Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,727 , 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$11,950,436

Monthly Payment
$25,727

Down Payment

$2,358,800

Total Loan

$5,641,200

Total int. paid

$3,620,436

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,688,800

Base on DTI ratio

$51,454

Budget of property purchase

HK$2,688,800

Down Payment

$2,358,800
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

$51,454

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

Shatin CASTELLO

thumb_up

CASTELLO

753 ft²

@11,421

GFA

970 ft²

@8,866

local_fire_department HIT

Sale$8.6 M

753 ft²

@11,421

GFA

970 ft²

@8,866

Sale$8.6 M

local_fire_department HIT

Wanchai THE GLOUCESTER

thumb_up

THE GLOUCESTER

342 ft²

@26,316

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

342 ft²

@26,316

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan SUNSHINE CITY BLK A

thumb_up

SUNSHINE CITY TOWER A HIGH LEVEL 3 BED ROOM

568 ft²

@12,676

GFA

687 ft²

@10,480

local_fire_department HIT

Sale$7.2 M

568 ft²

@12,676

GFA

687 ft²

@10,480

Sale$7.2 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

DOUBLE COVE PH 01 BLK 03

491 ft²

@15,886

GFA

638 ft²

@12,226

directions_run Sale real_estate_agent Rare transfer_within_a_station Quality Migrant

Sale$7.8 M

491 ft²

@15,886

GFA

638 ft²

@12,226

Sale$7.8 M

directions_run Sale real_estate_agent Rare transfer_within_a_station Quality Migrant

Ma On Shan BAYCREST

thumb_up

BAYCREST

608 ft²

@14,638

GFA

777 ft²

@11,454

real_estate_agent Rare hotel_class King

Sale$8.9 M

608 ft²

@14,638

GFA

777 ft²

@11,454

Sale$8.9 M

real_estate_agent Rare hotel_class King

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@11,007

GFA

927 ft²

@8,846

local_fire_department HIT

Sale$8.2 M

745 ft²

@11,007

GFA

927 ft²

@8,846

Sale$8.2 M

local_fire_department HIT

Shatin WU KAI SHA

thumb_up

WU KAI SHA

GFA

891 ft²

@9,540

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

GFA

891 ft²

@9,540

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan ALTISSIMO TWR 03

thumb_up

泓碧

518 ft²

@13,900

local_fire_department HIT

Sale$7.2 M

518 ft²

@13,900

Sale$7.2 M

local_fire_department HIT

Pak Shek Kok PROVIDENCE BAY

thumb_up

TAI PO PROVIDENCE BAY

653 ft²

@11,485

GFA

832 ft²

@9,014

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

653 ft²

@11,485

GFA

832 ft²

@9,014

Sale$7.5 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

561 ft²

@14,260

GFA

756 ft²

@10,582

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$8 M

561 ft²

@14,260

GFA

756 ft²

@10,582

Sale$8 M

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

KOL VR

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare 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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,762	$25,944	$21,260	$18,144
1.500	$35,017	$27,221	$22,561	$19,469
2.000	$36,302	$28,538	$23,910	$20,851
2.500	$37,615	$29,893	$25,307	$22,290
3.000	$38,957	$31,286	$26,751	$23,784
3.500	$40,328	$32,717	$28,241	$25,332
3.625	$40,675	$33,080	$28,621	$25,727
4.000	$41,727	$34,185	$29,776	$26,932
4.500	$43,155	$35,689	$31,356	$28,583
5.000	$44,610	$37,229	$32,978	$30,283
5.500	$46,093	$38,805	$34,642	$32,030
6.000	$47,604	$40,415	$36,346	$33,822

