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$8,693,892

Monthly Payment
$2,586

Down Payment

$7,433,000

Total Loan

$567,000

Total int. paid

$363,892

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,763,000

Base on DTI ratio

$5,172

Budget of property purchase

HK$7,763,000

Down Payment

$7,433,000
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

$5,172

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 DOUBLE COVE

thumb_up

DOUBLE COVE

497 ft²

@15,694

local_fire_department HIT verified 首置必買

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT verified 首置必買

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG THE MEDITERRANEAN

699 ft²

@12,303

local_fire_department HIT local_offer Good Catch

Sale$8.6 M

699 ft²

@12,303

Sale$8.6 M

local_fire_department HIT local_offer Good Catch

Sai Kung SAI SHA WHOLE BLOCK HSE

thumb_up

SAI KENG

GFA

1,200 ft²

@6,658

real_estate_agent Rare

Sale$7.99 M

GFA

1,200 ft²

@6,658

Sale$7.99 M

real_estate_agent Rare

Ma On Shan MONTE VISTA BLK 10

thumb_up

MONTE VISTA BLK 10

765 ft²

@11,111

GFA

988 ft²

@8,603

real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.5 M

765 ft²

@11,111

GFA

988 ft²

@8,603

Sale$8.5 M

real_estate_agent Rare local_offer Good Catch verified 首置必買

Fanling PARKFORD GDN

thumb_up

PARKFORD GDN

790 ft²

@11,392

GFA

1,075 ft²

@8,372

real_estate_agent Rare

Sale$9 M

790 ft²

@11,392

GFA

1,075 ft²

@8,372

Sale$9 M

real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 03

thumb_up

西南,園海

748 ft²

@11,898

GFA

930 ft²

@9,570

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Sale$8.9 M

748 ft²

@11,898

GFA

930 ft²

@9,570

Sale$8.9 M

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN 3 bedroom with river view (Rented)

760 ft²

@10,921

GFA

1,075 ft²

@7,721

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8.3 M

760 ft²

@10,921

GFA

1,075 ft²

@7,721

Sale$8.3 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

512 ft²

@13,672

local_fire_department HIT

Sale$7 M

512 ft²

@13,672

Sale$7 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 01

thumb_up

Perfect Management Mid-Rise Apartment

425 ft²

@16,471

local_fire_department HIT

Sale$7 M

425 ft²

@16,471

Sale$7 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

595 ft²

@12,941

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$7.7 M

595 ft²

@12,941

Sale$7.7 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Shatin TAI LAM LIU

thumb_up

TAI LAM LIU

GFA

700 ft²

@11,143

local_fire_department HIT

Sale$7.8 M

GFA

700 ft²

@11,143

Sale$7.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02

523 ft²

@14,111

local_fire_department HIT

Sale$7.38 M

523 ft²

@14,111

Sale$7.38 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$3,393	$2,608	$2,137	$1,824
1.500	$3,520	$2,736	$2,268	$1,957
2.000	$3,649	$2,868	$2,403	$2,096
2.500	$3,781	$3,005	$2,544	$2,240
3.000	$3,916	$3,145	$2,689	$2,390
3.500	$4,053	$3,288	$2,839	$2,546
3.625	$4,088	$3,325	$2,877	$2,586
4.000	$4,194	$3,436	$2,993	$2,707
4.500	$4,338	$3,587	$3,152	$2,873
5.000	$4,484	$3,742	$3,315	$3,044
5.500	$4,633	$3,900	$3,482	$3,219
6.000	$4,785	$4,062	$3,653	$3,399

Monthly Payment$2,586

Term

30Year

Loan amount

$567,000

Total int. paid

$363,892

Total Loan and Interest

$930,892

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,713	$873	$2,586	$566,127
2	$1,710	$876	$2,586	$565,251
3	$1,708	$878	$2,586	$564,373
4	$1,705	$881	$2,586	$563,492
5	$1,702	$884	$2,586	$562,609
6	$1,700	$886	$2,586	$561,722
7	$1,697	$889	$2,586	$560,833
8	$1,694	$892	$2,586	$559,942
9	$1,691	$894	$2,586	$559,047
10	$1,689	$897	$2,586	$558,150
11	$1,686	$900	$2,586	$557,251
12	$1,683	$902	$2,586	$556,348

