Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,653 , in total HK$0

No need to apply

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$11,940,039

Monthly Payment
$25,653

Down Payment

$2,375,000

Total Loan

$5,625,000

Total int. paid

$3,610,039

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,705,000

Base on DTI ratio

$51,306

Budget of property purchase

HK$2,705,000

Down Payment

$2,375,000
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

$51,306

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 MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE

639 ft²

@11,737

GFA

827 ft²

@9,069

hotel_class King

Sale$7.5 M

639 ft²

@11,737

GFA

827 ft²

@9,069

Sale$7.5 M

hotel_class King

Ma On Shan SAI O TSUEN

thumb_up

2/F WITH ROOF

GFA

700 ft²

@11,286

local_fire_department HIT vpn_key Key

Sale$7.9 M

GFA

700 ft²

@11,286

Sale$7.9 M

local_fire_department HIT vpn_key Key

Ma On Shan SAI SHA VILLAGE HOUSE

thumb_up

TAI TUNG TSUEN

GFA

700 ft²

@10,714

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

Ma On Shan LAKE SILVER TWR 08

thumb_up

LAKE SILVER TWR 08

539 ft²

@14,657

GFA

710 ft²

@11,127

local_fire_department HIT

Sale$7.9 M

539 ft²

@14,657

GFA

710 ft²

@11,127

Sale$7.9 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,997

local_fire_department HIT local_offer Good Catch

Sale$8.5 M

654 ft²

@12,997

Sale$8.5 M

local_fire_department HIT local_offer Good Catch

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

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

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW

thumb_up

DOUBLE COVE

547 ft²

@15,174

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Sale$8.3 M

547 ft²

@15,174

Sale$8.3 M

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@12,797

GFA

718 ft²

@9,749

local_fire_department HIT

Sale$7 M

547 ft²

@12,797

GFA

718 ft²

@9,749

Sale$7 M

local_fire_department HIT

Sai Kung LAKE COURT

thumb_up

NEAR SAI KUNG TOWN FULL SEA VIEW WITH ROOF

GFA

700 ft²

@10,714

real_estate_agent Rare

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 19

497 ft²

@14,085

vpn_key Key

Sale$7 M

497 ft²

@14,085

Sale$7 M

vpn_key Key

Ma On Shan VILLA OCEANIA

thumb_up

VILLA OCEANIA

558 ft²

@14,301

GFA

733 ft²

@10,887

local_fire_department HIT

Sale$7.98 M

558 ft²

@14,301

GFA

733 ft²

@10,887

Sale$7.98 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,665	$25,869	$21,199	$18,092
1.500	$34,917	$27,143	$22,496	$19,413
2.000	$36,197	$28,456	$23,842	$20,791
2.500	$37,507	$29,807	$25,235	$22,226
3.000	$38,845	$31,196	$26,674	$23,715
3.500	$40,212	$32,623	$28,160	$25,259
3.625	$40,558	$32,985	$28,539	$25,653
4.000	$41,607	$34,086	$29,691	$26,855
4.500	$43,031	$35,587	$31,266	$28,501
5.000	$44,482	$37,123	$32,883	$30,196
5.500	$45,961	$38,694	$34,542	$31,938
6.000	$47,467	$40,299	$36,242	$33,725

Monthly Payment$25,653

Term

30Year

Loan amount

$5,625,000

Total int. paid

$3,610,039

Total Loan and Interest

$9,235,039

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,992	$8,661	$25,653	$5,616,339
2	$16,966	$8,687	$25,653	$5,607,652
3	$16,940	$8,713	$25,653	$5,598,939
4	$16,913	$8,739	$25,653	$5,590,200
5	$16,887	$8,766	$25,653	$5,581,434
6	$16,861	$8,792	$25,653	$5,572,642
7	$16,834	$8,819	$25,653	$5,563,823
8	$16,807	$8,846	$25,653	$5,554,977
9	$16,781	$8,872	$25,653	$5,546,105
10	$16,754	$8,899	$25,653	$5,537,206
11	$16,727	$8,926	$25,653	$5,528,280
12	$16,700	$8,953	$25,653	$5,519,327

