Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,858 , 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$11,968,920

Monthly Payment
$25,859

Down Payment

$2,330,000

Total Loan

$5,670,000

Total int. paid

$3,638,920

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,660,000

Base on DTI ratio

$51,716

Budget of property purchase

HK$2,660,000

Down Payment

$2,330,000
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

$51,716

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 DRAGONS RANGE

thumb_up

DRAGONS RANGE

657 ft²

@13,546

local_fire_department HIT directions_run Sale pets Pet Friendly price_change 蝕讓盤

Sale$8.9 M

657 ft²

@13,546

Sale$8.9 M

local_fire_department HIT directions_run Sale pets Pet Friendly price_change 蝕讓盤

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@16,381

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$7.65 M

467 ft²

@16,381

Sale$7.65 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN TWR 03

542 ft²

@13,469

local_fire_department HIT local_offer Good Catch

Sale$7.3 M

542 ft²

@13,469

Sale$7.3 M

local_fire_department HIT local_offer Good Catch

Ma On Shan WU KAI SHA

thumb_up

WU KAI SHA

GFA

700 ft²

@10,714

local_fire_department HIT

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT

Tai Po MAYFAIR BY THE SEA

thumb_up

MAYFAIR BY THE SEA

639 ft²

@11,424

local_fire_department HIT price_change 蝕讓盤 transfer_within_a_station Quality Migrant

Sale$7.3 M

639 ft²

@11,424

Sale$7.3 M

local_fire_department HIT price_change 蝕讓盤 transfer_within_a_station Quality Migrant

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

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

750 ft²

@11,733

GFA

972 ft²

@9,053

real_estate_agent Rare

Sale$8.8 M

750 ft²

@11,733

GFA

972 ft²

@9,053

Sale$8.8 M

real_estate_agent Rare

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

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 DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@15,927

local_fire_department HIT verified 首置必買

Sale$7.9 M

496 ft²

@15,927

Sale$7.9 M

local_fire_department HIT verified 首置必買

KOL

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

849 ft²

@10,483

GFA

1,217 ft²

@7,313

local_fire_department HIT flight_takeoff 移民急讓

Sale$8.9 M

849 ft²

@10,483

GFA

1,217 ft²

@7,313

Sale$8.9 M

local_fire_department HIT flight_takeoff 移民急讓

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@20,067

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.99 M

448 ft²

@20,067

Sale$8.99 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Interest Rate	15Year	20Year	25Year	30Year
1.000	$33,935	$26,076	$21,369	$18,237
1.500	$35,196	$27,360	$22,676	$19,568
2.000	$36,487	$28,684	$24,033	$20,957
2.500	$37,807	$30,045	$25,437	$22,403
3.000	$39,156	$31,446	$26,888	$23,905
3.500	$40,534	$32,884	$28,385	$25,461
3.625	$40,883	$33,249	$28,767	$25,858
4.000	$41,940	$34,359	$29,928	$27,069
4.500	$43,375	$35,871	$31,516	$28,729
5.000	$44,838	$37,419	$33,146	$30,438
5.500	$46,329	$39,003	$34,819	$32,194
6.000	$47,847	$40,622	$36,532	$33,995

Monthly Payment$25,859

Term

30Year

Loan amount

$5,670,000

Total int. paid

$3,638,920

Total Loan and Interest

$9,308,920

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$17,128	$8,730	$25,858	$5,661,270
2	$17,102	$8,756	$25,858	$5,652,514
3	$17,075	$8,783	$25,858	$5,643,731
4	$17,049	$8,809	$25,858	$5,634,922
5	$17,022	$8,836	$25,858	$5,626,086
6	$16,995	$8,863	$25,858	$5,617,223
7	$16,969	$8,889	$25,858	$5,608,334
8	$16,942	$8,916	$25,858	$5,599,417
9	$16,915	$8,943	$25,858	$5,590,474
10	$16,888	$8,970	$25,858	$5,581,504
11	$16,861	$8,997	$25,858	$5,572,507
12	$16,834	$9,024	$25,858	$5,563,482

