Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$0

Single financed $25,986 , 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$11,898,038

Monthly Payment
$25,987

Down Payment

$2,213,000

Total Loan

$5,787,000

Total int. paid

$3,568,038

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,543,000

Base on DTI ratio

$51,972

Budget of property purchase

HK$2,543,000

Down Payment

$2,213,000
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

$51,972

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 LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,901

GFA

792 ft²

@11,364

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$9 M

604 ft²

@14,901

GFA

792 ft²

@11,364

Sale$9 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,587

local_fire_department HIT

Sale$7.3 M

630 ft²

@11,587

Sale$7.3 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01

thumb_up

DOUBLE COVE PH 01

586 ft²

@14,505

GFA

725 ft²

@11,724

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

586 ft²

@14,505

GFA

725 ft²

@11,724

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Tai Po MONT VERT PH 01 TWR 08

thumb_up

MONT VERT PH 01 TWR 08

942 ft²

@8,811

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$8.3 M

942 ft²

@8,811

Sale$8.3 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Shatin GARDEN VISTA BLK F

thumb_up

GARDEN VISTA

616 ft²

@12,175

GFA

744 ft²

@10,081

local_fire_department HIT

Sale$7.5 M

616 ft²

@12,175

GFA

744 ft²

@10,081

Sale$7.5 M

local_fire_department HIT

Shatin PICTORIAL GDN PH 03

thumb_up

PICTORIAL GDN PH 03

770 ft²

@11,688

GFA

1,067 ft²

@8,435

hotel_class King

Sale$9 M

770 ft²

@11,688

GFA

1,067 ft²

@8,435

Sale$9 M

hotel_class King

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@11,483

GFA

870 ft²

@9,080

local_fire_department HIT

Sale$7.9 M

688 ft²

@11,483

GFA

870 ft²

@9,080

Sale$7.9 M

local_fire_department HIT

Sole

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

511 ft²

@15,264

verified 首置必買 pets Pet Friendly

Sale$7.8 M

511 ft²

@15,264

Sale$7.8 M

verified 首置必買 pets Pet Friendly

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

DOUBLE COVE PH 01 BLK 02

534 ft²

@14,382

GFA

677 ft²

@11,344

local_fire_department HIT local_offer Good Catch

Sale$7.68 M

534 ft²

@14,382

GFA

677 ft²

@11,344

Sale$7.68 M

local_fire_department HIT local_offer Good Catch

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

465 ft²

@16,774

GFA

635 ft²

@12,283

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.8 M

465 ft²

@16,774

GFA

635 ft²

@12,283

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sai Kung PARK MEDITERRANEAN TWR 03

thumb_up

PARK MEDITERRANEAN

424 ft²

@16,509

local_offer Good Catch

Sale$7 M

424 ft²

@16,509

Sale$7 M

local_offer Good Catch

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@13,289

GFA

756 ft²

@10,582

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

602 ft²

@13,289

GFA

756 ft²

@10,582

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$34,635	$26,614	$21,810	$18,613
1.500	$35,922	$27,925	$23,144	$19,972
2.000	$37,240	$29,275	$24,528	$21,390
2.500	$38,587	$30,665	$25,961	$22,866
3.000	$39,964	$32,095	$27,443	$24,398
3.500	$41,370	$33,562	$28,971	$25,986
4.000	$42,806	$35,068	$30,546	$27,628
4.500	$44,270	$36,611	$32,166	$29,322
5.000	$45,763	$38,192	$33,830	$31,066
5.500	$47,285	$39,808	$35,537	$32,858
6.000	$48,834	$41,460	$37,286	$34,696