第1年供款共

$307,835

第1年利息

$202,162

第1年共還本金

$105,673

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,673	$8,980	$25,653	$5,510,347
14	$16,646	$9,007	$25,653	$5,501,340
15	$16,619	$9,034	$25,653	$5,492,306
16	$16,591	$9,062	$25,653	$5,483,245
17	$16,564	$9,089	$25,653	$5,474,156
18	$16,537	$9,116	$25,653	$5,465,039
19	$16,509	$9,144	$25,653	$5,455,895
20	$16,481	$9,172	$25,653	$5,446,724
21	$16,454	$9,199	$25,653	$5,437,525
22	$16,426	$9,227	$25,653	$5,428,298
23	$16,398	$9,255	$25,653	$5,419,043
24	$16,370	$9,283	$25,653	$5,409,760

第2年供款共

$307,835

第2年利息

$198,267

第2年共還本金

$109,568

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$16,342	$9,311	$25,653	$5,400,449
26	$16,314	$9,339	$25,653	$5,391,110
27	$16,286	$9,367	$25,653	$5,381,743
28	$16,257	$9,396	$25,653	$5,372,347
29	$16,229	$9,424	$25,653	$5,362,923
30	$16,200	$9,452	$25,653	$5,353,471
31	$16,172	$9,481	$25,653	$5,343,990
32	$16,143	$9,510	$25,653	$5,334,480
33	$16,115	$9,538	$25,653	$5,324,942
34	$16,086	$9,567	$25,653	$5,315,375
35	$16,057	$9,596	$25,653	$5,305,779
36	$16,028	$9,625	$25,653	$5,296,154

第3年供款共

$307,835

第3年利息

$194,229

第3年共還本金

$113,606

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,999	$9,654	$25,653	$5,286,500
38	$15,970	$9,683	$25,653	$5,276,817
39	$15,940	$9,713	$25,653	$5,267,104
40	$15,911	$9,742	$25,653	$5,257,362
41	$15,882	$9,771	$25,653	$5,247,591
42	$15,852	$9,801	$25,653	$5,237,790
43	$15,822	$9,830	$25,653	$5,227,960
44	$15,793	$9,860	$25,653	$5,218,100
45	$15,763	$9,890	$25,653	$5,208,210
46	$15,733	$9,920	$25,653	$5,198,290
47	$15,703	$9,950	$25,653	$5,188,340
48	$15,673	$9,980	$25,653	$5,178,360

第4年供款共

$307,835

第4年利息

$190,041

第4年共還本金

$117,793

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,643	$10,010	$25,653	$5,168,351
50	$15,613	$10,040	$25,653	$5,158,310
51	$15,582	$10,070	$25,653	$5,148,240
52	$15,552	$10,101	$25,653	$5,138,139
53	$15,521	$10,131	$25,653	$5,128,008
54	$15,491	$10,162	$25,653	$5,117,846
55	$15,460	$10,193	$25,653	$5,107,653
56	$15,429	$10,224	$25,653	$5,097,429
57	$15,398	$10,254	$25,653	$5,087,175
58	$15,368	$10,285	$25,653	$5,076,890
59	$15,336	$10,316	$25,653	$5,066,573
60	$15,305	$10,348	$25,653	$5,056,225

第5年供款共

$307,835

第5年利息

$185,700

第5年共還本金

$122,135

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$15,274	$10,379	$25,653	$5,045,847
62	$15,243	$10,410	$25,653	$5,035,436
63	$15,211	$10,442	$25,653	$5,024,995
64	$15,180	$10,473	$25,653	$5,014,521
65	$15,148	$10,505	$25,653	$5,004,017
66	$15,116	$10,537	$25,653	$4,993,480
67	$15,084	$10,568	$25,653	$4,982,912
68	$15,053	$10,600	$25,653	$4,972,311
69	$15,021	$10,632	$25,653	$4,961,679
70	$14,988	$10,664	$25,653	$4,951,014
71	$14,956	$10,697	$25,653	$4,940,318
72	$14,924	$10,729	$25,653	$4,929,589

