25,016	$5,518,010
7	$16,094	$8,922	$25,016	$5,509,088
8	$16,068	$8,948	$25,016	$5,500,140
9	$16,042	$8,974	$25,016	$5,491,165
10	$16,016	$9,000	$25,016	$5,482,165
11	$15,990	$9,027	$25,016	$5,473,138
12	$15,963	$9,053	$25,016	$5,464,085

第1年供款共

$300,195

第1年利息

$193,281

第1年共還本金

$106,915

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$15,937	$9,079	$25,016	$5,455,006
14	$15,910	$9,106	$25,016	$5,445,900
15	$15,884	$9,132	$25,016	$5,436,768
16	$15,857	$9,159	$25,016	$5,427,609
17	$15,831	$9,186	$25,016	$5,418,423
18	$15,804	$9,213	$25,016	$5,409,210
19	$15,777	$9,239	$25,016	$5,399,971
20	$15,750	$9,266	$25,016	$5,390,705
21	$15,723	$9,293	$25,016	$5,381,411
22	$15,696	$9,320	$25,016	$5,372,091
23	$15,669	$9,348	$25,016	$5,362,743
24	$15,641	$9,375	$25,016	$5,353,368

第2年供款共

$300,195

第2年利息

$189,478

第2年共還本金

$110,717

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,614	$9,402	$25,016	$5,343,966
26	$15,587	$9,430	$25,016	$5,334,536
27	$15,559	$9,457	$25,016	$5,325,079
28	$15,531	$9,485	$25,016	$5,315,594
29	$15,504	$9,512	$25,016	$5,306,082
30	$15,476	$9,540	$25,016	$5,296,541
31	$15,448	$9,568	$25,016	$5,286,973
32	$15,420	$9,596	$25,016	$5,277,377
33	$15,392	$9,624	$25,016	$5,267,754
34	$15,364	$9,652	$25,016	$5,258,102
35	$15,336	$9,680	$25,016	$5,248,421
36	$15,308	$9,708	$25,016	$5,238,713

第3年供款共

$300,195

第3年利息

$185,540

第3年共還本金

$114,655

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,280	$9,737	$25,016	$5,228,976
38	$15,251	$9,765	$25,016	$5,219,211
39	$15,223	$9,794	$25,016	$5,209,418
40	$15,194	$9,822	$25,016	$5,199,595
41	$15,165	$9,851	$25,016	$5,189,745
42	$15,137	$9,880	$25,016	$5,179,865
43	$15,108	$9,908	$25,016	$5,169,957
44	$15,079	$9,937	$25,016	$5,160,020
45	$15,050	$9,966	$25,016	$5,150,053
46	$15,021	$9,995	$25,016	$5,140,058
47	$14,992	$10,024	$25,016	$5,130,034
48	$14,963	$10,054	$25,016	$5,119,980

第4年供款共

$300,195

第4年利息

$181,462

第4年共還本金

$118,733

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$14,933	$10,083	$25,016	$5,109,897
50	$14,904	$10,112	$25,016	$5,099,785
51	$14,874	$10,142	$25,016	$5,089,643
52	$14,845	$10,171	$25,016	$5,079,471
53	$14,815	$10,201	$25,016	$5,069,270
54	$14,785	$10,231	$25,016	$5,059,039
55	$14,756	$10,261	$25,016	$5,048,778
56	$14,726	$10,291	$25,016	$5,038,488
57	$14,696	$10,321	$25,016	$5,028,167
58	$14,665	$10,351	$25,016	$5,017,816
59	$14,635	$10,381	$25,016	$5,007,435
60	$14,605	$10,411	$25,016	$4,997,024

