Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,340 , 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$11,809,254

Monthly Payment
$25,340

Down Payment

$2,357,000

Total Loan

$5,643,000

Total int. paid

$3,479,254

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,687,000

Base on DTI ratio

$50,679

Budget of property purchase

HK$2,687,000

Down Payment

$2,357,000
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

$50,679

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 BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,386

GFA

1,125 ft²

@6,933

hotel_class King

Sale$7.8 M

831 ft²

@9,386

GFA

1,125 ft²

@6,933

Sale$7.8 M

hotel_class King

Ma On Shan SUNSHINE CITY BLK G

thumb_up

SUNSHINE CITY BLK G

551 ft²

@13,067

GFA

742 ft²

@9,704

local_fire_department HIT local_offer Good Catch

Sale$7.2 M

551 ft²

@13,067

GFA

742 ft²

@9,704

Sale$7.2 M

local_fire_department HIT local_offer Good Catch

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

663 ft²

@12,821

local_fire_department HIT

Sale$8.5 M

663 ft²

@12,821

Sale$8.5 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

755 ft²

@10,596

GFA

932 ft²

@8,584

local_fire_department HIT local_offer Good Catch

Sale$8 M

755 ft²

@10,596

GFA

932 ft²

@8,584

Sale$8 M

local_fire_department HIT local_offer Good Catch

Sole

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW

561 ft²

@14,260

GFA

756 ft²

@10,582

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8 M

561 ft²

@14,260

GFA

756 ft²

@10,582

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG DELUXE LOW RISE APARTMENT

662 ft²

@13,595

local_fire_department HIT hotel_class King vpn_key Key pets Pet Friendly

Sale$9 M

662 ft²

@13,595

Sale$9 M

local_fire_department HIT hotel_class King vpn_key Key pets Pet Friendly

Ma On Shan CHEUNG KANG VILLAGE

thumb_up

CHEUNG KANG VILLAGE

GFA

1,000 ft²

@8,500

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.5 M

GFA

1,000 ft²

@8,500

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sai Kung TUI MIN HOI

thumb_up

Sai Kung Town Sea View village with Roof

GFA

700 ft²

@12,143

directions_run Sale real_estate_agent Rare vpn_key Key

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

directions_run Sale real_estate_agent Rare vpn_key Key

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

765 ft²

@11,477

GFA

988 ft²

@8,887

local_fire_department HIT

Sale$8.78 M

765 ft²

@11,477

GFA

988 ft²

@8,887

Sale$8.78 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK K

thumb_up

SUNSHINE CITY BLK K

551 ft²

@13,067

GFA

750 ft²

@9,600

local_fire_department HIT

Sale$7.2 M

551 ft²

@13,067

GFA

750 ft²

@9,600

Sale$7.2 M

local_fire_department HIT

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

Ma On Shan OCEANAIRE TWR 03B

thumb_up

OCEANAIRE TWR 03B

757 ft²

@11,757

GFA

992 ft²

@8,972

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.9 M

757 ft²

@11,757

GFA

992 ft²

@8,972

Sale$8.9 M

local_fire_department HIT hotel_class King pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,773	$25,952	$21,267	$18,150
1.500	$35,029	$27,230	$22,568	$19,475
2.000	$36,313	$28,547	$23,918	$20,858
2.500	$37,627	$29,902	$25,315	$22,297
3.000	$38,970	$31,296	$26,760	$23,791
3.500	$40,341	$32,727	$28,250	$25,340
4.000	$41,741	$34,195	$29,786	$26,941
4.500	$43,169	$35,700	$31,366	$28,592
5.000	$44,624	$37,241	$32,988	$30,293
5.500	$46,108	$38,817	$34,653	$32,040
6.000	$47,619	$40,428	$36,358	$33,833