第6年供款共

$307,835

第6年利息

$181,198

第6年共還本金

$126,637

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,891	$10,761	$25,653	$4,918,827
74	$14,859	$10,794	$25,653	$4,908,033
75	$14,826	$10,827	$25,653	$4,897,207
76	$14,794	$10,859	$25,653	$4,886,348
77	$14,761	$10,892	$25,653	$4,875,456
78	$14,728	$10,925	$25,653	$4,864,531
79	$14,695	$10,958	$25,653	$4,853,573
80	$14,662	$10,991	$25,653	$4,842,582
81	$14,629	$11,024	$25,653	$4,831,557
82	$14,595	$11,058	$25,653	$4,820,500
83	$14,562	$11,091	$25,653	$4,809,409
84	$14,528	$11,124	$25,653	$4,798,284

第7年供款共

$307,835

第7年利息

$176,530

第7年共還本金

$131,304

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$14,495	$11,158	$25,653	$4,787,126
86	$14,461	$11,192	$25,653	$4,775,935
87	$14,427	$11,226	$25,653	$4,764,709
88	$14,393	$11,259	$25,653	$4,753,449
89	$14,359	$11,294	$25,653	$4,742,156
90	$14,325	$11,328	$25,653	$4,730,828
91	$14,291	$11,362	$25,653	$4,719,467
92	$14,257	$11,396	$25,653	$4,708,070
93	$14,222	$11,431	$25,653	$4,696,640
94	$14,188	$11,465	$25,653	$4,685,175
95	$14,153	$11,500	$25,653	$4,673,675
96	$14,118	$11,534	$25,653	$4,662,140

第8年供款共

$307,835

第8年利息

$171,691

第8年共還本金

$136,144

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$14,084	$11,569	$25,653	$4,650,571
98	$14,049	$11,604	$25,653	$4,638,967
99	$14,014	$11,639	$25,653	$4,627,327
100	$13,978	$11,675	$25,653	$4,615,653
101	$13,943	$11,710	$25,653	$4,603,943
102	$13,908	$11,745	$25,653	$4,592,198
103	$13,872	$11,781	$25,653	$4,580,417
104	$13,837	$11,816	$25,653	$4,568,601
105	$13,801	$11,852	$25,653	$4,556,749
106	$13,765	$11,888	$25,653	$4,544,862
107	$13,729	$11,924	$25,653	$4,532,938
108	$13,693	$11,960	$25,653	$4,520,978

第9年供款共

$307,835

第9年利息

$166,673

第9年共還本金

$141,162

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,657	$11,996	$25,653	$4,508,983
110	$13,621	$12,032	$25,653	$4,496,951
111	$13,585	$12,068	$25,653	$4,484,882
112	$13,548	$12,105	$25,653	$4,472,777
113	$13,512	$12,141	$25,653	$4,460,636
114	$13,475	$12,178	$25,653	$4,448,458
115	$13,438	$12,215	$25,653	$4,436,243
116	$13,401	$12,252	$25,653	$4,423,991
117	$13,364	$12,289	$25,653	$4,411,703
118	$13,327	$12,326	$25,653	$4,399,377
119	$13,290	$12,363	$25,653	$4,387,014
120	$13,252	$12,400	$25,653	$4,374,613