第5年供款共

$300,195

第5年利息

$177,239

第5年共還本金

$122,956

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$14,575	$10,442	$25,016	$4,986,582
62	$14,544	$10,472	$25,016	$4,976,110
63	$14,514	$10,503	$25,016	$4,965,608
64	$14,483	$10,533	$25,016	$4,955,074
65	$14,452	$10,564	$25,016	$4,944,510
66	$14,421	$10,595	$25,016	$4,933,916
67	$14,391	$10,626	$25,016	$4,923,290
68	$14,360	$10,657	$25,016	$4,912,633
69	$14,329	$10,688	$25,016	$4,901,945
70	$14,297	$10,719	$25,016	$4,891,226
71	$14,266	$10,750	$25,016	$4,880,476
72	$14,235	$10,782	$25,016	$4,869,695

第6年供款共

$300,195

第6年利息

$172,866

第6年共還本金

$127,329

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,203	$10,813	$25,016	$4,858,882
74	$14,172	$10,845	$25,016	$4,848,037
75	$14,140	$10,876	$25,016	$4,837,161
76	$14,108	$10,908	$25,016	$4,826,253
77	$14,077	$10,940	$25,016	$4,815,313
78	$14,045	$10,972	$25,016	$4,804,342
79	$14,013	$11,004	$25,016	$4,793,338
80	$13,981	$11,036	$25,016	$4,782,302
81	$13,948	$11,068	$25,016	$4,771,235
82	$13,916	$11,100	$25,016	$4,760,134
83	$13,884	$11,133	$25,016	$4,749,002
84	$13,851	$11,165	$25,016	$4,737,837

第7年供款共

$300,195

第7年利息

$168,337

第7年共還本金

$131,858

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$13,819	$11,198	$25,016	$4,726,639
86	$13,786	$11,230	$25,016	$4,715,409
87	$13,753	$11,263	$25,016	$4,704,146
88	$13,720	$11,296	$25,016	$4,692,850
89	$13,687	$11,329	$25,016	$4,681,521
90	$13,654	$11,362	$25,016	$4,670,159
91	$13,621	$11,395	$25,016	$4,658,764
92	$13,588	$11,428	$25,016	$4,647,336
93	$13,555	$11,462	$25,016	$4,635,875
94	$13,521	$11,495	$25,016	$4,624,380
95	$13,488	$11,529	$25,016	$4,612,851
96	$13,454	$11,562	$25,016	$4,601,289

第8年供款共

$300,195

第8年利息

$163,648

第8年共還本金

$136,548

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,420	$11,596	$25,016	$4,589,693
98	$13,387	$11,630	$25,016	$4,578,064
99	$13,353	$11,664	$25,016	$4,566,400
100	$13,319	$11,698	$25,016	$4,554,702
101	$13,285	$11,732	$25,016	$4,542,971
102	$13,250	$11,766	$25,016	$4,531,205
103	$13,216	$11,800	$25,016	$4,519,404
104	$13,182	$11,835	$25,016	$4,507,570
105	$13,147	$11,869	$25,016	$4,495,701
106	$13,112	$11,904	$25,016	$4,483,797
107	$13,078	$11,939	$25,016	$4,471,858
108	$13,043	$11,973	$25,016	$4,459,885

第9年供款共

$300,195

第9年利息

$158,791

第9年共還本金

$141,404

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,008	$12,008	$25,016	$4,447,877
110	$12,973	$12,043	$25,016	$4,435,833
111	$12,938	$12,078	$25,016	$4,423,755
112	$12,903	$12,114	$25,016	$4,411,641
113	$12,867	$12,149	$25,016	$4,399,492
114	$12,832	$12,184	$25,016	$4,387,308
115	$12,796	$12,220	$25,016	$4,375,088
116	$12,761	$12,256	$25,016	$4,362,832
117	$12,725	$12,291	$25,016	$4,350,541
118	$12,689	$12,327	$25,016	$4,338,214
119	$12,653	$12,363	$25,016	$4,325,850
120	$12,617	$12,399	$25,016	$4,313,451