Monthly Payment$25,340

Term

30Year

Loan amount

$5,643,000

Total int. paid

$3,479,254

Total Loan and Interest

$9,122,254

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,459	$8,881	$25,340	$5,634,119
2	$16,433	$8,907	$25,340	$5,625,212
3	$16,407	$8,933	$25,340	$5,616,280
4	$16,381	$8,959	$25,340	$5,607,321
5	$16,355	$8,985	$25,340	$5,598,336
6	$16,328	$9,011	$25,340	$5,589,325
7	$16,302	$9,037	$25,340	$5,580,288
8	$16,276	$9,064	$25,340	$5,571,224
9	$16,249	$9,090	$25,340	$5,562,134
10	$16,223	$9,117	$25,340	$5,553,017
11	$16,196	$9,143	$25,340	$5,543,874
12	$16,170	$9,170	$25,340	$5,534,704

第1年供款共

$304,075

第1年利息

$195,779

第1年共還本金

$108,296

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,143	$9,197	$25,340	$5,525,507
14	$16,116	$9,224	$25,340	$5,516,283
15	$16,089	$9,250	$25,340	$5,507,033
16	$16,062	$9,277	$25,340	$5,497,756
17	$16,035	$9,304	$25,340	$5,488,451
18	$16,008	$9,332	$25,340	$5,479,119
19	$15,981	$9,359	$25,340	$5,469,761
20	$15,953	$9,386	$25,340	$5,460,374
21	$15,926	$9,413	$25,340	$5,450,961
22	$15,899	$9,441	$25,340	$5,441,520
23	$15,871	$9,468	$25,340	$5,432,052
24	$15,843	$9,496	$25,340	$5,422,555

第2年供款共

$304,075

第2年利息

$191,927

第2年共還本金

$112,148

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,816	$9,524	$25,340	$5,413,032
26	$15,788	$9,552	$25,340	$5,403,480
27	$15,760	$9,579	$25,340	$5,393,901
28	$15,732	$9,607	$25,340	$5,384,293
29	$15,704	$9,635	$25,340	$5,374,658
30	$15,676	$9,664	$25,340	$5,364,994
31	$15,648	$9,692	$25,340	$5,355,303
32	$15,620	$9,720	$25,340	$5,345,583
33	$15,591	$9,748	$25,340	$5,335,834
34	$15,563	$9,777	$25,340	$5,326,058
35	$15,534	$9,805	$25,340	$5,316,252
36	$15,506	$9,834	$25,340	$5,306,419

第3年供款共

$304,075

第3年利息

$187,938

第3年共還本金

$116,137

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,477	$9,863	$25,340	$5,296,556
38	$15,448	$9,891	$25,340	$5,286,665
39	$15,419	$9,920	$25,340	$5,276,745
40	$15,391	$9,949	$25,340	$5,266,795
41	$15,361	$9,978	$25,340	$5,256,817
42	$15,332	$10,007	$25,340	$5,246,810
43	$15,303	$10,036	$25,340	$5,236,774
44	$15,274	$10,066	$25,340	$5,226,708
45	$15,245	$10,095	$25,340	$5,216,613
46	$15,215	$10,124	$25,340	$5,206,489
47	$15,186	$10,154	$25,340	$5,196,335
48	$15,156	$10,184	$25,340	$5,186,151

第4年供款共

$304,075

第4年利息

$183,808

第4年共還本金

$120,268

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,126	$10,213	$25,340	$5,175,938
50	$15,096	$10,243	$25,340	$5,165,695
51	$15,067	$10,273	$25,340	$5,155,422
52	$15,037	$10,303	$25,340	$5,145,119
53	$15,007	$10,333	$25,340	$5,134,786
54	$14,976	$10,363	$25,340	$5,124,422
55	$14,946	$10,393	$25,340	$5,114,029
56	$14,916	$10,424	$25,340	$5,103,605
57	$14,886	$10,454	$25,340	$5,093,151
58	$14,855	$10,485	$25,340	$5,082,667
59	$14,824	$10,515	$25,340	$5,072,152
60	$14,794	$10,546	$25,340	$5,061,606