Monthly Payment$25,727

Term

30Year

Loan amount

$5,641,200

Total int. paid

$3,620,436

Total Loan and Interest

$9,261,636

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$17,041	$8,686	$25,727	$5,632,514
2	$17,015	$8,712	$25,727	$5,623,802
3	$16,989	$8,738	$25,727	$5,615,064
4	$16,962	$8,765	$25,727	$5,606,300
5	$16,936	$8,791	$25,727	$5,597,509
6	$16,909	$8,818	$25,727	$5,588,691
7	$16,883	$8,844	$25,727	$5,579,847
8	$16,856	$8,871	$25,727	$5,570,976
9	$16,829	$8,898	$25,727	$5,562,078
10	$16,802	$8,925	$25,727	$5,553,153
11	$16,775	$8,952	$25,727	$5,544,202
12	$16,748	$8,979	$25,727	$5,535,223

第1年供款共

$308,721

第1年利息

$202,744

第1年共還本金

$105,977

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,721	$9,006	$25,727	$5,526,217
14	$16,694	$9,033	$25,727	$5,517,184
15	$16,666	$9,060	$25,727	$5,508,124
16	$16,639	$9,088	$25,727	$5,499,036
17	$16,612	$9,115	$25,727	$5,489,921
18	$16,584	$9,143	$25,727	$5,480,779
19	$16,557	$9,170	$25,727	$5,471,608
20	$16,529	$9,198	$25,727	$5,462,410
21	$16,501	$9,226	$25,727	$5,453,185
22	$16,473	$9,254	$25,727	$5,443,931
23	$16,445	$9,282	$25,727	$5,434,650
24	$16,417	$9,310	$25,727	$5,425,340

第2年供款共

$308,721

第2年利息

$198,838

第2年共還本金

$109,883

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$16,389	$9,338	$25,727	$5,416,002
26	$16,361	$9,366	$25,727	$5,406,636
27	$16,333	$9,394	$25,727	$5,397,242
28	$16,304	$9,423	$25,727	$5,387,820
29	$16,276	$9,451	$25,727	$5,378,368
30	$16,247	$9,480	$25,727	$5,368,889
31	$16,219	$9,508	$25,727	$5,359,381
32	$16,190	$9,537	$25,727	$5,349,844
33	$16,161	$9,566	$25,727	$5,340,278
34	$16,132	$9,595	$25,727	$5,330,683
35	$16,103	$9,624	$25,727	$5,321,059
36	$16,074	$9,653	$25,727	$5,311,407

第3年供款共

$308,721

第3年利息

$194,788

第3年共還本金

$113,933

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$16,045	$9,682	$25,727	$5,301,725
38	$16,016	$9,711	$25,727	$5,292,014
39	$15,986	$9,740	$25,727	$5,282,273
40	$15,957	$9,770	$25,727	$5,272,503
41	$15,927	$9,799	$25,727	$5,262,704
42	$15,898	$9,829	$25,727	$5,252,875
43	$15,868	$9,859	$25,727	$5,243,016
44	$15,838	$9,888	$25,727	$5,233,128
45	$15,808	$9,918	$25,727	$5,223,209
46	$15,778	$9,948	$25,727	$5,213,261
47	$15,748	$9,978	$25,727	$5,203,283
48	$15,718	$10,009	$25,727	$5,193,274

第4年供款共

$308,721

第4年利息

$190,589

第4年共還本金

$118,133

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,688	$10,039	$25,727	$5,183,235
50	$15,658	$10,069	$25,727	$5,173,166
51	$15,627	$10,099	$25,727	$5,163,067
52	$15,597	$10,130	$25,727	$5,152,937
53	$15,566	$10,161	$25,727	$5,142,776
54	$15,535	$10,191	$25,727	$5,132,585
55	$15,505	$10,222	$25,727	$5,122,363
56	$15,474	$10,253	$25,727	$5,112,110
57	$15,443	$10,284	$25,727	$5,101,826
58	$15,412	$10,315	$25,727	$5,091,511
59	$15,381	$10,346	$25,727	$5,081,165
60	$15,349	$10,377	$25,727	$5,070,787