第10年供款共

$300,195

第10年利息

$153,762

第10年共還本金

$146,434

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,581	$12,435	$25,016	$4,301,016
122	$12,545	$12,472	$25,016	$4,288,544
123	$12,508	$12,508	$25,016	$4,276,036
124	$12,472	$12,545	$25,016	$4,263,492
125	$12,435	$12,581	$25,016	$4,250,911
126	$12,398	$12,618	$25,016	$4,238,293
127	$12,362	$12,655	$25,016	$4,225,638
128	$12,325	$12,692	$25,016	$4,212,947
129	$12,288	$12,729	$25,016	$4,200,218
130	$12,251	$12,766	$25,016	$4,187,453
131	$12,213	$12,803	$25,016	$4,174,650
132	$12,176	$12,840	$25,016	$4,161,809

第11年供款共

$300,195

第11年利息

$148,554

第11年共還本金

$151,642

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,139	$12,878	$25,016	$4,148,932
134	$12,101	$12,915	$25,016	$4,136,017
135	$12,063	$12,953	$25,016	$4,123,064
136	$12,026	$12,991	$25,016	$4,110,073
137	$11,988	$13,029	$25,016	$4,097,044
138	$11,950	$13,067	$25,016	$4,083,978
139	$11,912	$13,105	$25,016	$4,070,873
140	$11,873	$13,143	$25,016	$4,057,730
141	$11,835	$13,181	$25,016	$4,044,549
142	$11,797	$13,220	$25,016	$4,031,329
143	$11,758	$13,258	$25,016	$4,018,071
144	$11,719	$13,297	$25,016	$4,004,774

第12年供款共

$300,195

第12年利息

$143,160

第12年共還本金

$157,035

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,681	$13,336	$25,016	$3,991,439
146	$11,642	$13,375	$25,016	$3,978,064
147	$11,603	$13,414	$25,016	$3,964,650
148	$11,564	$13,453	$25,016	$3,951,198
149	$11,524	$13,492	$25,016	$3,937,706
150	$11,485	$13,531	$25,016	$3,924,174
151	$11,446	$13,571	$25,016	$3,910,604
152	$11,406	$13,610	$25,016	$3,896,993
153	$11,366	$13,650	$25,016	$3,883,343
154	$11,326	$13,690	$25,016	$3,869,653
155	$11,286	$13,730	$25,016	$3,855,924
156	$11,246	$13,770	$25,016	$3,842,154

第13年供款共

$300,195

第13年利息

$137,575

第13年共還本金

$162,621

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,206	$13,810	$25,016	$3,828,344
158	$11,166	$13,850	$25,016	$3,814,493
159	$11,126	$13,891	$25,016	$3,800,603
160	$11,085	$13,931	$25,016	$3,786,672
161	$11,044	$13,972	$25,016	$3,772,700
162	$11,004	$14,013	$25,016	$3,758,687
163	$10,963	$14,053	$25,016	$3,744,634
164	$10,922	$14,094	$25,016	$3,730,539
165	$10,881	$14,136	$25,016	$3,716,404
166	$10,840	$14,177	$25,016	$3,702,227
167	$10,798	$14,218	$25,016	$3,688,009
168	$10,757	$14,260	$25,016	$3,673,749

第14年供款共

$300,195

第14年利息

$131,791

第14年共還本金

$168,404

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$10,715	$14,301	$25,016	$3,659,448
170	$10,673	$14,343	$25,016	$3,645,105
171	$10,632	$14,385	$25,016	$3,630,720
172	$10,590	$14,427	$25,016	$3,616,294
173	$10,548	$14,469	$25,016	$3,601,825
174	$10,505	$14,511	$25,016	$3,587,314
175	$10,463	$14,553	$25,016	$3,572,761
176	$10,421	$14,596	$25,016	$3,558,165
177	$10,378	$14,638	$25,016	$3,543,527
178	$10,335	$14,681	$25,016	$3,528,846
179	$10,292	$14,724	$25,016	$3,514,122
180	$10,250	$14,767	$25,016	$3,499,355