第1年供款共

$310,297

第1年利息

$203,779

第1年共還本金

$106,518

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,806	$9,052	$25,858	$5,554,430
14	$16,779	$9,079	$25,858	$5,545,351
15	$16,752	$9,107	$25,858	$5,536,245
16	$16,724	$9,134	$25,858	$5,527,111
17	$16,696	$9,162	$25,858	$5,517,949
18	$16,669	$9,189	$25,858	$5,508,760
19	$16,641	$9,217	$25,858	$5,499,543
20	$16,613	$9,245	$25,858	$5,490,298
21	$16,585	$9,273	$25,858	$5,481,025
22	$16,557	$9,301	$25,858	$5,471,724
23	$16,529	$9,329	$25,858	$5,462,395
24	$16,501	$9,357	$25,858	$5,453,038

第2年供款共

$310,297

第2年利息

$199,853

第2年共還本金

$110,444

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$16,473	$9,385	$25,858	$5,443,653
26	$16,444	$9,414	$25,858	$5,434,239
27	$16,416	$9,442	$25,858	$5,424,797
28	$16,387	$9,471	$25,858	$5,415,326
29	$16,359	$9,499	$25,858	$5,405,827
30	$16,330	$9,528	$25,858	$5,396,299
31	$16,301	$9,557	$25,858	$5,386,742
32	$16,272	$9,586	$25,858	$5,377,156
33	$16,243	$9,615	$25,858	$5,367,542
34	$16,214	$9,644	$25,858	$5,357,898
35	$16,185	$9,673	$25,858	$5,348,225
36	$16,156	$9,702	$25,858	$5,338,523

第3年供款共

$310,297

第3年利息

$195,782

第3年共還本金

$114,515

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$16,127	$9,731	$25,858	$5,328,792
38	$16,097	$9,761	$25,858	$5,319,031
39	$16,068	$9,790	$25,858	$5,309,241
40	$16,038	$9,820	$25,858	$5,299,421
41	$16,009	$9,849	$25,858	$5,289,572
42	$15,979	$9,879	$25,858	$5,279,692
43	$15,949	$9,909	$25,858	$5,269,783
44	$15,919	$9,939	$25,858	$5,259,844
45	$15,889	$9,969	$25,858	$5,249,875
46	$15,859	$9,999	$25,858	$5,239,876
47	$15,829	$10,029	$25,858	$5,229,847
48	$15,798	$10,060	$25,858	$5,219,787

第4年供款共

$310,297

第4年利息

$191,562

第4年共還本金

$118,736

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,768	$10,090	$25,858	$5,209,697
50	$15,738	$10,120	$25,858	$5,199,577
51	$15,707	$10,151	$25,858	$5,189,426
52	$15,676	$10,182	$25,858	$5,179,244
53	$15,646	$10,212	$25,858	$5,169,032
54	$15,615	$10,243	$25,858	$5,158,788
55	$15,584	$10,274	$25,858	$5,148,514
56	$15,553	$10,305	$25,858	$5,138,209
57	$15,522	$10,336	$25,858	$5,127,872
58	$15,490	$10,368	$25,858	$5,117,505
59	$15,459	$10,399	$25,858	$5,107,106
60	$15,428	$10,430	$25,858	$5,096,675

第5年供款共

$310,297

第5年利息

$187,185

第5年共還本金

$123,112

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$15,396	$10,462	$25,858	$5,086,213
62	$15,365	$10,494	$25,858	$5,075,720
63	$15,333	$10,525	$25,858	$5,065,195
64	$15,301	$10,557	$25,858	$5,054,638
65	$15,269	$10,589	$25,858	$5,044,049
66	$15,237	$10,621	$25,858	$5,033,428
67	$15,205	$10,653	$25,858	$5,022,775
68	$15,173	$10,685	$25,858	$5,012,090
69	$15,141	$10,717	$25,858	$5,001,372
70	$15,108	$10,750	$25,858	$4,990,623
71	$15,076	$10,782	$25,858	$4,979,840
72	$15,043	$10,815	$25,858	$4,969,025