Monthly Payment$25,987

Term

30Year

Loan amount

$5,787,000

Total int. paid

$3,568,038

Total Loan and Interest

$9,355,038

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,879	$9,107	$25,986	$5,777,893
2	$16,852	$9,134	$25,986	$5,768,759
3	$16,826	$9,161	$25,986	$5,759,598
4	$16,799	$9,187	$25,986	$5,750,410
5	$16,772	$9,214	$25,986	$5,741,196
6	$16,745	$9,241	$25,986	$5,731,955
7	$16,718	$9,268	$25,986	$5,722,687
8	$16,691	$9,295	$25,986	$5,713,392
9	$16,664	$9,322	$25,986	$5,704,070
10	$16,637	$9,349	$25,986	$5,694,721
11	$16,610	$9,377	$25,986	$5,685,344
12	$16,582	$9,404	$25,986	$5,675,940

第1年供款共

$311,835

第1年利息

$200,775

第1年共還本金

$111,060

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,555	$9,431	$25,986	$5,666,509
14	$16,527	$9,459	$25,986	$5,657,050
15	$16,500	$9,486	$25,986	$5,647,563
16	$16,472	$9,514	$25,986	$5,638,049
17	$16,444	$9,542	$25,986	$5,628,507
18	$16,416	$9,570	$25,986	$5,618,937
19	$16,389	$9,598	$25,986	$5,609,340
20	$16,361	$9,626	$25,986	$5,599,714
21	$16,332	$9,654	$25,986	$5,590,060
22	$16,304	$9,682	$25,986	$5,580,379
23	$16,276	$9,710	$25,986	$5,570,668
24	$16,248	$9,738	$25,986	$5,560,930

第2年供款共

$311,835

第2年利息

$196,825

第2年共還本金

$115,010

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$16,219	$9,767	$25,986	$5,551,163
26	$16,191	$9,795	$25,986	$5,541,368
27	$16,162	$9,824	$25,986	$5,531,544
28	$16,134	$9,853	$25,986	$5,521,691
29	$16,105	$9,881	$25,986	$5,511,810
30	$16,076	$9,910	$25,986	$5,501,900
31	$16,047	$9,939	$25,986	$5,491,961
32	$16,018	$9,968	$25,986	$5,481,993
33	$15,989	$9,997	$25,986	$5,471,996
34	$15,960	$10,026	$25,986	$5,461,970
35	$15,931	$10,055	$25,986	$5,451,914
36	$15,901	$10,085	$25,986	$5,441,830

第3年供款共

$311,835

第3年利息

$192,734

第3年共還本金

$119,101

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,872	$10,114	$25,986	$5,431,715
38	$15,843	$10,144	$25,986	$5,421,572
39	$15,813	$10,173	$25,986	$5,411,398
40	$15,783	$10,203	$25,986	$5,401,195
41	$15,753	$10,233	$25,986	$5,390,963
42	$15,724	$10,263	$25,986	$5,380,700
43	$15,694	$10,293	$25,986	$5,370,407
44	$15,664	$10,323	$25,986	$5,360,085
45	$15,634	$10,353	$25,986	$5,349,732
46	$15,603	$10,383	$25,986	$5,339,350
47	$15,573	$10,413	$25,986	$5,328,936
48	$15,543	$10,443	$25,986	$5,318,493

第4年供款共

$311,835

第4年利息

$188,498

第4年共還本金

$123,337

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,512	$10,474	$25,986	$5,308,019
50	$15,482	$10,504	$25,986	$5,297,514
51	$15,451	$10,535	$25,986	$5,286,979
52	$15,420	$10,566	$25,986	$5,276,413
53	$15,390	$10,597	$25,986	$5,265,817
54	$15,359	$10,628	$25,986	$5,255,189
55	$15,328	$10,659	$25,986	$5,244,531
56	$15,297	$10,690	$25,986	$5,233,841
57	$15,265	$10,721	$25,986	$5,223,120
58	$15,234	$10,752	$25,986	$5,212,368
59	$15,203	$10,783	$25,986	$5,201,585
60	$15,171	$10,815	$25,986	$5,190,770