第1年供款共

$31,030

第1年利息

$20,378

第1年共還本金

$10,652

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,681	$905	$2,586	$555,443
14	$1,678	$908	$2,586	$554,535
15	$1,675	$911	$2,586	$553,624
16	$1,672	$913	$2,586	$552,711
17	$1,670	$916	$2,586	$551,795
18	$1,667	$919	$2,586	$550,876
19	$1,664	$922	$2,586	$549,954
20	$1,661	$924	$2,586	$549,030
21	$1,659	$927	$2,586	$548,102
22	$1,656	$930	$2,586	$547,172
23	$1,653	$933	$2,586	$546,240
24	$1,650	$936	$2,586	$545,304

第2年供款共

$31,030

第2年利息

$19,985

第2年共還本金

$11,044

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,647	$939	$2,586	$544,365
26	$1,644	$941	$2,586	$543,424
27	$1,642	$944	$2,586	$542,480
28	$1,639	$947	$2,586	$541,533
29	$1,636	$950	$2,586	$540,583
30	$1,633	$953	$2,586	$539,630
31	$1,630	$956	$2,586	$538,674
32	$1,627	$959	$2,586	$537,716
33	$1,624	$961	$2,586	$536,754
34	$1,621	$964	$2,586	$535,790
35	$1,619	$967	$2,586	$534,823
36	$1,616	$970	$2,586	$533,852

第3年供款共

$31,030

第3年利息

$19,578

第3年共還本金

$11,451

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,613	$973	$2,586	$532,879
38	$1,610	$976	$2,586	$531,903
39	$1,607	$979	$2,586	$530,924
40	$1,604	$982	$2,586	$529,942
41	$1,601	$985	$2,586	$528,957
42	$1,598	$988	$2,586	$527,969
43	$1,595	$991	$2,586	$526,978
44	$1,592	$994	$2,586	$525,984
45	$1,589	$997	$2,586	$524,988
46	$1,586	$1,000	$2,586	$523,988
47	$1,583	$1,003	$2,586	$522,985
48	$1,580	$1,006	$2,586	$521,979

第4年供款共

$31,030

第4年利息

$19,156

第4年共還本金

$11,874

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,577	$1,009	$2,586	$520,970
50	$1,574	$1,012	$2,586	$519,958
51	$1,571	$1,015	$2,586	$518,943
52	$1,568	$1,018	$2,586	$517,924
53	$1,565	$1,021	$2,586	$516,903
54	$1,561	$1,024	$2,586	$515,879
55	$1,558	$1,027	$2,586	$514,851
56	$1,555	$1,031	$2,586	$513,821
57	$1,552	$1,034	$2,586	$512,787
58	$1,549	$1,037	$2,586	$511,750
59	$1,546	$1,040	$2,586	$510,711
60	$1,543	$1,043	$2,586	$509,668

第5年供款共

$31,030

第5年利息

$18,719

第5年共還本金

$12,311

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,540	$1,046	$2,586	$508,621
62	$1,536	$1,049	$2,586	$507,572
63	$1,533	$1,053	$2,586	$506,519
64	$1,530	$1,056	$2,586	$505,464
65	$1,527	$1,059	$2,586	$504,405
66	$1,524	$1,062	$2,586	$503,343
67	$1,521	$1,065	$2,586	$502,277
68	$1,517	$1,069	$2,586	$501,209
69	$1,514	$1,072	$2,586	$500,137
70	$1,511	$1,075	$2,586	$499,062
71	$1,508	$1,078	$2,586	$497,984
72	$1,504	$1,081	$2,586	$496,903

第6年供款共

$31,030

第6年利息

$18,265

第6年共還本金

$12,765

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,501	$1,085	$2,586	$495,818
74	$1,498	$1,088	$2,586	$494,730
75	$1,494	$1,091	$2,586	$493,638
76	$1,491	$1,095	$2,586	$492,544
77	$1,488	$1,098	$2,586	$491,446
78	$1,485	$1,101	$2,586	$490,345
79	$1,481	$1,105	$2,586	$489,240
80	$1,478	$1,108	$2,586	$488,132
81	$1,475	$1,111	$2,586	$487,021
82	$1,471	$1,115	$2,586	$485,906
83	$1,468	$1,118	$2,586	$484,788
84	$1,464	$1,121	$2,586	$483,667