第15年供款共

$300,195

第15年利息

$125,801

第15年共還本金

$174,394

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,206	$14,810	$25,016	$3,484,545
182	$10,163	$14,853	$25,016	$3,469,692
183	$10,120	$14,896	$25,016	$3,454,796
184	$10,076	$14,940	$25,016	$3,439,856
185	$10,033	$14,983	$25,016	$3,424,873
186	$9,989	$15,027	$25,016	$3,409,846
187	$9,945	$15,071	$25,016	$3,394,775
188	$9,901	$15,115	$25,016	$3,379,660
189	$9,857	$15,159	$25,016	$3,364,501
190	$9,813	$15,203	$25,016	$3,349,298
191	$9,769	$15,247	$25,016	$3,334,050
192	$9,724	$15,292	$25,016	$3,318,759

第16年供款共

$300,195

第16年利息

$119,599

第16年共還本金

$180,597

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,680	$15,337	$25,016	$3,303,422
194	$9,635	$15,381	$25,016	$3,288,041
195	$9,590	$15,426	$25,016	$3,272,614
196	$9,545	$15,471	$25,016	$3,257,143
197	$9,500	$15,516	$25,016	$3,241,627
198	$9,455	$15,562	$25,016	$3,226,066
199	$9,409	$15,607	$25,016	$3,210,459
200	$9,364	$15,652	$25,016	$3,194,806
201	$9,318	$15,698	$25,016	$3,179,108
202	$9,272	$15,744	$25,016	$3,163,364
203	$9,226	$15,790	$25,016	$3,147,574
204	$9,180	$15,836	$25,016	$3,131,739

第17年供款共

$300,195

第17年利息

$113,175

第17年共還本金

$187,020

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,134	$15,882	$25,016	$3,115,856
206	$9,088	$15,928	$25,016	$3,099,928
207	$9,041	$15,975	$25,016	$3,083,953
208	$8,995	$16,021	$25,016	$3,067,932
209	$8,948	$16,068	$25,016	$3,051,864
210	$8,901	$16,115	$25,016	$3,035,749
211	$8,854	$16,162	$25,016	$3,019,587
212	$8,807	$16,209	$25,016	$3,003,378
213	$8,760	$16,256	$25,016	$2,987,121
214	$8,712	$16,304	$25,016	$2,970,817
215	$8,665	$16,351	$25,016	$2,954,466
216	$8,617	$16,399	$25,016	$2,938,067

第18年供款共

$300,195

第18年利息

$106,524

第18年共還本金

$193,672

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,569	$16,447	$25,016	$2,921,620
218	$8,521	$16,495	$25,016	$2,905,125
219	$8,473	$16,543	$25,016	$2,888,582
220	$8,425	$16,591	$25,016	$2,871,991
221	$8,377	$16,640	$25,016	$2,855,351
222	$8,328	$16,688	$25,016	$2,838,663
223	$8,279	$16,737	$25,016	$2,821,926
224	$8,231	$16,786	$25,016	$2,805,140
225	$8,182	$16,835	$25,016	$2,788,306
226	$8,133	$16,884	$25,016	$2,771,422
227	$8,083	$16,933	$25,016	$2,754,489
228	$8,034	$16,982	$25,016	$2,737,507

第19年供款共

$300,195

第19年利息

$99,635

第19年共還本金

$200,560

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$7,984	$17,032	$25,016	$2,720,475
230	$7,935	$17,082	$25,016	$2,703,393
231	$7,885	$17,131	$25,016	$2,686,262
232	$7,835	$17,181	$25,016	$2,669,081
233	$7,785	$17,231	$25,016	$2,651,849
234	$7,735	$17,282	$25,016	$2,634,567
235	$7,684	$17,332	$25,016	$2,617,235
236	$7,634	$17,383	$25,016	$2,599,853
237	$7,583	$17,433	$25,016	$2,582,419
238	$7,532	$17,484	$25,016	$2,564,935
239	$7,481	$17,535	$25,016	$2,547,400
240	$7,430	$17,586	$25,016	$2,529,813