第6年供款共

$310,297

第6年利息

$182,647

第6年共還本金

$127,650

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$15,011	$10,848	$25,858	$4,958,178
74	$14,978	$10,880	$25,858	$4,947,298
75	$14,945	$10,913	$25,858	$4,936,385
76	$14,912	$10,946	$25,858	$4,925,438
77	$14,879	$10,979	$25,858	$4,914,459
78	$14,846	$11,012	$25,858	$4,903,447
79	$14,812	$11,046	$25,858	$4,892,401
80	$14,779	$11,079	$25,858	$4,881,322
81	$14,746	$11,112	$25,858	$4,870,210
82	$14,712	$11,146	$25,858	$4,859,064
83	$14,678	$11,180	$25,858	$4,847,884
84	$14,645	$11,213	$25,858	$4,836,671

第7年供款共

$310,297

第7年利息

$177,943

第7年共還本金

$132,355

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$14,611	$11,247	$25,858	$4,825,423
86	$14,577	$11,281	$25,858	$4,814,142
87	$14,543	$11,315	$25,858	$4,802,827
88	$14,509	$11,350	$25,858	$4,791,477
89	$14,474	$11,384	$25,858	$4,780,093
90	$14,440	$11,418	$25,858	$4,768,675
91	$14,405	$11,453	$25,858	$4,757,222
92	$14,371	$11,487	$25,858	$4,745,735
93	$14,336	$11,522	$25,858	$4,734,213
94	$14,301	$11,557	$25,858	$4,722,656
95	$14,266	$11,592	$25,858	$4,711,064
96	$14,231	$11,627	$25,858	$4,699,438

第8年供款共

$310,297

第8年利息

$173,064

第8年共還本金

$137,233

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$14,196	$11,662	$25,858	$4,687,776
98	$14,161	$11,697	$25,858	$4,676,078
99	$14,126	$11,732	$25,858	$4,664,346
100	$14,090	$11,768	$25,858	$4,652,578
101	$14,055	$11,803	$25,858	$4,640,775
102	$14,019	$11,839	$25,858	$4,628,936
103	$13,983	$11,875	$25,858	$4,617,061
104	$13,947	$11,911	$25,858	$4,605,150
105	$13,911	$11,947	$25,858	$4,593,203
106	$13,875	$11,983	$25,858	$4,581,220
107	$13,839	$12,019	$25,858	$4,569,201
108	$13,803	$12,055	$25,858	$4,557,146

第9年供款共

$310,297

第9年利息

$168,006

第9年共還本金

$142,291

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,766	$12,092	$25,858	$4,545,054
110	$13,730	$12,128	$25,858	$4,532,926
111	$13,693	$12,165	$25,858	$4,520,761
112	$13,656	$12,202	$25,858	$4,508,560
113	$13,620	$12,239	$25,858	$4,496,321
114	$13,583	$12,275	$25,858	$4,484,046
115	$13,546	$12,313	$25,858	$4,471,733
116	$13,508	$12,350	$25,858	$4,459,383
117	$13,471	$12,387	$25,858	$4,446,996
118	$13,434	$12,424	$25,858	$4,434,572
119	$13,396	$12,462	$25,858	$4,422,110
120	$13,358	$12,500	$25,858	$4,409,610