第5年供款共

$308,721

第5年利息

$186,234

第5年共還本金

$122,487

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$15,318	$10,409	$25,727	$5,060,379
62	$15,287	$10,440	$25,727	$5,049,938
63	$15,255	$10,472	$25,727	$5,039,467
64	$15,223	$10,503	$25,727	$5,028,963
65	$15,192	$10,535	$25,727	$5,018,428
66	$15,160	$10,567	$25,727	$5,007,861
67	$15,128	$10,599	$25,727	$4,997,262
68	$15,096	$10,631	$25,727	$4,986,632
69	$15,064	$10,663	$25,727	$4,975,969
70	$15,032	$10,695	$25,727	$4,965,273
71	$14,999	$10,728	$25,727	$4,954,546
72	$14,967	$10,760	$25,727	$4,943,786

第6年供款共

$308,721

第6年利息

$181,720

第6年共還本金

$127,001

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,934	$10,792	$25,727	$4,932,994
74	$14,902	$10,825	$25,727	$4,922,169
75	$14,869	$10,858	$25,727	$4,911,311
76	$14,836	$10,891	$25,727	$4,900,420
77	$14,803	$10,923	$25,727	$4,889,497
78	$14,770	$10,956	$25,727	$4,878,540
79	$14,737	$10,990	$25,727	$4,867,551
80	$14,704	$11,023	$25,727	$4,856,528
81	$14,671	$11,056	$25,727	$4,845,472
82	$14,637	$11,089	$25,727	$4,834,383
83	$14,604	$11,123	$25,727	$4,823,260
84	$14,570	$11,157	$25,727	$4,812,103

第7年供款共

$308,721

第7年利息

$177,039

第7年共還本金

$131,683

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$14,537	$11,190	$25,727	$4,800,913
86	$14,503	$11,224	$25,727	$4,789,689
87	$14,469	$11,258	$25,727	$4,778,431
88	$14,435	$11,292	$25,727	$4,767,139
89	$14,401	$11,326	$25,727	$4,755,813
90	$14,367	$11,360	$25,727	$4,744,453
91	$14,332	$11,395	$25,727	$4,733,059
92	$14,298	$11,429	$25,727	$4,721,630
93	$14,263	$11,464	$25,727	$4,710,166
94	$14,229	$11,498	$25,727	$4,698,668
95	$14,194	$11,533	$25,727	$4,687,135
96	$14,159	$11,568	$25,727	$4,675,567

第8年供款共

$308,721

第8年利息

$172,185

第8年共還本金

$136,536

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$14,124	$11,603	$25,727	$4,663,965
98	$14,089	$11,638	$25,727	$4,652,327
99	$14,054	$11,673	$25,727	$4,640,654
100	$14,019	$11,708	$25,727	$4,628,946
101	$13,983	$11,743	$25,727	$4,617,203
102	$13,948	$11,779	$25,727	$4,605,424
103	$13,912	$11,815	$25,727	$4,593,609
104	$13,877	$11,850	$25,727	$4,581,759
105	$13,841	$11,886	$25,727	$4,569,873
106	$13,805	$11,922	$25,727	$4,557,951
107	$13,769	$11,958	$25,727	$4,545,993
108	$13,733	$11,994	$25,727	$4,533,999

第9年供款共

$308,721

第9年利息

$167,153

第9年共還本金

$141,569

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,696	$12,030	$25,727	$4,521,968
110	$13,660	$12,067	$25,727	$4,509,902
111	$13,624	$12,103	$25,727	$4,497,799
112	$13,587	$12,140	$25,727	$4,485,659
113	$13,550	$12,176	$25,727	$4,473,483
114	$13,514	$12,213	$25,727	$4,461,270
115	$13,477	$12,250	$25,727	$4,449,020
116	$13,440	$12,287	$25,727	$4,436,733
117	$13,403	$12,324	$25,727	$4,424,408
118	$13,365	$12,361	$25,727	$4,412,047
119	$13,328	$12,399	$25,727	$4,399,648
120	$13,291	$12,436	$25,727	$4,387,212