第5年供款共

$304,075

第5年利息

$179,530

第5年共還本金

$124,545

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$14,763	$10,577	$25,340	$5,051,029
62	$14,732	$10,607	$25,340	$5,040,422
63	$14,701	$10,638	$25,340	$5,029,783
64	$14,670	$10,669	$25,340	$5,019,114
65	$14,639	$10,701	$25,340	$5,008,414
66	$14,608	$10,732	$25,340	$4,997,682
67	$14,577	$10,763	$25,340	$4,986,919
68	$14,545	$10,794	$25,340	$4,976,124
69	$14,514	$10,826	$25,340	$4,965,299
70	$14,482	$10,857	$25,340	$4,954,441
71	$14,450	$10,889	$25,340	$4,943,552
72	$14,419	$10,921	$25,340	$4,932,631

第6年供款共

$304,075

第6年利息

$175,100

第6年共還本金

$128,975

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,387	$10,953	$25,340	$4,921,678
74	$14,355	$10,985	$25,340	$4,910,694
75	$14,323	$11,017	$25,340	$4,899,677
76	$14,291	$11,049	$25,340	$4,888,628
77	$14,258	$11,081	$25,340	$4,877,547
78	$14,226	$11,113	$25,340	$4,866,433
79	$14,194	$11,146	$25,340	$4,855,288
80	$14,161	$11,178	$25,340	$4,844,109
81	$14,129	$11,211	$25,340	$4,832,898
82	$14,096	$11,244	$25,340	$4,821,655
83	$14,063	$11,276	$25,340	$4,810,378
84	$14,030	$11,309	$25,340	$4,799,069

第7年供款共

$304,075

第7年利息

$170,513

第7年共還本金

$133,562

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$13,997	$11,342	$25,340	$4,787,727
86	$13,964	$11,375	$25,340	$4,776,351
87	$13,931	$11,409	$25,340	$4,764,943
88	$13,898	$11,442	$25,340	$4,753,501
89	$13,864	$11,475	$25,340	$4,742,026
90	$13,831	$11,509	$25,340	$4,730,517
91	$13,797	$11,542	$25,340	$4,718,975
92	$13,764	$11,576	$25,340	$4,707,399
93	$13,730	$11,610	$25,340	$4,695,789
94	$13,696	$11,644	$25,340	$4,684,146
95	$13,662	$11,678	$25,340	$4,672,468
96	$13,628	$11,712	$25,340	$4,660,756

第8年供款共

$304,075

第8年利息

$165,763

第8年共還本金

$138,312

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,594	$11,746	$25,340	$4,649,011
98	$13,560	$11,780	$25,340	$4,637,231
99	$13,525	$11,814	$25,340	$4,625,416
100	$13,491	$11,849	$25,340	$4,613,568
101	$13,456	$11,883	$25,340	$4,601,684
102	$13,422	$11,918	$25,340	$4,589,766
103	$13,387	$11,953	$25,340	$4,577,814
104	$13,352	$11,988	$25,340	$4,565,826
105	$13,317	$12,023	$25,340	$4,553,803
106	$13,282	$12,058	$25,340	$4,541,746
107	$13,247	$12,093	$25,340	$4,529,653
108	$13,211	$12,128	$25,340	$4,517,525

第9年供款共

$304,075

第9年利息

$160,843

第9年共還本金

$143,232

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,176	$12,163	$25,340	$4,505,361
110	$13,141	$12,199	$25,340	$4,493,162
111	$13,105	$12,235	$25,340	$4,480,928
112	$13,069	$12,270	$25,340	$4,468,658
113	$13,034	$12,306	$25,340	$4,456,352
114	$12,998	$12,342	$25,340	$4,444,010
115	$12,962	$12,378	$25,340	$4,431,632
116	$12,926	$12,414	$25,340	$4,419,218
117	$12,889	$12,450	$25,340	$4,406,767
118	$12,853	$12,487	$25,340	$4,394,281
119	$12,817	$12,523	$25,340	$4,381,758
120	$12,780	$12,559	$25,340	$4,369,199