第10年供款共

$310,297

第10年利息

$162,761

第10年共還本金

$147,536

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$13,321	$12,537	$25,858	$4,397,073
122	$13,283	$12,575	$25,858	$4,384,497
123	$13,245	$12,613	$25,858	$4,371,884
124	$13,207	$12,651	$25,858	$4,359,233
125	$13,169	$12,690	$25,858	$4,346,543
126	$13,130	$12,728	$25,858	$4,333,815
127	$13,092	$12,766	$25,858	$4,321,049
128	$13,053	$12,805	$25,858	$4,308,244
129	$13,014	$12,844	$25,858	$4,295,400
130	$12,976	$12,882	$25,858	$4,282,518
131	$12,937	$12,921	$25,858	$4,269,597
132	$12,898	$12,960	$25,858	$4,256,636

第11年供款共

$310,297

第11年利息

$157,323

第11年共還本金

$152,974

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,859	$13,000	$25,858	$4,243,637
134	$12,819	$13,039	$25,858	$4,230,598
135	$12,780	$13,078	$25,858	$4,217,520
136	$12,740	$13,118	$25,858	$4,204,402
137	$12,701	$13,157	$25,858	$4,191,245
138	$12,661	$13,197	$25,858	$4,178,048
139	$12,621	$13,237	$25,858	$4,164,811
140	$12,581	$13,277	$25,858	$4,151,534
141	$12,541	$13,317	$25,858	$4,138,217
142	$12,501	$13,357	$25,858	$4,124,860
143	$12,461	$13,398	$25,858	$4,111,462
144	$12,420	$13,438	$25,858	$4,098,024

第12年供款共

$310,297

第12年利息

$151,685

第12年共還本金

$158,612

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$12,379	$13,479	$25,858	$4,084,545
146	$12,339	$13,519	$25,858	$4,071,026
147	$12,298	$13,560	$25,858	$4,057,466
148	$12,257	$13,601	$25,858	$4,043,864
149	$12,216	$13,642	$25,858	$4,030,222
150	$12,175	$13,683	$25,858	$4,016,539
151	$12,133	$13,725	$25,858	$4,002,814
152	$12,092	$13,766	$25,858	$3,989,048
153	$12,050	$13,808	$25,858	$3,975,240
154	$12,009	$13,850	$25,858	$3,961,390
155	$11,967	$13,891	$25,858	$3,947,499
156	$11,925	$13,933	$25,858	$3,933,565

第13年供款共

$310,297

第13年利息

$145,839

第13年共還本金

$164,458

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,883	$13,975	$25,858	$3,919,590
158	$11,840	$14,018	$25,858	$3,905,572
159	$11,798	$14,060	$25,858	$3,891,512
160	$11,756	$14,102	$25,858	$3,877,410
161	$11,713	$14,145	$25,858	$3,863,265
162	$11,670	$14,188	$25,858	$3,849,077
163	$11,627	$14,231	$25,858	$3,834,846
164	$11,584	$14,274	$25,858	$3,820,572
165	$11,541	$14,317	$25,858	$3,806,256
166	$11,498	$14,360	$25,858	$3,791,896
167	$11,455	$14,403	$25,858	$3,777,492
168	$11,411	$14,447	$25,858	$3,763,045

第14年供款共

$310,297

第14年利息

$139,777

第14年共還本金

$170,520

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$11,368	$14,491	$25,858	$3,748,555
170	$11,324	$14,534	$25,858	$3,734,020
171	$11,280	$14,578	$25,858	$3,719,442
172	$11,236	$14,622	$25,858	$3,704,820
173	$11,192	$14,666	$25,858	$3,690,153
174	$11,147	$14,711	$25,858	$3,675,443
175	$11,103	$14,755	$25,858	$3,660,687
176	$11,058	$14,800	$25,858	$3,645,888
177	$11,014	$14,844	$25,858	$3,631,043
178	$10,969	$14,889	$25,858	$3,616,154
179	$10,924	$14,934	$25,858	$3,601,219
180	$10,879	$14,979	$25,858	$3,586,240