第5年供款共

$311,835

第5年利息

$184,111

第5年共還本金

$127,723

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$15,140	$10,846	$25,986	$5,179,923
62	$15,108	$10,878	$25,986	$5,169,045
63	$15,076	$10,910	$25,986	$5,158,135
64	$15,045	$10,942	$25,986	$5,147,194
65	$15,013	$10,974	$25,986	$5,136,220
66	$14,981	$11,006	$25,986	$5,125,214
67	$14,949	$11,038	$25,986	$5,114,177
68	$14,916	$11,070	$25,986	$5,103,107
69	$14,884	$11,102	$25,986	$5,092,005
70	$14,852	$11,135	$25,986	$5,080,870
71	$14,819	$11,167	$25,986	$5,069,703
72	$14,787	$11,200	$25,986	$5,058,504

第6年供款共

$311,835

第6年利息

$179,569

第6年共還本金

$132,266

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,754	$11,232	$25,986	$5,047,271
74	$14,721	$11,265	$25,986	$5,036,006
75	$14,688	$11,298	$25,986	$5,024,708
76	$14,655	$11,331	$25,986	$5,013,378
77	$14,622	$11,364	$25,986	$5,002,014
78	$14,589	$11,397	$25,986	$4,990,617
79	$14,556	$11,430	$25,986	$4,979,187
80	$14,523	$11,464	$25,986	$4,967,723
81	$14,489	$11,497	$25,986	$4,956,226
82	$14,456	$11,531	$25,986	$4,944,695
83	$14,422	$11,564	$25,986	$4,933,131
84	$14,388	$11,598	$25,986	$4,921,533

第7年供款共

$311,835

第7年利息

$174,864

第7年共還本金

$136,970

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$14,354	$11,632	$25,986	$4,909,901
86	$14,321	$11,666	$25,986	$4,898,236
87	$14,287	$11,700	$25,986	$4,886,536
88	$14,252	$11,734	$25,986	$4,874,802
89	$14,218	$11,768	$25,986	$4,863,034
90	$14,184	$11,802	$25,986	$4,851,232
91	$14,149	$11,837	$25,986	$4,839,395
92	$14,115	$11,871	$25,986	$4,827,524
93	$14,080	$11,906	$25,986	$4,815,618
94	$14,046	$11,941	$25,986	$4,803,677
95	$14,011	$11,975	$25,986	$4,791,702
96	$13,976	$12,010	$25,986	$4,779,691

第8年供款共

$311,835

第8年利息

$169,993

第8年共還本金

$141,842

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,941	$12,045	$25,986	$4,767,646
98	$13,906	$12,081	$25,986	$4,755,565
99	$13,870	$12,116	$25,986	$4,743,449
100	$13,835	$12,151	$25,986	$4,731,298
101	$13,800	$12,187	$25,986	$4,719,112
102	$13,764	$12,222	$25,986	$4,706,890
103	$13,728	$12,258	$25,986	$4,694,632
104	$13,693	$12,294	$25,986	$4,682,338
105	$13,657	$12,329	$25,986	$4,670,009
106	$13,621	$12,365	$25,986	$4,657,643
107	$13,585	$12,401	$25,986	$4,645,242
108	$13,549	$12,438	$25,986	$4,632,804

第9年供款共

$311,835

第9年利息

$164,948

第9年共還本金

$146,887

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,512	$12,474	$25,986	$4,620,331
110	$13,476	$12,510	$25,986	$4,607,820
111	$13,439	$12,547	$25,986	$4,595,274
112	$13,403	$12,583	$25,986	$4,582,690
113	$13,366	$12,620	$25,986	$4,570,070
114	$13,329	$12,657	$25,986	$4,557,413
115	$13,292	$12,694	$25,986	$4,544,720
116	$13,255	$12,731	$25,986	$4,531,989
117	$13,218	$12,768	$25,986	$4,519,221
118	$13,181	$12,805	$25,986	$4,506,416
119	$13,144	$12,843	$25,986	$4,493,573
120	$13,106	$12,880	$25,986	$4,480,693