第7年供款共

$31,030

第7年利息

$17,794

第7年共還本金

$13,235

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,461	$1,125	$2,586	$482,542
86	$1,458	$1,128	$2,586	$481,414
87	$1,454	$1,132	$2,586	$480,283
88	$1,451	$1,135	$2,586	$479,148
89	$1,447	$1,138	$2,586	$478,009
90	$1,444	$1,142	$2,586	$476,867
91	$1,441	$1,145	$2,586	$475,722
92	$1,437	$1,149	$2,586	$474,573
93	$1,434	$1,152	$2,586	$473,421
94	$1,430	$1,156	$2,586	$472,266
95	$1,427	$1,159	$2,586	$471,106
96	$1,423	$1,163	$2,586	$469,944

第8年供款共

$31,030

第8年利息

$17,306

第8年共還本金

$13,723

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,420	$1,166	$2,586	$468,778
98	$1,416	$1,170	$2,586	$467,608
99	$1,413	$1,173	$2,586	$466,435
100	$1,409	$1,177	$2,586	$465,258
101	$1,405	$1,180	$2,586	$464,077
102	$1,402	$1,184	$2,586	$462,894
103	$1,398	$1,187	$2,586	$461,706
104	$1,395	$1,191	$2,586	$460,515
105	$1,391	$1,195	$2,586	$459,320
106	$1,388	$1,198	$2,586	$458,122
107	$1,384	$1,202	$2,586	$456,920
108	$1,380	$1,206	$2,586	$455,715

第9年供款共

$31,030

第9年利息

$16,801

第9年共還本金

$14,229

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,377	$1,209	$2,586	$454,505
110	$1,373	$1,213	$2,586	$453,293
111	$1,369	$1,216	$2,586	$452,076
112	$1,366	$1,220	$2,586	$450,856
113	$1,362	$1,224	$2,586	$449,632
114	$1,358	$1,228	$2,586	$448,405
115	$1,355	$1,231	$2,586	$447,173
116	$1,351	$1,235	$2,586	$445,938
117	$1,347	$1,239	$2,586	$444,700
118	$1,343	$1,242	$2,586	$443,457
119	$1,340	$1,246	$2,586	$442,211
120	$1,336	$1,250	$2,586	$440,961

第10年供款共

$31,030

第10年利息

$16,276

第10年共還本金

$14,754

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,332	$1,254	$2,586	$439,707
122	$1,328	$1,258	$2,586	$438,450
123	$1,324	$1,261	$2,586	$437,188
124	$1,321	$1,265	$2,586	$435,923
125	$1,317	$1,269	$2,586	$434,654
126	$1,313	$1,273	$2,586	$433,382
127	$1,309	$1,277	$2,586	$432,105
128	$1,305	$1,280	$2,586	$430,824
129	$1,301	$1,284	$2,586	$429,540
130	$1,298	$1,288	$2,586	$428,252
131	$1,294	$1,292	$2,586	$426,960
132	$1,290	$1,296	$2,586	$425,664

第11年供款共

$31,030

第11年利息

$15,732

第11年共還本金

$15,297

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,286	$1,300	$2,586	$424,364
134	$1,282	$1,304	$2,586	$423,060
135	$1,278	$1,308	$2,586	$421,752
136	$1,274	$1,312	$2,586	$420,440
137	$1,270	$1,316	$2,586	$419,124
138	$1,266	$1,320	$2,586	$417,805
139	$1,262	$1,324	$2,586	$416,481
140	$1,258	$1,328	$2,586	$415,153
141	$1,254	$1,332	$2,586	$413,822
142	$1,250	$1,336	$2,586	$412,486
143	$1,246	$1,340	$2,586	$411,146
144	$1,242	$1,344	$2,586	$409,802