第10年供款共

$307,835

第10年利息

$161,470

第10年共還本金

$146,365

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$13,215	$12,438	$25,653	$4,362,175
122	$13,177	$12,475	$25,653	$4,349,700
123	$13,140	$12,513	$25,653	$4,337,187
124	$13,102	$12,551	$25,653	$4,324,636
125	$13,064	$12,589	$25,653	$4,312,047
126	$13,026	$12,627	$25,653	$4,299,420
127	$12,988	$12,665	$25,653	$4,286,755
128	$12,950	$12,703	$25,653	$4,274,052
129	$12,911	$12,742	$25,653	$4,261,310
130	$12,873	$12,780	$25,653	$4,248,530
131	$12,834	$12,819	$25,653	$4,235,711
132	$12,795	$12,858	$25,653	$4,222,853

第11年供款共

$307,835

第11年利息

$156,075

第11年共還本金

$151,760

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,757	$12,896	$25,653	$4,209,957
134	$12,718	$12,935	$25,653	$4,197,022
135	$12,679	$12,974	$25,653	$4,184,047
136	$12,639	$13,014	$25,653	$4,171,034
137	$12,600	$13,053	$25,653	$4,157,981
138	$12,561	$13,092	$25,653	$4,144,889
139	$12,521	$13,132	$25,653	$4,131,757
140	$12,481	$13,172	$25,653	$4,118,585
141	$12,442	$13,211	$25,653	$4,105,374
142	$12,402	$13,251	$25,653	$4,092,123
143	$12,362	$13,291	$25,653	$4,078,831
144	$12,321	$13,331	$25,653	$4,065,500

第12年供款共

$307,835

第12年利息

$150,481

第12年共還本金

$157,353

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$12,281	$13,372	$25,653	$4,052,128
146	$12,241	$13,412	$25,653	$4,038,716
147	$12,200	$13,453	$25,653	$4,025,264
148	$12,160	$13,493	$25,653	$4,011,770
149	$12,119	$13,534	$25,653	$3,998,236
150	$12,078	$13,575	$25,653	$3,984,661
151	$12,037	$13,616	$25,653	$3,971,046
152	$11,996	$13,657	$25,653	$3,957,389
153	$11,955	$13,698	$25,653	$3,943,690
154	$11,913	$13,740	$25,653	$3,929,951
155	$11,872	$13,781	$25,653	$3,916,169
156	$11,830	$13,823	$25,653	$3,902,347

第13年供款共

$307,835

第13年利息

$144,681

第13年共還本金

$163,153

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,788	$13,865	$25,653	$3,888,482
158	$11,746	$13,906	$25,653	$3,874,576
159	$11,704	$13,948	$25,653	$3,860,627
160	$11,662	$13,991	$25,653	$3,846,637
161	$11,620	$14,033	$25,653	$3,832,604
162	$11,578	$14,075	$25,653	$3,818,529
163	$11,535	$14,118	$25,653	$3,804,411
164	$11,492	$14,160	$25,653	$3,790,250
165	$11,450	$14,203	$25,653	$3,776,047
166	$11,407	$14,246	$25,653	$3,761,801
167	$11,364	$14,289	$25,653	$3,747,512
168	$11,321	$14,332	$25,653	$3,733,180

第14年供款共

$307,835

第14年利息

$138,668

第14年共還本金

$169,167

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$11,277	$14,376	$25,653	$3,718,804
170	$11,234	$14,419	$25,653	$3,704,385
171	$11,190	$14,463	$25,653	$3,689,923
172	$11,147	$14,506	$25,653	$3,675,416
173	$11,103	$14,550	$25,653	$3,660,866
174	$11,059	$14,594	$25,653	$3,646,272
175	$11,015	$14,638	$25,653	$3,631,634
176	$10,971	$14,682	$25,653	$3,616,952
177	$10,926	$14,727	$25,653	$3,602,225
178	$10,882	$14,771	$25,653	$3,587,454
179	$10,837	$14,816	$25,653	$3,572,638
180	$10,792	$14,861	$25,653	$3,557,778