第10年供款共

$311,835

第10年利息

$159,723

第10年共還本金

$152,111

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$13,069	$12,918	$25,986	$4,467,776
122	$13,031	$12,955	$25,986	$4,454,821
123	$12,993	$12,993	$25,986	$4,441,828
124	$12,955	$13,031	$25,986	$4,428,797
125	$12,917	$13,069	$25,986	$4,415,728
126	$12,879	$13,107	$25,986	$4,402,621
127	$12,841	$13,145	$25,986	$4,389,476
128	$12,803	$13,184	$25,986	$4,376,292
129	$12,764	$13,222	$25,986	$4,363,070
130	$12,726	$13,261	$25,986	$4,349,809
131	$12,687	$13,299	$25,986	$4,336,510
132	$12,648	$13,338	$25,986	$4,323,172

第11年供款共

$311,835

第11年利息

$154,313

第11年共還本金

$157,521

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,609	$13,377	$25,986	$4,309,795
134	$12,570	$13,416	$25,986	$4,296,379
135	$12,531	$13,455	$25,986	$4,282,924
136	$12,492	$13,494	$25,986	$4,269,430
137	$12,453	$13,534	$25,986	$4,255,896
138	$12,413	$13,573	$25,986	$4,242,323
139	$12,373	$13,613	$25,986	$4,228,710
140	$12,334	$13,652	$25,986	$4,215,057
141	$12,294	$13,692	$25,986	$4,201,365
142	$12,254	$13,732	$25,986	$4,187,633
143	$12,214	$13,772	$25,986	$4,173,861
144	$12,174	$13,812	$25,986	$4,160,048

第12年供款共

$311,835

第12年利息

$148,711

第12年共還本金

$163,124

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$12,133	$13,853	$25,986	$4,146,195
146	$12,093	$13,893	$25,986	$4,132,302
147	$12,053	$13,934	$25,986	$4,118,369
148	$12,012	$13,974	$25,986	$4,104,394
149	$11,971	$14,015	$25,986	$4,090,379
150	$11,930	$14,056	$25,986	$4,076,323
151	$11,889	$14,097	$25,986	$4,062,226
152	$11,848	$14,138	$25,986	$4,048,088
153	$11,807	$14,179	$25,986	$4,033,909
154	$11,766	$14,221	$25,986	$4,019,688
155	$11,724	$14,262	$25,986	$4,005,426
156	$11,682	$14,304	$25,986	$3,991,122

第13年供款共

$311,835

第13年利息

$142,909

第13年共還本金

$168,926

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,641	$14,345	$25,986	$3,976,777
158	$11,599	$14,387	$25,986	$3,962,390
159	$11,557	$14,429	$25,986	$3,947,961
160	$11,515	$14,471	$25,986	$3,933,489
161	$11,473	$14,514	$25,986	$3,918,976
162	$11,430	$14,556	$25,986	$3,904,420
163	$11,388	$14,598	$25,986	$3,889,821
164	$11,345	$14,641	$25,986	$3,875,181
165	$11,303	$14,684	$25,986	$3,860,497
166	$11,260	$14,726	$25,986	$3,845,771
167	$11,217	$14,769	$25,986	$3,831,001
168	$11,174	$14,812	$25,986	$3,816,189

第14年供款共

$311,835

第14年利息

$136,901

第14年共還本金

$174,934

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$11,131	$14,856	$25,986	$3,801,333
170	$11,087	$14,899	$25,986	$3,786,434
171	$11,044	$14,942	$25,986	$3,771,492
172	$11,000	$14,986	$25,986	$3,756,506
173	$10,956	$15,030	$25,986	$3,741,476
174	$10,913	$15,074	$25,986	$3,726,402
175	$10,869	$15,118	$25,986	$3,711,285
176	$10,825	$15,162	$25,986	$3,696,123
177	$10,780	$15,206	$25,986	$3,680,917
178	$10,736	$15,250	$25,986	$3,665,667
179	$10,692	$15,295	$25,986	$3,650,372
180	$10,647	$15,339	$25,986	$3,635,033