第10年供款共

$304,075

第10年利息

$155,749

第10年共還本金

$148,326

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$12,743	$12,596	$25,340	$4,356,602
122	$12,707	$12,633	$25,340	$4,343,970
123	$12,670	$12,670	$25,340	$4,331,300
124	$12,633	$12,707	$25,340	$4,318,593
125	$12,596	$12,744	$25,340	$4,305,850
126	$12,559	$12,781	$25,340	$4,293,069
127	$12,521	$12,818	$25,340	$4,280,251
128	$12,484	$12,856	$25,340	$4,267,395
129	$12,447	$12,893	$25,340	$4,254,502
130	$12,409	$12,931	$25,340	$4,241,571
131	$12,371	$12,968	$25,340	$4,228,603
132	$12,333	$13,006	$25,340	$4,215,597

第11年供款共

$304,075

第11年利息

$150,473

第11年共還本金

$153,602

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,295	$13,044	$25,340	$4,202,553
134	$12,257	$13,082	$25,340	$4,189,471
135	$12,219	$13,120	$25,340	$4,176,350
136	$12,181	$13,159	$25,340	$4,163,192
137	$12,143	$13,197	$25,340	$4,149,995
138	$12,104	$13,235	$25,340	$4,136,759
139	$12,066	$13,274	$25,340	$4,123,485
140	$12,027	$13,313	$25,340	$4,110,173
141	$11,988	$13,352	$25,340	$4,096,821
142	$11,949	$13,391	$25,340	$4,083,431
143	$11,910	$13,430	$25,340	$4,070,001
144	$11,871	$13,469	$25,340	$4,056,532

第12年供款共

$304,075

第12年利息

$145,010

第12年共還本金

$159,065

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$11,832	$13,508	$25,340	$4,043,024
146	$11,792	$13,547	$25,340	$4,029,477
147	$11,753	$13,587	$25,340	$4,015,890
148	$11,713	$13,627	$25,340	$4,002,263
149	$11,673	$13,666	$25,340	$3,988,597
150	$11,633	$13,706	$25,340	$3,974,891
151	$11,593	$13,746	$25,340	$3,961,144
152	$11,553	$13,786	$25,340	$3,947,358
153	$11,513	$13,826	$25,340	$3,933,532
154	$11,473	$13,867	$25,340	$3,919,665
155	$11,432	$13,907	$25,340	$3,905,758
156	$11,392	$13,948	$25,340	$3,891,810

第13年供款共

$304,075

第13年利息

$139,353

第13年共還本金

$164,722

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,351	$13,988	$25,340	$3,877,821
158	$11,310	$14,029	$25,340	$3,863,792
159	$11,269	$14,070	$25,340	$3,849,722
160	$11,228	$14,111	$25,340	$3,835,611
161	$11,187	$14,152	$25,340	$3,821,458
162	$11,146	$14,194	$25,340	$3,807,265
163	$11,105	$14,235	$25,340	$3,793,030
164	$11,063	$14,277	$25,340	$3,778,753
165	$11,021	$14,318	$25,340	$3,764,435
166	$10,980	$14,360	$25,340	$3,750,075
167	$10,938	$14,402	$25,340	$3,735,673
168	$10,896	$14,444	$25,340	$3,721,229

第14年供款共

$304,075

第14年利息

$133,494

第14年共還本金

$170,581

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$10,854	$14,486	$25,340	$3,706,743
170	$10,811	$14,528	$25,340	$3,692,215
171	$10,769	$14,571	$25,340	$3,677,644
172	$10,726	$14,613	$25,340	$3,663,031
173	$10,684	$14,656	$25,340	$3,648,375
174	$10,641	$14,698	$25,340	$3,633,677
175	$10,598	$14,741	$25,340	$3,618,935
176	$10,555	$14,784	$25,340	$3,604,151
177	$10,512	$14,827	$25,340	$3,589,324
178	$10,469	$14,871	$25,340	$3,574,453
179	$10,425	$14,914	$25,340	$3,559,539
180	$10,382	$14,958	$25,340	$3,544,581