第15年供款共

$307,835

第15年利息

$132,433

第15年共還本金

$175,402

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,747	$14,905	$25,653	$3,542,872
182	$10,702	$14,950	$25,653	$3,527,922
183	$10,657	$14,996	$25,653	$3,512,926
184	$10,612	$15,041	$25,653	$3,497,885
185	$10,567	$15,086	$25,653	$3,482,799
186	$10,521	$15,132	$25,653	$3,467,667
187	$10,475	$15,178	$25,653	$3,452,489
188	$10,429	$15,223	$25,653	$3,437,266
189	$10,383	$15,269	$25,653	$3,421,996
190	$10,337	$15,316	$25,653	$3,406,681
191	$10,291	$15,362	$25,653	$3,391,319
192	$10,245	$15,408	$25,653	$3,375,911

第16年供款共

$307,835

第16年利息

$125,968

第16年共還本金

$181,867

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,198	$15,455	$25,653	$3,360,456
194	$10,151	$15,502	$25,653	$3,344,954
195	$10,105	$15,548	$25,653	$3,329,406
196	$10,058	$15,595	$25,653	$3,313,811
197	$10,010	$15,642	$25,653	$3,298,168
198	$9,963	$15,690	$25,653	$3,282,479
199	$9,916	$15,737	$25,653	$3,266,742
200	$9,868	$15,785	$25,653	$3,250,957
201	$9,821	$15,832	$25,653	$3,235,125
202	$9,773	$15,880	$25,653	$3,219,245
203	$9,725	$15,928	$25,653	$3,203,317
204	$9,677	$15,976	$25,653	$3,187,340

第17年供款共

$307,835

第17年利息

$119,264

第17年共還本金

$188,570

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,628	$16,024	$25,653	$3,171,316
206	$9,580	$16,073	$25,653	$3,155,243
207	$9,531	$16,121	$25,653	$3,139,122
208	$9,483	$16,170	$25,653	$3,122,951
209	$9,434	$16,219	$25,653	$3,106,732
210	$9,385	$16,268	$25,653	$3,090,464
211	$9,336	$16,317	$25,653	$3,074,147
212	$9,286	$16,366	$25,653	$3,057,781
213	$9,237	$16,416	$25,653	$3,041,365
214	$9,187	$16,465	$25,653	$3,024,900
215	$9,138	$16,515	$25,653	$3,008,385
216	$9,088	$16,565	$25,653	$2,991,819

第18年供款共

$307,835

第18年利息

$112,314

第18年共還本金

$195,521

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,038	$16,615	$25,653	$2,975,204
218	$8,988	$16,665	$25,653	$2,958,539
219	$8,937	$16,716	$25,653	$2,941,823
220	$8,887	$16,766	$25,653	$2,925,057
221	$8,836	$16,817	$25,653	$2,908,241
222	$8,785	$16,868	$25,653	$2,891,373
223	$8,734	$16,919	$25,653	$2,874,454
224	$8,683	$16,970	$25,653	$2,857,485
225	$8,632	$17,021	$25,653	$2,840,464
226	$8,581	$17,072	$25,653	$2,823,392
227	$8,529	$17,124	$25,653	$2,806,268
228	$8,477	$17,176	$25,653	$2,789,092

第19年供款共

$307,835

第19年利息

$105,107

第19年共還本金

$202,727

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,425	$17,228	$25,653	$2,771,865
230	$8,373	$17,280	$25,653	$2,754,585
231	$8,321	$17,332	$25,653	$2,737,253
232	$8,269	$17,384	$25,653	$2,719,869
233	$8,216	$17,437	$25,653	$2,702,433
234	$8,164	$17,489	$25,653	$2,684,943
235	$8,111	$17,542	$25,653	$2,667,401
236	$8,058	$17,595	$25,653	$2,649,806
237	$8,005	$17,648	$25,653	$2,632,158
238	$7,951	$17,702	$25,653	$2,614,456
239	$7,898	$17,755	$25,653	$2,596,701
240	$7,844	$17,809	$25,653	$2,578,893