第10年供款共

$308,721

第10年利息

$161,935

第10年共還本金

$146,787

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$13,253	$12,474	$25,727	$4,374,738
122	$13,215	$12,511	$25,727	$4,362,227
123	$13,178	$12,549	$25,727	$4,349,678
124	$13,140	$12,587	$25,727	$4,337,091
125	$13,102	$12,625	$25,727	$4,324,466
126	$13,063	$12,663	$25,727	$4,311,802
127	$13,025	$12,702	$25,727	$4,299,101
128	$12,987	$12,740	$25,727	$4,286,361
129	$12,948	$12,778	$25,727	$4,273,582
130	$12,910	$12,817	$25,727	$4,260,765
131	$12,871	$12,856	$25,727	$4,247,910
132	$12,832	$12,895	$25,727	$4,235,015

第11年供款共

$308,721

第11年利息

$156,524

第11年共還本金

$152,197

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,793	$12,933	$25,727	$4,222,082
134	$12,754	$12,973	$25,727	$4,209,109
135	$12,715	$13,012	$25,727	$4,196,097
136	$12,676	$13,051	$25,727	$4,183,046
137	$12,636	$13,090	$25,727	$4,169,956
138	$12,597	$13,130	$25,727	$4,156,826
139	$12,557	$13,170	$25,727	$4,143,656
140	$12,517	$13,209	$25,727	$4,130,447
141	$12,477	$13,249	$25,727	$4,117,197
142	$12,437	$13,289	$25,727	$4,103,908
143	$12,397	$13,330	$25,727	$4,090,578
144	$12,357	$13,370	$25,727	$4,077,209

第12年供款共

$308,721

第12年利息

$150,915

第12年共還本金

$157,807

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$12,317	$13,410	$25,727	$4,063,798
146	$12,276	$13,451	$25,727	$4,050,348
147	$12,235	$13,491	$25,727	$4,036,856
148	$12,195	$13,532	$25,727	$4,023,324
149	$12,154	$13,573	$25,727	$4,009,751
150	$12,113	$13,614	$25,727	$3,996,137
151	$12,072	$13,655	$25,727	$3,982,482
152	$12,030	$13,696	$25,727	$3,968,786
153	$11,989	$13,738	$25,727	$3,955,048
154	$11,948	$13,779	$25,727	$3,941,269
155	$11,906	$13,821	$25,727	$3,927,448
156	$11,864	$13,863	$25,727	$3,913,585

第13年供款共

$308,721

第13年利息

$145,098

第13年共還本金

$163,623

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,822	$13,904	$25,727	$3,899,681
158	$11,780	$13,946	$25,727	$3,885,734
159	$11,738	$13,989	$25,727	$3,871,746
160	$11,696	$14,031	$25,727	$3,857,715
161	$11,654	$14,073	$25,727	$3,843,642
162	$11,611	$14,116	$25,727	$3,829,526
163	$11,568	$14,158	$25,727	$3,815,368
164	$11,526	$14,201	$25,727	$3,801,166
165	$11,483	$14,244	$25,727	$3,786,922
166	$11,440	$14,287	$25,727	$3,772,635
167	$11,397	$14,330	$25,727	$3,758,305
168	$11,353	$14,374	$25,727	$3,743,931

第14年供款共

$308,721

第14年利息

$139,067

第14年共還本金

$169,654

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$11,310	$14,417	$25,727	$3,729,514
170	$11,266	$14,461	$25,727	$3,715,054
171	$11,223	$14,504	$25,727	$3,700,550
172	$11,179	$14,548	$25,727	$3,686,002
173	$11,135	$14,592	$25,727	$3,671,410
174	$11,091	$14,636	$25,727	$3,656,774
175	$11,047	$14,680	$25,727	$3,642,093
176	$11,002	$14,725	$25,727	$3,627,369
177	$10,958	$14,769	$25,727	$3,612,600
178	$10,913	$14,814	$25,727	$3,597,786
179	$10,868	$14,858	$25,727	$3,582,928
180	$10,823	$14,903	$25,727	$3,568,024