第15年供款共

$310,297

第15年利息

$133,492

第15年共還本金

$176,805

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,833	$15,025	$25,858	$3,571,215
182	$10,788	$15,070	$25,858	$3,556,145
183	$10,743	$15,116	$25,858	$3,541,030
184	$10,697	$15,161	$25,858	$3,525,868
185	$10,651	$15,207	$25,858	$3,510,661
186	$10,605	$15,253	$25,858	$3,495,408
187	$10,559	$15,299	$25,858	$3,480,109
188	$10,513	$15,345	$25,858	$3,464,764
189	$10,466	$15,392	$25,858	$3,449,372
190	$10,420	$15,438	$25,858	$3,433,934
191	$10,373	$15,485	$25,858	$3,418,450
192	$10,327	$15,532	$25,858	$3,402,918

第16年供款共

$310,297

第16年利息

$126,975

第16年共還本金

$183,322

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,280	$15,578	$25,858	$3,387,340
194	$10,233	$15,626	$25,858	$3,371,714
195	$10,185	$15,673	$25,858	$3,356,041
196	$10,138	$15,720	$25,858	$3,340,321
197	$10,091	$15,768	$25,858	$3,324,554
198	$10,043	$15,815	$25,858	$3,308,738
199	$9,995	$15,863	$25,858	$3,292,876
200	$9,947	$15,911	$25,858	$3,276,965
201	$9,899	$15,959	$25,858	$3,261,006
202	$9,851	$16,007	$25,858	$3,244,999
203	$9,803	$16,056	$25,858	$3,228,943
204	$9,754	$16,104	$25,858	$3,212,839

第17年供款共

$310,297

第17年利息

$120,218

第17年共還本金

$190,079

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,705	$16,153	$25,858	$3,196,686
206	$9,657	$16,201	$25,858	$3,180,485
207	$9,608	$16,250	$25,858	$3,164,235
208	$9,559	$16,299	$25,858	$3,147,935
209	$9,509	$16,349	$25,858	$3,131,586
210	$9,460	$16,398	$25,858	$3,115,188
211	$9,410	$16,448	$25,858	$3,098,741
212	$9,361	$16,497	$25,858	$3,082,243
213	$9,311	$16,547	$25,858	$3,065,696
214	$9,261	$16,597	$25,858	$3,049,099
215	$9,211	$16,647	$25,858	$3,032,452
216	$9,161	$16,698	$25,858	$3,015,754

第18年供款共

$310,297

第18年利息

$113,212

第18年共還本金

$197,085

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,110	$16,748	$25,858	$2,999,006
218	$9,059	$16,799	$25,858	$2,982,207
219	$9,009	$16,849	$25,858	$2,965,358
220	$8,958	$16,900	$25,858	$2,948,458
221	$8,907	$16,951	$25,858	$2,931,506
222	$8,856	$17,003	$25,858	$2,914,504
223	$8,804	$17,054	$25,858	$2,897,450
224	$8,753	$17,105	$25,858	$2,880,345
225	$8,701	$17,157	$25,858	$2,863,188
226	$8,649	$17,209	$25,858	$2,845,979
227	$8,597	$17,261	$25,858	$2,828,718
228	$8,545	$17,313	$25,858	$2,811,405

第19年供款共

$310,297

第19年利息

$105,948

第19年共還本金

$204,349

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,493	$17,365	$25,858	$2,794,040
230	$8,440	$17,418	$25,858	$2,776,622
231	$8,388	$17,470	$25,858	$2,759,151
232	$8,335	$17,523	$25,858	$2,741,628
233	$8,282	$17,576	$25,858	$2,724,052
234	$8,229	$17,629	$25,858	$2,706,423
235	$8,176	$17,682	$25,858	$2,688,740
236	$8,122	$17,736	$25,858	$2,671,005
237	$8,069	$17,789	$25,858	$2,653,215
238	$8,015	$17,843	$25,858	$2,635,372
239	$7,961	$17,897	$25,858	$2,617,475
240	$7,907	$17,951	$25,858	$2,599,524