第20年供款共

$300,195

第20年利息

$92,502

第20年共還本金

$207,693

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,379	$17,638	$25,016	$2,512,176
242	$7,327	$17,689	$25,016	$2,494,487
243	$7,276	$17,741	$25,016	$2,476,746
244	$7,224	$17,792	$25,016	$2,458,954
245	$7,172	$17,844	$25,016	$2,441,109
246	$7,120	$17,896	$25,016	$2,423,213
247	$7,068	$17,949	$25,016	$2,405,264
248	$7,015	$18,001	$25,016	$2,387,263
249	$6,963	$18,053	$25,016	$2,369,210
250	$6,910	$18,106	$25,016	$2,351,104
251	$6,857	$18,159	$25,016	$2,332,945
252	$6,804	$18,212	$25,016	$2,314,733

第21年供款共

$300,195

第21年利息

$85,115

第21年共還本金

$215,080

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,751	$18,265	$25,016	$2,296,468
254	$6,698	$18,318	$25,016	$2,278,150
255	$6,645	$18,372	$25,016	$2,259,778
256	$6,591	$18,425	$25,016	$2,241,353
257	$6,537	$18,479	$25,016	$2,222,874
258	$6,483	$18,533	$25,016	$2,204,341
259	$6,429	$18,587	$25,016	$2,185,754
260	$6,375	$18,641	$25,016	$2,167,113
261	$6,321	$18,696	$25,016	$2,148,417
262	$6,266	$18,750	$25,016	$2,129,667
263	$6,212	$18,805	$25,016	$2,110,863
264	$6,157	$18,860	$25,016	$2,092,003

第22年供款共

$300,195

第22年利息

$77,465

第22年共還本金

$222,730

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,102	$18,915	$25,016	$2,073,088
266	$6,047	$18,970	$25,016	$2,054,119
267	$5,991	$19,025	$25,016	$2,035,093
268	$5,936	$19,081	$25,016	$2,016,013
269	$5,880	$19,136	$25,016	$1,996,877
270	$5,824	$19,192	$25,016	$1,977,685
271	$5,768	$19,248	$25,016	$1,958,437
272	$5,712	$19,304	$25,016	$1,939,132
273	$5,656	$19,360	$25,016	$1,919,772
274	$5,599	$19,417	$25,016	$1,900,355
275	$5,543	$19,474	$25,016	$1,880,881
276	$5,486	$19,530	$25,016	$1,861,351

第23年供款共

$300,195

第23年利息

$69,543

第23年共還本金

$230,652

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,429	$19,587	$25,016	$1,841,764
278	$5,372	$19,644	$25,016	$1,822,119
279	$5,315	$19,702	$25,016	$1,802,417
280	$5,257	$19,759	$25,016	$1,782,658
281	$5,199	$19,817	$25,016	$1,762,841
282	$5,142	$19,875	$25,016	$1,742,967
283	$5,084	$19,933	$25,016	$1,723,034
284	$5,026	$19,991	$25,016	$1,703,043
285	$4,967	$20,049	$25,016	$1,682,994
286	$4,909	$20,108	$25,016	$1,662,887
287	$4,850	$20,166	$25,016	$1,642,720
288	$4,791	$20,225	$25,016	$1,622,495

第24年供款共

$300,195

第24年利息

$61,340

第24年共還本金

$238,856

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,732	$20,284	$25,016	$1,602,211
290	$4,673	$20,343	$25,016	$1,581,868
291	$4,614	$20,402	$25,016	$1,561,466
292	$4,554	$20,462	$25,016	$1,541,004
293	$4,495	$20,522	$25,016	$1,520,482
294	$4,435	$20,582	$25,016	$1,499,901
295	$4,375	$20,642	$25,016	$1,479,259
296	$4,315	$20,702	$25,016	$1,458,557
297	$4,254	$20,762	$25,016	$1,437,795
298	$4,194	$20,823	$25,016	$1,416,972
299	$4,133	$20,883	$25,016	$1,396,089
300	$4,072	$20,944	$25,016	$1,375,145