第15年供款共

$308,721

第15年利息

$132,814

第15年共還本金

$175,907

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,778	$14,948	$25,727	$3,553,076
182	$10,733	$14,994	$25,727	$3,538,082
183	$10,688	$15,039	$25,727	$3,523,044
184	$10,643	$15,084	$25,727	$3,507,959
185	$10,597	$15,130	$25,727	$3,492,829
186	$10,551	$15,176	$25,727	$3,477,654
187	$10,505	$15,221	$25,727	$3,462,433
188	$10,459	$15,267	$25,727	$3,447,165
189	$10,413	$15,313	$25,727	$3,431,852
190	$10,367	$15,360	$25,727	$3,416,492
191	$10,321	$15,406	$25,727	$3,401,086
192	$10,274	$15,453	$25,727	$3,385,633

第16年供款共

$308,721

第16年利息

$126,330

第16年共還本金

$182,391

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,227	$15,499	$25,727	$3,370,134
194	$10,181	$15,546	$25,727	$3,354,588
195	$10,134	$15,593	$25,727	$3,338,995
196	$10,087	$15,640	$25,727	$3,323,355
197	$10,039	$15,687	$25,727	$3,307,667
198	$9,992	$15,735	$25,727	$3,291,932
199	$9,944	$15,782	$25,727	$3,276,150
200	$9,897	$15,830	$25,727	$3,260,320
201	$9,849	$15,878	$25,727	$3,244,442
202	$9,801	$15,926	$25,727	$3,228,516
203	$9,753	$15,974	$25,727	$3,212,542
204	$9,705	$16,022	$25,727	$3,196,520

第17年供款共

$308,721

第17年利息

$119,608

第17年共還本金

$189,113

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,656	$16,071	$25,727	$3,180,449
206	$9,608	$16,119	$25,727	$3,164,330
207	$9,559	$16,168	$25,727	$3,148,162
208	$9,510	$16,217	$25,727	$3,131,946
209	$9,461	$16,266	$25,727	$3,115,680
210	$9,412	$16,315	$25,727	$3,099,365
211	$9,363	$16,364	$25,727	$3,083,001
212	$9,313	$16,414	$25,727	$3,066,587
213	$9,264	$16,463	$25,727	$3,050,124
214	$9,214	$16,513	$25,727	$3,033,611
215	$9,164	$16,563	$25,727	$3,017,049
216	$9,114	$16,613	$25,727	$3,000,436

第18年供款共

$308,721

第18年利息

$112,637

第18年共還本金

$196,084

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,064	$16,663	$25,727	$2,983,773
218	$9,013	$16,713	$25,727	$2,967,060
219	$8,963	$16,764	$25,727	$2,950,296
220	$8,912	$16,814	$25,727	$2,933,482
221	$8,862	$16,865	$25,727	$2,916,616
222	$8,811	$16,916	$25,727	$2,899,700
223	$8,760	$16,967	$25,727	$2,882,733
224	$8,708	$17,019	$25,727	$2,865,714
225	$8,657	$17,070	$25,727	$2,848,644
226	$8,605	$17,121	$25,727	$2,831,523
227	$8,554	$17,173	$25,727	$2,814,350
228	$8,502	$17,225	$25,727	$2,797,125

第19年供款共

$308,721

第19年利息

$105,410

第19年共還本金

$203,311

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,450	$17,277	$25,727	$2,779,848
230	$8,397	$17,329	$25,727	$2,762,518
231	$8,345	$17,382	$25,727	$2,745,137
232	$8,293	$17,434	$25,727	$2,727,702
233	$8,240	$17,487	$25,727	$2,710,216
234	$8,187	$17,540	$25,727	$2,692,676
235	$8,134	$17,593	$25,727	$2,675,083
236	$8,081	$17,646	$25,727	$2,657,438
237	$8,028	$17,699	$25,727	$2,639,738
238	$7,974	$17,753	$25,727	$2,621,986
239	$7,921	$17,806	$25,727	$2,604,180
240	$7,867	$17,860	$25,727	$2,586,320