第15年供款共

$304,075

第15年利息

$127,427

第15年共還本金

$176,648

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,338	$15,001	$25,340	$3,529,580
182	$10,295	$15,045	$25,340	$3,514,535
183	$10,251	$15,089	$25,340	$3,499,446
184	$10,207	$15,133	$25,340	$3,484,313
185	$10,163	$15,177	$25,340	$3,469,136
186	$10,118	$15,221	$25,340	$3,453,915
187	$10,074	$15,266	$25,340	$3,438,649
188	$10,029	$15,310	$25,340	$3,423,339
189	$9,985	$15,355	$25,340	$3,407,984
190	$9,940	$15,400	$25,340	$3,392,585
191	$9,895	$15,445	$25,340	$3,377,140
192	$9,850	$15,490	$25,340	$3,361,650

第16年供款共

$304,075

第16年利息

$121,144

第16年共還本金

$182,931

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$9,805	$15,535	$25,340	$3,346,116
194	$9,760	$15,580	$25,340	$3,330,536
195	$9,714	$15,626	$25,340	$3,314,910
196	$9,668	$15,671	$25,340	$3,299,239
197	$9,623	$15,717	$25,340	$3,283,522
198	$9,577	$15,763	$25,340	$3,267,759
199	$9,531	$15,809	$25,340	$3,251,951
200	$9,485	$15,855	$25,340	$3,236,096
201	$9,439	$15,901	$25,340	$3,220,195
202	$9,392	$15,947	$25,340	$3,204,248
203	$9,346	$15,994	$25,340	$3,188,254
204	$9,299	$16,041	$25,340	$3,172,213

第17年供款共

$304,075

第17年利息

$114,638

第17年共還本金

$189,437

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,252	$16,087	$25,340	$3,156,126
206	$9,205	$16,134	$25,340	$3,139,992
207	$9,158	$16,181	$25,340	$3,123,811
208	$9,111	$16,228	$25,340	$3,107,582
209	$9,064	$16,276	$25,340	$3,091,306
210	$9,016	$16,323	$25,340	$3,074,983
211	$8,969	$16,371	$25,340	$3,058,612
212	$8,921	$16,419	$25,340	$3,042,193
213	$8,873	$16,467	$25,340	$3,025,727
214	$8,825	$16,515	$25,340	$3,009,212
215	$8,777	$16,563	$25,340	$2,992,650
216	$8,729	$16,611	$25,340	$2,976,039

第18年供款共

$304,075

第18年利息

$107,900

第18年共還本金

$196,175

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,680	$16,659	$25,340	$2,959,379
218	$8,632	$16,708	$25,340	$2,942,671
219	$8,583	$16,757	$25,340	$2,925,914
220	$8,534	$16,806	$25,340	$2,909,109
221	$8,485	$16,855	$25,340	$2,892,254
222	$8,436	$16,904	$25,340	$2,875,350
223	$8,386	$16,953	$25,340	$2,858,397
224	$8,337	$17,003	$25,340	$2,841,394
225	$8,287	$17,052	$25,340	$2,824,342
226	$8,238	$17,102	$25,340	$2,807,240
227	$8,188	$17,152	$25,340	$2,790,088
228	$8,138	$17,202	$25,340	$2,772,887

第19年供款共

$304,075

第19年利息

$100,923

第19年共還本金

$203,152

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,088	$17,252	$25,340	$2,755,634
230	$8,037	$17,302	$25,340	$2,738,332
231	$7,987	$17,353	$25,340	$2,720,979
232	$7,936	$17,403	$25,340	$2,703,576
233	$7,885	$17,454	$25,340	$2,686,122
234	$7,835	$17,505	$25,340	$2,668,617
235	$7,783	$17,556	$25,340	$2,651,061
236	$7,732	$17,607	$25,340	$2,633,453
237	$7,681	$17,659	$25,340	$2,615,795
238	$7,629	$17,710	$25,340	$2,598,084
239	$7,578	$17,762	$25,340	$2,580,323
240	$7,526	$17,814	$25,340	$2,562,509