第15年供款共

$311,835

第15年利息

$130,679

第15年共還本金

$181,156

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,602	$15,384	$25,986	$3,619,649
182	$10,557	$15,429	$25,986	$3,604,220
183	$10,512	$15,474	$25,986	$3,588,746
184	$10,467	$15,519	$25,986	$3,573,227
185	$10,422	$15,564	$25,986	$3,557,663
186	$10,377	$15,610	$25,986	$3,542,053
187	$10,331	$15,655	$25,986	$3,526,398
188	$10,285	$15,701	$25,986	$3,510,697
189	$10,240	$15,747	$25,986	$3,494,950
190	$10,194	$15,793	$25,986	$3,479,158
191	$10,148	$15,839	$25,986	$3,463,319
192	$10,101	$15,885	$25,986	$3,447,434

第16年供款共

$311,835

第16年利息

$124,236

第16年共還本金

$187,599

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,055	$15,931	$25,986	$3,431,503
194	$10,009	$15,978	$25,986	$3,415,525
195	$9,962	$16,024	$25,986	$3,399,501
196	$9,915	$16,071	$25,986	$3,383,430
197	$9,868	$16,118	$25,986	$3,367,312
198	$9,821	$16,165	$25,986	$3,351,147
199	$9,774	$16,212	$25,986	$3,334,935
200	$9,727	$16,259	$25,986	$3,318,676
201	$9,679	$16,307	$25,986	$3,302,369
202	$9,632	$16,354	$25,986	$3,286,015
203	$9,584	$16,402	$25,986	$3,269,613
204	$9,536	$16,450	$25,986	$3,253,163

第17年供款共

$311,835

第17年利息

$117,563

第17年共還本金

$194,271

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,488	$16,498	$25,986	$3,236,665
206	$9,440	$16,546	$25,986	$3,220,119
207	$9,392	$16,594	$25,986	$3,203,525
208	$9,344	$16,643	$25,986	$3,186,882
209	$9,295	$16,691	$25,986	$3,170,191
210	$9,246	$16,740	$25,986	$3,153,451
211	$9,198	$16,789	$25,986	$3,136,663
212	$9,149	$16,838	$25,986	$3,119,825
213	$9,099	$16,887	$25,986	$3,102,938
214	$9,050	$16,936	$25,986	$3,086,002
215	$9,001	$16,985	$25,986	$3,069,017
216	$8,951	$17,035	$25,986	$3,051,982

第18年供款共

$311,835

第18年利息

$110,654

第18年共還本金

$201,181

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$8,902	$17,085	$25,986	$3,034,898
218	$8,852	$17,134	$25,986	$3,017,763
219	$8,802	$17,184	$25,986	$3,000,579
220	$8,752	$17,235	$25,986	$2,983,344
221	$8,701	$17,285	$25,986	$2,966,059
222	$8,651	$17,335	$25,986	$2,948,724
223	$8,600	$17,386	$25,986	$2,931,338
224	$8,550	$17,436	$25,986	$2,913,902
225	$8,499	$17,487	$25,986	$2,896,415
226	$8,448	$17,538	$25,986	$2,878,876
227	$8,397	$17,589	$25,986	$2,861,287
228	$8,345	$17,641	$25,986	$2,843,646

第19年供款共

$311,835

第19年利息

$103,498

第19年共還本金

$208,336

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,294	$17,692	$25,986	$2,825,954
230	$8,242	$17,744	$25,986	$2,808,210
231	$8,191	$17,796	$25,986	$2,790,414
232	$8,139	$17,848	$25,986	$2,772,567
233	$8,087	$17,900	$25,986	$2,754,667
234	$8,034	$17,952	$25,986	$2,736,715
235	$7,982	$18,004	$25,986	$2,718,711
236	$7,930	$18,057	$25,986	$2,700,655
237	$7,877	$18,109	$25,986	$2,682,545
238	$7,824	$18,162	$25,986	$2,664,383
239	$7,771	$18,215	$25,986	$2,646,168
240	$7,718	$18,268	$25,986	$2,627,900