第20年供款共

$308,721

第20年利息

$97,916

第20年共還本金

$210,805

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,813	$17,914	$25,727	$2,568,406
242	$7,759	$17,968	$25,727	$2,550,438
243	$7,704	$18,022	$25,727	$2,532,415
244	$7,650	$18,077	$25,727	$2,514,339
245	$7,595	$18,131	$25,727	$2,496,207
246	$7,541	$18,186	$25,727	$2,478,021
247	$7,486	$18,241	$25,727	$2,459,780
248	$7,431	$18,296	$25,727	$2,441,484
249	$7,375	$18,351	$25,727	$2,423,132
250	$7,320	$18,407	$25,727	$2,404,726
251	$7,264	$18,462	$25,727	$2,386,263
252	$7,209	$18,518	$25,727	$2,367,745

第21年供款共

$308,721

第21年利息

$90,146

第21年共還本金

$218,575

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,153	$18,574	$25,727	$2,349,171
254	$7,096	$18,630	$25,727	$2,330,540
255	$7,040	$18,687	$25,727	$2,311,854
256	$6,984	$18,743	$25,727	$2,293,111
257	$6,927	$18,800	$25,727	$2,274,311
258	$6,870	$18,856	$25,727	$2,255,455
259	$6,813	$18,913	$25,727	$2,236,541
260	$6,756	$18,971	$25,727	$2,217,571
261	$6,699	$19,028	$25,727	$2,198,543
262	$6,641	$19,085	$25,727	$2,179,457
263	$6,584	$19,143	$25,727	$2,160,314
264	$6,526	$19,201	$25,727	$2,141,114

第22年供款共

$308,721

第22年利息

$82,090

第22年共還本金

$226,631

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,468	$19,259	$25,727	$2,121,855
266	$6,410	$19,317	$25,727	$2,102,538
267	$6,351	$19,375	$25,727	$2,083,162
268	$6,293	$19,434	$25,727	$2,063,729
269	$6,234	$19,493	$25,727	$2,044,236
270	$6,175	$19,551	$25,727	$2,024,684
271	$6,116	$19,611	$25,727	$2,005,074
272	$6,057	$19,670	$25,727	$1,985,404
273	$5,998	$19,729	$25,727	$1,965,675
274	$5,938	$19,789	$25,727	$1,945,886
275	$5,878	$19,849	$25,727	$1,926,038
276	$5,818	$19,909	$25,727	$1,906,129

第23年供款共

$308,721

第23年利息

$73,737

第23年共還本金

$234,984

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,758	$19,969	$25,727	$1,886,160
278	$5,698	$20,029	$25,727	$1,866,131
279	$5,637	$20,089	$25,727	$1,846,042
280	$5,577	$20,150	$25,727	$1,825,892
281	$5,516	$20,211	$25,727	$1,805,681
282	$5,455	$20,272	$25,727	$1,785,409
283	$5,393	$20,333	$25,727	$1,765,075
284	$5,332	$20,395	$25,727	$1,744,681
285	$5,270	$20,456	$25,727	$1,724,224
286	$5,209	$20,518	$25,727	$1,703,706
287	$5,147	$20,580	$25,727	$1,683,126
288	$5,084	$20,642	$25,727	$1,662,483

第24年供款共

$308,721

第24年利息

$65,076

第24年共還本金

$243,646

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,022	$20,705	$25,727	$1,641,779
290	$4,960	$20,767	$25,727	$1,621,012
291	$4,897	$20,830	$25,727	$1,600,182
292	$4,834	$20,893	$25,727	$1,579,289
293	$4,771	$20,956	$25,727	$1,558,333
294	$4,707	$21,019	$25,727	$1,537,313
295	$4,644	$21,083	$25,727	$1,516,231
296	$4,580	$21,146	$25,727	$1,495,084
297	$4,516	$21,210	$25,727	$1,473,874
298	$4,452	$21,274	$25,727	$1,452,599
299	$4,388	$21,339	$25,727	$1,431,261
300	$4,324	$21,403	$25,727	$1,409,857