第20年供款共

$304,075

第20年利息

$93,698

第20年共還本金

$210,378

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,474	$17,866	$25,340	$2,544,643
242	$7,422	$17,918	$25,340	$2,526,726
243	$7,370	$17,970	$25,340	$2,508,756
244	$7,317	$18,022	$25,340	$2,490,733
245	$7,265	$18,075	$25,340	$2,472,658
246	$7,212	$18,128	$25,340	$2,454,531
247	$7,159	$18,181	$25,340	$2,436,350
248	$7,106	$18,234	$25,340	$2,418,116
249	$7,053	$18,287	$25,340	$2,399,830
250	$7,000	$18,340	$25,340	$2,381,490
251	$6,946	$18,394	$25,340	$2,363,096
252	$6,892	$18,447	$25,340	$2,344,649

第21年供款共

$304,075

第21年利息

$86,215

第21年共還本金

$217,860

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$6,839	$18,501	$25,340	$2,326,148
254	$6,785	$18,555	$25,340	$2,307,593
255	$6,730	$18,609	$25,340	$2,288,984
256	$6,676	$18,663	$25,340	$2,270,320
257	$6,622	$18,718	$25,340	$2,251,602
258	$6,567	$18,772	$25,340	$2,232,830
259	$6,512	$18,827	$25,340	$2,214,003
260	$6,458	$18,882	$25,340	$2,195,121
261	$6,402	$18,937	$25,340	$2,176,184
262	$6,347	$18,992	$25,340	$2,157,191
263	$6,292	$19,048	$25,340	$2,138,143
264	$6,236	$19,103	$25,340	$2,119,040

第22年供款共

$304,075

第22年利息

$78,466

第22年共還本金

$225,609

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,181	$19,159	$25,340	$2,099,881
266	$6,125	$19,215	$25,340	$2,080,666
267	$6,069	$19,271	$25,340	$2,061,395
268	$6,012	$19,327	$25,340	$2,042,068
269	$5,956	$19,384	$25,340	$2,022,684
270	$5,899	$19,440	$25,340	$2,003,244
271	$5,843	$19,497	$25,340	$1,983,748
272	$5,786	$19,554	$25,340	$1,964,194
273	$5,729	$19,611	$25,340	$1,944,583
274	$5,672	$19,668	$25,340	$1,924,915
275	$5,614	$19,725	$25,340	$1,905,190
276	$5,557	$19,783	$25,340	$1,885,407

第23年供款共

$304,075

第23年利息

$70,442

第23年共還本金

$233,633

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,499	$19,840	$25,340	$1,865,567
278	$5,441	$19,898	$25,340	$1,845,668
279	$5,383	$19,956	$25,340	$1,825,712
280	$5,325	$20,015	$25,340	$1,805,697
281	$5,267	$20,073	$25,340	$1,785,624
282	$5,208	$20,132	$25,340	$1,765,493
283	$5,149	$20,190	$25,340	$1,745,303
284	$5,090	$20,249	$25,340	$1,725,054
285	$5,031	$20,308	$25,340	$1,704,745
286	$4,972	$20,367	$25,340	$1,684,378
287	$4,913	$20,427	$25,340	$1,663,951
288	$4,853	$20,486	$25,340	$1,643,465

第24年供款共

$304,075

第24年利息

$62,133

第24年共還本金

$241,943

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,793	$20,546	$25,340	$1,622,919
290	$4,734	$20,606	$25,340	$1,602,312
291	$4,673	$20,666	$25,340	$1,581,646
292	$4,613	$20,726	$25,340	$1,560,920
293	$4,553	$20,787	$25,340	$1,540,133
294	$4,492	$20,848	$25,340	$1,519,285
295	$4,431	$20,908	$25,340	$1,498,377
296	$4,370	$20,969	$25,340	$1,477,408
297	$4,309	$21,030	$25,340	$1,456,377
298	$4,248	$21,092	$25,340	$1,435,285
299	$4,186	$21,153	$25,340	$1,414,132
300	$4,125	$21,215	$25,340	$1,392,917