第20年供款共

$307,835

第20年利息

$97,635

第20年共還本金

$210,200

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,790	$17,862	$25,653	$2,561,030
242	$7,736	$17,916	$25,653	$2,543,114
243	$7,682	$17,971	$25,653	$2,525,143
244	$7,628	$18,025	$25,653	$2,507,118
245	$7,574	$18,079	$25,653	$2,489,039
246	$7,519	$18,134	$25,653	$2,470,905
247	$7,464	$18,189	$25,653	$2,452,716
248	$7,409	$18,244	$25,653	$2,434,473
249	$7,354	$18,299	$25,653	$2,416,174
250	$7,299	$18,354	$25,653	$2,397,820
251	$7,243	$18,409	$25,653	$2,379,410
252	$7,188	$18,465	$25,653	$2,360,945

第21年供款共

$307,835

第21年利息

$89,887

第21年共還本金

$217,947

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,132	$18,521	$25,653	$2,342,424
254	$7,076	$18,577	$25,653	$2,323,848
255	$7,020	$18,633	$25,653	$2,305,215
256	$6,964	$18,689	$25,653	$2,286,525
257	$6,907	$18,746	$25,653	$2,267,780
258	$6,851	$18,802	$25,653	$2,248,977
259	$6,794	$18,859	$25,653	$2,230,118
260	$6,737	$18,916	$25,653	$2,211,202
261	$6,680	$18,973	$25,653	$2,192,229
262	$6,622	$19,031	$25,653	$2,173,199
263	$6,565	$19,088	$25,653	$2,154,111
264	$6,507	$19,146	$25,653	$2,134,965

第22年供款共

$307,835

第22年利息

$81,854

第22年共還本金

$225,980

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,449	$19,204	$25,653	$2,115,761
266	$6,391	$19,262	$25,653	$2,096,500
267	$6,333	$19,320	$25,653	$2,077,180
268	$6,275	$19,378	$25,653	$2,057,802
269	$6,216	$19,437	$25,653	$2,038,365
270	$6,158	$19,495	$25,653	$2,018,870
271	$6,099	$19,554	$25,653	$1,999,316
272	$6,040	$19,613	$25,653	$1,979,703
273	$5,980	$19,673	$25,653	$1,960,030
274	$5,921	$19,732	$25,653	$1,940,298
275	$5,861	$19,792	$25,653	$1,920,507
276	$5,802	$19,851	$25,653	$1,900,655

第23年供款共

$307,835

第23年利息

$73,525

第23年共還本金

$234,310

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,742	$19,911	$25,653	$1,880,744
278	$5,681	$19,971	$25,653	$1,860,772
279	$5,621	$20,032	$25,653	$1,840,741
280	$5,561	$20,092	$25,653	$1,820,648
281	$5,500	$20,153	$25,653	$1,800,495
282	$5,439	$20,214	$25,653	$1,780,281
283	$5,378	$20,275	$25,653	$1,760,006
284	$5,317	$20,336	$25,653	$1,739,670
285	$5,255	$20,398	$25,653	$1,719,273
286	$5,194	$20,459	$25,653	$1,698,813
287	$5,132	$20,521	$25,653	$1,678,292
288	$5,070	$20,583	$25,653	$1,657,709

第24年供款共

$307,835

第24年利息

$64,889

第24年共還本金

$242,946

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,008	$20,645	$25,653	$1,637,064
290	$4,945	$20,708	$25,653	$1,616,356
291	$4,883	$20,770	$25,653	$1,595,586
292	$4,820	$20,833	$25,653	$1,574,753
293	$4,757	$20,896	$25,653	$1,553,858
294	$4,694	$20,959	$25,653	$1,532,899
295	$4,631	$21,022	$25,653	$1,511,876
296	$4,567	$21,086	$25,653	$1,490,791
297	$4,503	$21,149	$25,653	$1,469,641
298	$4,440	$21,213	$25,653	$1,448,428
299	$4,375	$21,277	$25,653	$1,427,150
300	$4,311	$21,342	$25,653	$1,405,809