第12年供款共

$31,030

第12年利息

$15,169

第12年共還本金

$15,861

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,238	$1,348	$2,586	$408,455
146	$1,234	$1,352	$2,586	$407,103
147	$1,230	$1,356	$2,586	$405,747
148	$1,226	$1,360	$2,586	$404,386
149	$1,222	$1,364	$2,586	$403,022
150	$1,217	$1,368	$2,586	$401,654
151	$1,213	$1,372	$2,586	$400,281
152	$1,209	$1,377	$2,586	$398,905
153	$1,205	$1,381	$2,586	$397,524
154	$1,201	$1,385	$2,586	$396,139
155	$1,197	$1,389	$2,586	$394,750
156	$1,192	$1,393	$2,586	$393,357

第13年供款共

$31,030

第13年利息

$14,584

第13年共還本金

$16,446

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,188	$1,398	$2,586	$391,959
158	$1,184	$1,402	$2,586	$390,557
159	$1,180	$1,406	$2,586	$389,151
160	$1,176	$1,410	$2,586	$387,741
161	$1,171	$1,415	$2,586	$386,326
162	$1,167	$1,419	$2,586	$384,908
163	$1,163	$1,423	$2,586	$383,485
164	$1,158	$1,427	$2,586	$382,057
165	$1,154	$1,432	$2,586	$380,626
166	$1,150	$1,436	$2,586	$379,190
167	$1,145	$1,440	$2,586	$377,749
168	$1,141	$1,445	$2,586	$376,305

第14年供款共

$31,030

第14年利息

$13,978

第14年共還本金

$17,052

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,137	$1,449	$2,586	$374,855
170	$1,132	$1,453	$2,586	$373,402
171	$1,128	$1,458	$2,586	$371,944
172	$1,124	$1,462	$2,586	$370,482
173	$1,119	$1,467	$2,586	$369,015
174	$1,115	$1,471	$2,586	$367,544
175	$1,110	$1,476	$2,586	$366,069
176	$1,106	$1,480	$2,586	$364,589
177	$1,101	$1,484	$2,586	$363,104
178	$1,097	$1,489	$2,586	$361,615
179	$1,092	$1,493	$2,586	$360,122
180	$1,088	$1,498	$2,586	$358,624

第15年供款共

$31,030

第15年利息

$13,349

第15年共還本金

$17,681

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,083	$1,502	$2,586	$357,122
182	$1,079	$1,507	$2,586	$355,615
183	$1,074	$1,512	$2,586	$354,103
184	$1,070	$1,516	$2,586	$352,587
185	$1,065	$1,521	$2,586	$351,066
186	$1,061	$1,525	$2,586	$349,541
187	$1,056	$1,530	$2,586	$348,011
188	$1,051	$1,535	$2,586	$346,476
189	$1,047	$1,539	$2,586	$344,937
190	$1,042	$1,544	$2,586	$343,393
191	$1,037	$1,548	$2,586	$341,845
192	$1,033	$1,553	$2,586	$340,292

第16年供款共

$31,030

第16年利息

$12,698

第16年共還本金

$18,332

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,028	$1,558	$2,586	$338,734
194	$1,023	$1,563	$2,586	$337,171
195	$1,019	$1,567	$2,586	$335,604
196	$1,014	$1,572	$2,586	$334,032
197	$1,009	$1,577	$2,586	$332,455
198	$1,004	$1,582	$2,586	$330,874
199	$1,000	$1,586	$2,586	$329,288
200	$995	$1,591	$2,586	$327,696
201	$990	$1,596	$2,586	$326,101
202	$985	$1,601	$2,586	$324,500
203	$980	$1,606	$2,586	$322,894
204	$975	$1,610	$2,586	$321,284

第17年供款共

$31,030

第17年利息

$12,022

第17年共還本金

$19,008

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$971	$1,615	$2,586	$319,669
206	$966	$1,620	$2,586	$318,048
207	$961	$1,625	$2,586	$316,423
208	$956	$1,630	$2,586	$314,794
209	$951	$1,635	$2,586	$313,159
210	$946	$1,640	$2,586	$311,519
211	$941	$1,645	$2,586	$309,874
212	$936	$1,650	$2,586	$308,224
213	$931	$1,655	$2,586	$306,570
214	$926	$1,660	$2,586	$304,910
215	$921	$1,665	$2,586	$303,245
216	$916	$1,670	$2,586	$301,575