第25年供款共

$304,075

第25年利息

$53,527

第25年共還本金

$250,548

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,063	$21,277	$25,340	$1,371,640
302	$4,001	$21,339	$25,340	$1,350,301
303	$3,938	$21,401	$25,340	$1,328,900
304	$3,876	$21,464	$25,340	$1,307,436
305	$3,813	$21,526	$25,340	$1,285,910
306	$3,751	$21,589	$25,340	$1,264,321
307	$3,688	$21,652	$25,340	$1,242,669
308	$3,624	$21,715	$25,340	$1,220,954
309	$3,561	$21,778	$25,340	$1,199,175
310	$3,498	$21,842	$25,340	$1,177,333
311	$3,434	$21,906	$25,340	$1,155,428
312	$3,370	$21,970	$25,340	$1,133,458

第26年供款共

$304,075

第26年利息

$44,616

第26年共還本金

$259,459

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,306	$22,034	$25,340	$1,111,424
314	$3,242	$22,098	$25,340	$1,089,327
315	$3,177	$22,162	$25,340	$1,067,164
316	$3,113	$22,227	$25,340	$1,044,937
317	$3,048	$22,292	$25,340	$1,022,645
318	$2,983	$22,357	$25,340	$1,000,288
319	$2,918	$22,422	$25,340	$977,866
320	$2,852	$22,487	$25,340	$955,379
321	$2,787	$22,553	$25,340	$932,826
322	$2,721	$22,619	$25,340	$910,207
323	$2,655	$22,685	$25,340	$887,522
324	$2,589	$22,751	$25,340	$864,771

第27年供款共

$304,075

第27年利息

$35,388

第27年共還本金

$268,687

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,522	$22,817	$25,340	$841,954
326	$2,456	$22,884	$25,340	$819,070
327	$2,389	$22,951	$25,340	$796,119
328	$2,322	$23,018	$25,340	$773,102
329	$2,255	$23,085	$25,340	$750,017
330	$2,188	$23,152	$25,340	$726,865
331	$2,120	$23,220	$25,340	$703,645
332	$2,052	$23,287	$25,340	$680,358
333	$1,984	$23,355	$25,340	$657,003
334	$1,916	$23,423	$25,340	$633,579
335	$1,848	$23,492	$25,340	$610,088
336	$1,779	$23,560	$25,340	$586,528

第28年供款共

$304,075

第28年利息

$25,832

第28年共還本金

$278,243

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,711	$23,629	$25,340	$562,899
338	$1,642	$23,698	$25,340	$539,201
339	$1,573	$23,767	$25,340	$515,434
340	$1,503	$23,836	$25,340	$491,598
341	$1,434	$23,906	$25,340	$467,692
342	$1,364	$23,975	$25,340	$443,717
343	$1,294	$24,045	$25,340	$419,671
344	$1,224	$24,116	$25,340	$395,556
345	$1,154	$24,186	$25,340	$371,370
346	$1,083	$24,256	$25,340	$347,113
347	$1,012	$24,327	$25,340	$322,786
348	$941	$24,398	$25,340	$298,388

第29年供款共

$304,075

第29年利息

$15,935

第29年共還本金

$288,140

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$870	$24,469	$25,340	$273,919
350	$799	$24,541	$25,340	$249,378
351	$727	$24,612	$25,340	$224,766
352	$656	$24,684	$25,340	$200,082
353	$584	$24,756	$25,340	$175,326
354	$511	$24,828	$25,340	$150,497
355	$439	$24,901	$25,340	$125,597
356	$366	$24,973	$25,340	$100,624
357	$293	$25,046	$25,340	$75,577
358	$220	$25,119	$25,340	$50,458
359	$147	$25,192	$25,340	$25,266
360	$74	$25,266	$25,340	$0

第30年供款共

$304,075

第30年利息

$5,687

第30年共還本金

$298,388

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$11,809,254

Disclaimer

Recommended properties

Mort. Insurance
info