第25年供款共

$307,835

第25年利息

$55,934

第25年共還本金

$251,901

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,247	$21,406	$25,653	$1,384,403
302	$4,182	$21,471	$25,653	$1,362,932
303	$4,117	$21,536	$25,653	$1,341,396
304	$4,052	$21,601	$25,653	$1,319,795
305	$3,987	$21,666	$25,653	$1,298,129
306	$3,921	$21,731	$25,653	$1,276,398
307	$3,856	$21,797	$25,653	$1,254,601
308	$3,790	$21,863	$25,653	$1,232,738
309	$3,724	$21,929	$25,653	$1,210,809
310	$3,658	$21,995	$25,653	$1,188,814
311	$3,591	$22,062	$25,653	$1,166,752
312	$3,525	$22,128	$25,653	$1,144,624

第26年供款共

$307,835

第26年利息

$46,649

第26年共還本金

$261,185

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,458	$22,195	$25,653	$1,122,428
314	$3,391	$22,262	$25,653	$1,100,166
315	$3,323	$22,329	$25,653	$1,077,837
316	$3,256	$22,397	$25,653	$1,055,440
317	$3,188	$22,465	$25,653	$1,032,975
318	$3,120	$22,532	$25,653	$1,010,443
319	$3,052	$22,601	$25,653	$987,842
320	$2,984	$22,669	$25,653	$965,173
321	$2,916	$22,737	$25,653	$942,436
322	$2,847	$22,806	$25,653	$919,630
323	$2,778	$22,875	$25,653	$896,755
324	$2,709	$22,944	$25,653	$873,812

第27年供款共

$307,835

第27年利息

$37,023

第27年共還本金

$270,812

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,640	$23,013	$25,653	$850,798
326	$2,570	$23,083	$25,653	$827,716
327	$2,500	$23,152	$25,653	$804,563
328	$2,430	$23,222	$25,653	$781,341
329	$2,360	$23,293	$25,653	$758,048
330	$2,290	$23,363	$25,653	$734,685
331	$2,219	$23,434	$25,653	$711,252
332	$2,149	$23,504	$25,653	$687,747
333	$2,078	$23,575	$25,653	$664,172
334	$2,006	$23,647	$25,653	$640,525
335	$1,935	$23,718	$25,653	$616,807
336	$1,863	$23,790	$25,653	$593,018

第28年供款共

$307,835

第28年利息

$27,041

第28年共還本金

$280,794

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,791	$23,861	$25,653	$569,156
338	$1,719	$23,934	$25,653	$545,223
339	$1,647	$24,006	$25,653	$521,217
340	$1,575	$24,078	$25,653	$497,138
341	$1,502	$24,151	$25,653	$472,987
342	$1,429	$24,224	$25,653	$448,763
343	$1,356	$24,297	$25,653	$424,466
344	$1,282	$24,371	$25,653	$400,095
345	$1,209	$24,444	$25,653	$375,651
346	$1,135	$24,518	$25,653	$351,133
347	$1,061	$24,592	$25,653	$326,541
348	$986	$24,666	$25,653	$301,874

第29年供款共

$307,835

第29年利息

$16,691

第29年共還本金

$291,143

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$912	$24,741	$25,653	$277,133
350	$837	$24,816	$25,653	$252,318
351	$762	$24,891	$25,653	$227,427
352	$687	$24,966	$25,653	$202,461
353	$612	$25,041	$25,653	$177,420
354	$536	$25,117	$25,653	$152,303
355	$460	$25,193	$25,653	$127,110
356	$384	$25,269	$25,653	$101,841
357	$308	$25,345	$25,653	$76,496
358	$231	$25,422	$25,653	$51,074
359	$154	$25,499	$25,653	$25,576
360	$77	$25,576	$25,653	$0

第30年供款共

$307,835

第30年利息

$5,960

第30年共還本金

$301,874

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$11,940,039

Disclaimer

Recommended properties

Mort. Insurance
info