第20年供款共

$310,297

第20年利息

$98,416

第20年共還本金

$211,881

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,853	$18,005	$25,858	$2,581,518
242	$7,798	$18,060	$25,858	$2,563,458
243	$7,744	$18,114	$25,858	$2,545,344
244	$7,689	$18,169	$25,858	$2,527,175
245	$7,634	$18,224	$25,858	$2,508,951
246	$7,579	$18,279	$25,858	$2,490,672
247	$7,524	$18,334	$25,858	$2,472,338
248	$7,469	$18,390	$25,858	$2,453,948
249	$7,413	$18,445	$25,858	$2,435,503
250	$7,357	$18,501	$25,858	$2,417,002
251	$7,301	$18,557	$25,858	$2,398,446
252	$7,245	$18,613	$25,858	$2,379,833

第21年供款共

$310,297

第21年利息

$90,607

第21年共還本金

$219,691

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,189	$18,669	$25,858	$2,361,164
254	$7,133	$18,725	$25,858	$2,342,438
255	$7,076	$18,782	$25,858	$2,323,656
256	$7,019	$18,839	$25,858	$2,304,818
257	$6,962	$18,896	$25,858	$2,285,922
258	$6,905	$18,953	$25,858	$2,266,969
259	$6,848	$19,010	$25,858	$2,247,959
260	$6,791	$19,067	$25,858	$2,228,892
261	$6,733	$19,125	$25,858	$2,209,767
262	$6,675	$19,183	$25,858	$2,190,584
263	$6,617	$19,241	$25,858	$2,171,343
264	$6,559	$19,299	$25,858	$2,152,045

第22年供款共

$310,297

第22年利息

$82,509

第22年共還本金

$227,788

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,501	$19,357	$25,858	$2,132,687
266	$6,442	$19,416	$25,858	$2,113,272
267	$6,384	$19,474	$25,858	$2,093,798
268	$6,325	$19,533	$25,858	$2,074,265
269	$6,266	$19,592	$25,858	$2,054,672
270	$6,207	$19,651	$25,858	$2,035,021
271	$6,147	$19,711	$25,858	$2,015,310
272	$6,088	$19,770	$25,858	$1,995,540
273	$6,028	$19,830	$25,858	$1,975,710
274	$5,968	$19,890	$25,858	$1,955,821
275	$5,908	$19,950	$25,858	$1,935,871
276	$5,848	$20,010	$25,858	$1,915,860

第23年供款共

$310,297

第23年利息

$74,113

第23年共還本金

$236,184

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,787	$20,071	$25,858	$1,895,790
278	$5,727	$20,131	$25,858	$1,875,659
279	$5,666	$20,192	$25,858	$1,855,467
280	$5,605	$20,253	$25,858	$1,835,214
281	$5,544	$20,314	$25,858	$1,814,899
282	$5,483	$20,376	$25,858	$1,794,524
283	$5,421	$20,437	$25,858	$1,774,087
284	$5,359	$20,499	$25,858	$1,753,588
285	$5,297	$20,561	$25,858	$1,733,027
286	$5,235	$20,623	$25,858	$1,712,404
287	$5,173	$20,685	$25,858	$1,691,719
288	$5,110	$20,748	$25,858	$1,670,971

第24年供款共

$310,297

第24年利息

$65,408

第24年共還本金

$244,890

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,048	$20,810	$25,858	$1,650,161
290	$4,985	$20,873	$25,858	$1,629,287
291	$4,922	$20,936	$25,858	$1,608,351
292	$4,859	$21,000	$25,858	$1,587,351
293	$4,795	$21,063	$25,858	$1,566,288
294	$4,731	$21,127	$25,858	$1,545,162
295	$4,668	$21,190	$25,858	$1,523,971
296	$4,604	$21,254	$25,858	$1,502,717
297	$4,539	$21,319	$25,858	$1,481,398
298	$4,475	$21,383	$25,858	$1,460,015
299	$4,410	$21,448	$25,858	$1,438,568
300	$4,346	$21,512	$25,858	$1,417,055