第25年供款共

$300,195

第25年利息

$52,844

第25年共還本金

$247,351

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,011	$21,005	$25,016	$1,354,139
302	$3,950	$21,067	$25,016	$1,333,072
303	$3,888	$21,128	$25,016	$1,311,944
304	$3,827	$21,190	$25,016	$1,290,755
305	$3,765	$21,252	$25,016	$1,269,503
306	$3,703	$21,314	$25,016	$1,248,189
307	$3,641	$21,376	$25,016	$1,226,814
308	$3,578	$21,438	$25,016	$1,205,376
309	$3,516	$21,501	$25,016	$1,183,875
310	$3,453	$21,563	$25,016	$1,162,312
311	$3,390	$21,626	$25,016	$1,140,685
312	$3,327	$21,689	$25,016	$1,118,996

第26年供款共

$300,195

第26年利息

$44,047

第26年共還本金

$256,148

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,264	$21,753	$25,016	$1,097,244
314	$3,200	$21,816	$25,016	$1,075,428
315	$3,137	$21,880	$25,016	$1,053,548
316	$3,073	$21,943	$25,016	$1,031,605
317	$3,009	$22,007	$25,016	$1,009,597
318	$2,945	$22,072	$25,016	$987,526
319	$2,880	$22,136	$25,016	$965,390
320	$2,816	$22,201	$25,016	$943,189
321	$2,751	$22,265	$25,016	$920,924
322	$2,686	$22,330	$25,016	$898,593
323	$2,621	$22,395	$25,016	$876,198
324	$2,556	$22,461	$25,016	$853,737

第27年供款共

$300,195

第27年利息

$34,937

第27年共還本金

$265,259

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,490	$22,526	$25,016	$831,211
326	$2,424	$22,592	$25,016	$808,619
327	$2,358	$22,658	$25,016	$785,961
328	$2,292	$22,724	$25,016	$763,238
329	$2,226	$22,790	$25,016	$740,447
330	$2,160	$22,857	$25,016	$717,591
331	$2,093	$22,923	$25,016	$694,667
332	$2,026	$22,990	$25,016	$671,677
333	$1,959	$23,057	$25,016	$648,620
334	$1,892	$23,124	$25,016	$625,496
335	$1,824	$23,192	$25,016	$602,304
336	$1,757	$23,260	$25,016	$579,044

第28年供款共

$300,195

第28年利息

$25,502

第28年共還本金

$274,693

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,689	$23,327	$25,016	$555,717
338	$1,621	$23,395	$25,016	$532,321
339	$1,553	$23,464	$25,016	$508,858
340	$1,484	$23,532	$25,016	$485,325
341	$1,416	$23,601	$25,016	$461,725
342	$1,347	$23,670	$25,016	$438,055
343	$1,278	$23,739	$25,016	$414,316
344	$1,208	$23,808	$25,016	$390,509
345	$1,139	$23,877	$25,016	$366,631
346	$1,069	$23,947	$25,016	$342,684
347	$999	$24,017	$25,016	$318,668
348	$929	$24,087	$25,016	$294,581

第29年供款共

$300,195

第29年利息

$15,732

第29年共還本金

$284,463

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$859	$24,157	$25,016	$270,424
350	$789	$24,228	$25,016	$246,196
351	$718	$24,298	$25,016	$221,898
352	$647	$24,369	$25,016	$197,529
353	$576	$24,440	$25,016	$173,089
354	$505	$24,511	$25,016	$148,577
355	$433	$24,583	$25,016	$123,994
356	$362	$24,655	$25,016	$99,340
357	$290	$24,727	$25,016	$74,613
358	$218	$24,799	$25,016	$49,815
359	$145	$24,871	$25,016	$24,944
360	$73	$24,944	$25,016	$0

第30年供款共

$300,195

第30年利息

$5,615

第30年共還本金

$294,581

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$11,764,861

Disclaimer

Recommended properties

Mort. Insurance
info