第18年供款共

$31,030

第18年利息

$11,321

第18年共還本金

$19,708

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$911	$1,675	$2,586	$299,901
218	$906	$1,680	$2,586	$298,221
219	$901	$1,685	$2,586	$296,536
220	$896	$1,690	$2,586	$294,846
221	$891	$1,695	$2,586	$293,151
222	$886	$1,700	$2,586	$291,450
223	$880	$1,705	$2,586	$289,745
224	$875	$1,711	$2,586	$288,034
225	$870	$1,716	$2,586	$286,319
226	$865	$1,721	$2,586	$284,598
227	$860	$1,726	$2,586	$282,872
228	$855	$1,731	$2,586	$281,140

第19年供款共

$31,030

第19年利息

$10,595

第19年共還本金

$20,435

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$849	$1,737	$2,586	$279,404
230	$844	$1,742	$2,586	$277,662
231	$839	$1,747	$2,586	$275,915
232	$833	$1,752	$2,586	$274,163
233	$828	$1,758	$2,586	$272,405
234	$823	$1,763	$2,586	$270,642
235	$818	$1,768	$2,586	$268,874
236	$812	$1,774	$2,586	$267,100
237	$807	$1,779	$2,586	$265,322
238	$801	$1,784	$2,586	$263,537
239	$796	$1,790	$2,586	$261,747
240	$791	$1,795	$2,586	$259,952

第20年供款共

$31,030

第20年利息

$9,842

第20年共還本金

$21,188

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$785	$1,801	$2,586	$258,152
242	$780	$1,806	$2,586	$256,346
243	$774	$1,811	$2,586	$254,534
244	$769	$1,817	$2,586	$252,718
245	$763	$1,822	$2,586	$250,895
246	$758	$1,828	$2,586	$249,067
247	$752	$1,833	$2,586	$247,234
248	$747	$1,839	$2,586	$245,395
249	$741	$1,845	$2,586	$243,550
250	$736	$1,850	$2,586	$241,700
251	$730	$1,856	$2,586	$239,845
252	$725	$1,861	$2,586	$237,983

第21年供款共

$31,030

第21年利息

$9,061

第21年共還本金

$21,969

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$719	$1,867	$2,586	$236,116
254	$713	$1,873	$2,586	$234,244
255	$708	$1,878	$2,586	$232,366
256	$702	$1,884	$2,586	$230,482
257	$696	$1,890	$2,586	$228,592
258	$691	$1,895	$2,586	$226,697
259	$685	$1,901	$2,586	$224,796
260	$679	$1,907	$2,586	$222,889
261	$673	$1,912	$2,586	$220,977
262	$668	$1,918	$2,586	$219,058
263	$662	$1,924	$2,586	$217,134
264	$656	$1,930	$2,586	$215,204

第22年供款共

$31,030

第22年利息

$8,251

第22年共還本金

$22,779

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$650	$1,936	$2,586	$213,269
266	$644	$1,942	$2,586	$211,327
267	$638	$1,947	$2,586	$209,380
268	$633	$1,953	$2,586	$207,426
269	$627	$1,959	$2,586	$205,467
270	$621	$1,965	$2,586	$203,502
271	$615	$1,971	$2,586	$201,531
272	$609	$1,977	$2,586	$199,554
273	$603	$1,983	$2,586	$197,571
274	$597	$1,989	$2,586	$195,582
275	$591	$1,995	$2,586	$193,587
276	$585	$2,001	$2,586	$191,586

第23年供款共

$31,030

第23年利息

$7,411

第23年共還本金

$23,618

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$579	$2,007	$2,586	$189,579
278	$573	$2,013	$2,586	$187,566
279	$567	$2,019	$2,586	$185,547
280	$561	$2,025	$2,586	$183,521
281	$554	$2,031	$2,586	$181,490
282	$548	$2,038	$2,586	$179,452
283	$542	$2,044	$2,586	$177,409
284	$536	$2,050	$2,586	$175,359
285	$530	$2,056	$2,586	$173,303
286	$524	$2,062	$2,586	$171,240
287	$517	$2,069	$2,586	$169,172
288	$511	$2,075	$2,586	$167,097