第25年供款共

$310,297

第25年利息

$56,382

第25年共還本金

$253,916

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,281	$21,577	$25,858	$1,395,478
302	$4,216	$21,643	$25,858	$1,373,835
303	$4,150	$21,708	$25,858	$1,352,127
304	$4,085	$21,774	$25,858	$1,330,354
305	$4,019	$21,839	$25,858	$1,308,514
306	$3,953	$21,905	$25,858	$1,286,609
307	$3,887	$21,971	$25,858	$1,264,638
308	$3,820	$22,038	$25,858	$1,242,600
309	$3,754	$22,104	$25,858	$1,220,495
310	$3,687	$22,171	$25,858	$1,198,324
311	$3,620	$22,238	$25,858	$1,176,086
312	$3,553	$22,305	$25,858	$1,153,781

第26年供款共

$310,297

第26年利息

$47,023

第26年共還本金

$263,275

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,485	$22,373	$25,858	$1,131,408
314	$3,418	$22,440	$25,858	$1,108,968
315	$3,350	$22,508	$25,858	$1,086,459
316	$3,282	$22,576	$25,858	$1,063,883
317	$3,214	$22,644	$25,858	$1,041,239
318	$3,145	$22,713	$25,858	$1,018,526
319	$3,077	$22,781	$25,858	$995,745
320	$3,008	$22,850	$25,858	$972,895
321	$2,939	$22,919	$25,858	$949,976
322	$2,870	$22,988	$25,858	$926,987
323	$2,800	$23,058	$25,858	$903,929
324	$2,731	$23,127	$25,858	$880,802

第27年供款共

$310,297

第27年利息

$37,319

第27年共還本金

$272,979

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,661	$23,197	$25,858	$857,605
326	$2,591	$23,267	$25,858	$834,337
327	$2,520	$23,338	$25,858	$811,000
328	$2,450	$23,408	$25,858	$787,591
329	$2,379	$23,479	$25,858	$764,112
330	$2,308	$23,550	$25,858	$740,563
331	$2,237	$23,621	$25,858	$716,942
332	$2,166	$23,692	$25,858	$693,249
333	$2,094	$23,764	$25,858	$669,485
334	$2,022	$23,836	$25,858	$645,650
335	$1,950	$23,908	$25,858	$621,742
336	$1,878	$23,980	$25,858	$597,762

第28年供款共

$310,297

第28年利息

$27,257

第28年共還本金

$283,040

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,806	$24,052	$25,858	$573,710
338	$1,733	$24,125	$25,858	$549,585
339	$1,660	$24,198	$25,858	$525,387
340	$1,587	$24,271	$25,858	$501,116
341	$1,514	$24,344	$25,858	$476,771
342	$1,440	$24,418	$25,858	$452,353
343	$1,366	$24,492	$25,858	$427,862
344	$1,292	$24,566	$25,858	$403,296
345	$1,218	$24,640	$25,858	$378,656
346	$1,144	$24,714	$25,858	$353,942
347	$1,069	$24,789	$25,858	$329,153
348	$994	$24,864	$25,858	$304,289

第29年供款共

$310,297

第29年利息

$16,825

第29年共還本金

$293,472

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$919	$24,939	$25,858	$279,351
350	$844	$25,014	$25,858	$254,336
351	$768	$25,090	$25,858	$229,246
352	$693	$25,166	$25,858	$204,081
353	$616	$25,242	$25,858	$178,839
354	$540	$25,318	$25,858	$153,521
355	$464	$25,394	$25,858	$128,127
356	$387	$25,471	$25,858	$102,656
357	$310	$25,548	$25,858	$77,108
358	$233	$25,625	$25,858	$51,483
359	$156	$25,703	$25,858	$25,780
360	$78	$25,780	$25,858	$0

第30年供款共

$310,297

第30年利息

$6,008

第30年共還本金

$304,289

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$11,968,920

Disclaimer

Recommended properties

Mort. Insurance
info