第20年供款共

$311,835

第20年利息

$96,089

第20年共還本金

$215,746

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,665	$18,322	$25,986	$2,609,578
242	$7,611	$18,375	$25,986	$2,591,203
243	$7,558	$18,429	$25,986	$2,572,775
244	$7,504	$18,482	$25,986	$2,554,293
245	$7,450	$18,536	$25,986	$2,535,756
246	$7,396	$18,590	$25,986	$2,517,166
247	$7,342	$18,644	$25,986	$2,498,522
248	$7,287	$18,699	$25,986	$2,479,823
249	$7,233	$18,753	$25,986	$2,461,069
250	$7,178	$18,808	$25,986	$2,442,261
251	$7,123	$18,863	$25,986	$2,423,398
252	$7,068	$18,918	$25,986	$2,404,480

第21年供款共

$311,835

第21年利息

$88,415

第21年共還本金

$223,420

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,013	$18,973	$25,986	$2,385,507
254	$6,958	$19,028	$25,986	$2,366,479
255	$6,902	$19,084	$25,986	$2,347,395
256	$6,847	$19,140	$25,986	$2,328,255
257	$6,791	$19,195	$25,986	$2,309,060
258	$6,735	$19,251	$25,986	$2,289,808
259	$6,679	$19,308	$25,986	$2,270,501
260	$6,622	$19,364	$25,986	$2,251,137
261	$6,566	$19,420	$25,986	$2,231,716
262	$6,509	$19,477	$25,986	$2,212,239
263	$6,452	$19,534	$25,986	$2,192,705
264	$6,395	$19,591	$25,986	$2,173,115

第22年供款共

$311,835

第22年利息

$80,469

第22年共還本金

$231,366

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,338	$19,648	$25,986	$2,153,467
266	$6,281	$19,705	$25,986	$2,133,761
267	$6,223	$19,763	$25,986	$2,113,999
268	$6,166	$19,820	$25,986	$2,094,178
269	$6,108	$19,878	$25,986	$2,074,300
270	$6,050	$19,936	$25,986	$2,054,364
271	$5,992	$19,994	$25,986	$2,034,369
272	$5,934	$20,053	$25,986	$2,014,317
273	$5,875	$20,111	$25,986	$1,994,206
274	$5,816	$20,170	$25,986	$1,974,036
275	$5,758	$20,229	$25,986	$1,953,807
276	$5,699	$20,288	$25,986	$1,933,520

第23年供款共

$311,835

第23年利息

$72,240

第23年共還本金

$239,595

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,639	$20,347	$25,986	$1,913,173
278	$5,580	$20,406	$25,986	$1,892,767
279	$5,521	$20,466	$25,986	$1,872,301
280	$5,461	$20,525	$25,986	$1,851,776
281	$5,401	$20,585	$25,986	$1,831,191
282	$5,341	$20,645	$25,986	$1,810,545
283	$5,281	$20,705	$25,986	$1,789,840
284	$5,220	$20,766	$25,986	$1,769,074
285	$5,160	$20,826	$25,986	$1,748,248
286	$5,099	$20,887	$25,986	$1,727,360
287	$5,038	$20,948	$25,986	$1,706,412
288	$4,977	$21,009	$25,986	$1,685,403

第24年供款共

$311,835

第24年利息

$63,718

第24年共還本金

$248,116

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$4,916	$21,070	$25,986	$1,664,333
290	$4,854	$21,132	$25,986	$1,643,201
291	$4,793	$21,194	$25,986	$1,622,007
292	$4,731	$21,255	$25,986	$1,600,752
293	$4,669	$21,317	$25,986	$1,579,435
294	$4,607	$21,380	$25,986	$1,558,055
295	$4,544	$21,442	$25,986	$1,536,613
296	$4,482	$21,504	$25,986	$1,515,109
297	$4,419	$21,567	$25,986	$1,493,542
298	$4,356	$21,630	$25,986	$1,471,912
299	$4,293	$21,693	$25,986	$1,450,218
300	$4,230	$21,756	$25,986	$1,428,462