第25年供款共

$308,721

第25年利息

$56,095

第25年共還本金

$252,626

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,259	$21,468	$25,727	$1,388,390
302	$4,194	$21,533	$25,727	$1,366,857
303	$4,129	$21,598	$25,727	$1,345,259
304	$4,064	$21,663	$25,727	$1,323,596
305	$3,998	$21,728	$25,727	$1,301,868
306	$3,933	$21,794	$25,727	$1,280,074
307	$3,867	$21,860	$25,727	$1,258,214
308	$3,801	$21,926	$25,727	$1,236,288
309	$3,735	$21,992	$25,727	$1,214,296
310	$3,668	$22,059	$25,727	$1,192,237
311	$3,602	$22,125	$25,727	$1,170,112
312	$3,535	$22,192	$25,727	$1,147,920

第26年供款共

$308,721

第26年利息

$46,784

第26年共還本金

$261,937

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,468	$22,259	$25,727	$1,125,661
314	$3,400	$22,326	$25,727	$1,103,335
315	$3,333	$22,394	$25,727	$1,080,941
316	$3,265	$22,461	$25,727	$1,058,479
317	$3,197	$22,529	$25,727	$1,035,950
318	$3,129	$22,597	$25,727	$1,013,353
319	$3,061	$22,666	$25,727	$990,687
320	$2,993	$22,734	$25,727	$967,953
321	$2,924	$22,803	$25,727	$945,150
322	$2,855	$22,872	$25,727	$922,279
323	$2,786	$22,941	$25,727	$899,338
324	$2,717	$23,010	$25,727	$876,328

第27年供款共

$308,721

第27年利息

$37,129

第27年共還本金

$271,592

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,647	$23,080	$25,727	$853,249
326	$2,578	$23,149	$25,727	$830,099
327	$2,508	$23,219	$25,727	$806,880
328	$2,437	$23,289	$25,727	$783,591
329	$2,367	$23,360	$25,727	$760,231
330	$2,297	$23,430	$25,727	$736,801
331	$2,226	$23,501	$25,727	$713,300
332	$2,155	$23,572	$25,727	$689,728
333	$2,084	$23,643	$25,727	$666,085
334	$2,012	$23,715	$25,727	$642,370
335	$1,940	$23,786	$25,727	$618,584
336	$1,869	$23,858	$25,727	$594,726

第28年供款共

$308,721

第28年利息

$27,119

第28年共還本金

$281,602

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,797	$23,930	$25,727	$570,795
338	$1,724	$24,002	$25,727	$546,793
339	$1,652	$24,075	$25,727	$522,718
340	$1,579	$24,148	$25,727	$498,570
341	$1,506	$24,221	$25,727	$474,350
342	$1,433	$24,294	$25,727	$450,056
343	$1,360	$24,367	$25,727	$425,689
344	$1,286	$24,441	$25,727	$401,248
345	$1,212	$24,515	$25,727	$376,733
346	$1,138	$24,589	$25,727	$352,144
347	$1,064	$24,663	$25,727	$327,481
348	$989	$24,737	$25,727	$302,744

第29年供款共

$308,721

第29年利息

$16,739

第29年共還本金

$291,982

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$915	$24,812	$25,727	$277,932
350	$840	$24,887	$25,727	$253,044
351	$764	$24,962	$25,727	$228,082
352	$689	$25,038	$25,727	$203,044
353	$613	$25,113	$25,727	$177,931
354	$537	$25,189	$25,727	$152,742
355	$461	$25,265	$25,727	$127,476
356	$385	$25,342	$25,727	$102,135
357	$309	$25,418	$25,727	$76,716
358	$232	$25,495	$25,727	$51,221
359	$155	$25,572	$25,727	$25,649
360	$77	$25,649	$25,727	$0

第30年供款共

$308,721

第30年利息

$5,977

第30年共還本金

$302,744

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$11,950,436

Disclaimer

Recommended properties

Mort. Insurance
info