第24年供款共

$31,030

第24年利息

$6,541

第24年共還本金

$24,489

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$505	$2,081	$2,586	$165,016
290	$498	$2,087	$2,586	$162,929
291	$492	$2,094	$2,586	$160,835
292	$486	$2,100	$2,586	$158,735
293	$480	$2,106	$2,586	$156,629
294	$473	$2,113	$2,586	$154,516
295	$467	$2,119	$2,586	$152,397
296	$460	$2,125	$2,586	$150,272
297	$454	$2,132	$2,586	$148,140
298	$448	$2,138	$2,586	$146,002
299	$441	$2,145	$2,586	$143,857
300	$435	$2,151	$2,586	$141,706

第25年供款共

$31,030

第25年利息

$5,638

第25年共還本金

$25,392

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$428	$2,158	$2,586	$139,548
302	$422	$2,164	$2,586	$137,384
303	$415	$2,171	$2,586	$135,213
304	$408	$2,177	$2,586	$133,035
305	$402	$2,184	$2,586	$130,851
306	$395	$2,191	$2,586	$128,661
307	$389	$2,197	$2,586	$126,464
308	$382	$2,204	$2,586	$124,260
309	$375	$2,210	$2,586	$122,050
310	$369	$2,217	$2,586	$119,832
311	$362	$2,224	$2,586	$117,609
312	$355	$2,231	$2,586	$115,378

第26年供款共

$31,030

第26年利息

$4,702

第26年共還本金

$26,327

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$349	$2,237	$2,586	$113,141
314	$342	$2,244	$2,586	$110,897
315	$335	$2,251	$2,586	$108,646
316	$328	$2,258	$2,586	$106,388
317	$321	$2,264	$2,586	$104,124
318	$315	$2,271	$2,586	$101,853
319	$308	$2,278	$2,586	$99,575
320	$301	$2,285	$2,586	$97,289
321	$294	$2,292	$2,586	$94,998
322	$287	$2,299	$2,586	$92,699
323	$280	$2,306	$2,586	$90,393
324	$273	$2,313	$2,586	$88,080

第27年供款共

$31,030

第27年利息

$3,732

第27年共還本金

$27,298

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$266	$2,320	$2,586	$85,760
326	$259	$2,327	$2,586	$83,434
327	$252	$2,334	$2,586	$81,100
328	$245	$2,341	$2,586	$78,759
329	$238	$2,348	$2,586	$76,411
330	$231	$2,355	$2,586	$74,056
331	$224	$2,362	$2,586	$71,694
332	$217	$2,369	$2,586	$69,325
333	$209	$2,376	$2,586	$66,949
334	$202	$2,384	$2,586	$64,565
335	$195	$2,391	$2,586	$62,174
336	$188	$2,398	$2,586	$59,776

第28年供款共

$31,030

第28年利息

$2,726

第28年共還本金

$28,304

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$181	$2,405	$2,586	$57,371
338	$173	$2,413	$2,586	$54,958
339	$166	$2,420	$2,586	$52,539
340	$159	$2,427	$2,586	$50,112
341	$151	$2,434	$2,586	$47,677
342	$144	$2,442	$2,586	$45,235
343	$137	$2,449	$2,586	$42,786
344	$129	$2,457	$2,586	$40,330
345	$122	$2,464	$2,586	$37,866
346	$114	$2,471	$2,586	$35,394
347	$107	$2,479	$2,586	$32,915
348	$99	$2,486	$2,586	$30,429

第29年供款共

$31,030

第29年利息

$1,682

第29年共還本金

$29,347

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$92	$2,494	$2,586	$27,935
350	$84	$2,501	$2,586	$25,434
351	$77	$2,509	$2,586	$22,925
352	$69	$2,517	$2,586	$20,408
353	$62	$2,524	$2,586	$17,884
354	$54	$2,532	$2,586	$15,352
355	$46	$2,539	$2,586	$12,813
356	$39	$2,547	$2,586	$10,266
357	$31	$2,555	$2,586	$7,711
358	$23	$2,563	$2,586	$5,148
359	$16	$2,570	$2,586	$2,578
360	$8	$2,578	$2,586	$0

第30年供款共

$31,030

第30年利息

$601

第30年共還本金

$30,429

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$8,693,892

Disclaimer

Recommended properties

Mort. Insurance
info