第25年供款共

$311,835

第25年利息

$54,893

第25年共還本金

$256,941

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,166	$21,820	$25,986	$1,406,642
302	$4,103	$21,884	$25,986	$1,384,759
303	$4,039	$21,947	$25,986	$1,362,811
304	$3,975	$22,011	$25,986	$1,340,800
305	$3,911	$22,076	$25,986	$1,318,724
306	$3,846	$22,140	$25,986	$1,296,584
307	$3,782	$22,205	$25,986	$1,274,380
308	$3,717	$22,269	$25,986	$1,252,111
309	$3,652	$22,334	$25,986	$1,229,776
310	$3,587	$22,399	$25,986	$1,207,377
311	$3,522	$22,465	$25,986	$1,184,912
312	$3,456	$22,530	$25,986	$1,162,382

第26年供款共

$311,835

第26年利息

$45,755

第26年共還本金

$266,080

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,390	$22,596	$25,986	$1,139,786
314	$3,324	$22,662	$25,986	$1,117,124
315	$3,258	$22,728	$25,986	$1,094,396
316	$3,192	$22,794	$25,986	$1,071,602
317	$3,126	$22,861	$25,986	$1,048,741
318	$3,059	$22,927	$25,986	$1,025,814
319	$2,992	$22,994	$25,986	$1,002,820
320	$2,925	$23,061	$25,986	$979,759
321	$2,858	$23,129	$25,986	$956,630
322	$2,790	$23,196	$25,986	$933,434
323	$2,723	$23,264	$25,986	$910,170
324	$2,655	$23,332	$25,986	$886,839

第27年供款共

$311,835

第27年利息

$36,291

第27年共還本金

$275,544

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,587	$23,400	$25,986	$863,439
326	$2,518	$23,468	$25,986	$839,971
327	$2,450	$23,536	$25,986	$816,435
328	$2,381	$23,605	$25,986	$792,830
329	$2,312	$23,674	$25,986	$769,156
330	$2,243	$23,743	$25,986	$745,413
331	$2,174	$23,812	$25,986	$721,601
332	$2,105	$23,882	$25,986	$697,720
333	$2,035	$23,951	$25,986	$673,768
334	$1,965	$24,021	$25,986	$649,747
335	$1,895	$24,091	$25,986	$625,656
336	$1,825	$24,161	$25,986	$601,495

第28年供款共

$311,835

第28年利息

$26,491

第28年共還本金

$285,344

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,754	$24,232	$25,986	$577,263
338	$1,684	$24,303	$25,986	$552,960
339	$1,613	$24,373	$25,986	$528,587
340	$1,542	$24,445	$25,986	$504,143
341	$1,470	$24,516	$25,986	$479,627
342	$1,399	$24,587	$25,986	$455,039
343	$1,327	$24,659	$25,986	$430,380
344	$1,255	$24,731	$25,986	$405,650
345	$1,183	$24,803	$25,986	$380,846
346	$1,111	$24,875	$25,986	$355,971
347	$1,038	$24,948	$25,986	$331,023
348	$965	$25,021	$25,986	$306,002

第29年供款共

$311,835

第29年利息

$16,342

第29年共還本金

$295,493

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$893	$25,094	$25,986	$280,909
350	$819	$25,167	$25,986	$255,742
351	$746	$25,240	$25,986	$230,501
352	$672	$25,314	$25,986	$205,187
353	$598	$25,388	$25,986	$179,800
354	$524	$25,462	$25,986	$154,338
355	$450	$25,536	$25,986	$128,802
356	$376	$25,611	$25,986	$103,191
357	$301	$25,685	$25,986	$77,506
358	$226	$25,760	$25,986	$51,746
359	$151	$25,835	$25,986	$25,911
360	$76	$25,911	$25,986	$0

第30年供款共

$311,835

第30年利息

$5,832

第30年共還本金

$306,002

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$11,898,038

Disclaimer

Recommended properties

Mort. Insurance
info