Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$67,493

Single financed $308 , in total HK$67,493

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$12,414,740

Monthly Payment
$28,547

Down Payment

$1,808,000

Total Loan

$6,259,493

Total int. paid

$4,017,247

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$2,138,000

Base on DTI ratio

$57,093

Budget of property purchase

HK$2,138,000

Down Payment

$1,808,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$67,493

Min. Monthly Income Requirement

Base on DTI ratio

$57,093

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 VISTA PARADISO BLK 07

thumb_up

聽濤雅苑 3房可加車位筍盤價

733 ft²

@11,187

GFA

906 ft²

@9,051

local_fire_department HIT directions_run Sale

Sale$8.2 M

733 ft²

@11,187

GFA

906 ft²

@9,051

Sale$8.2 M

local_fire_department HIT directions_run Sale

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@14,361

real_estate_agent Rare

Sale$8.2 M

571 ft²

@14,361

Sale$8.2 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

496 ft²

@14,718

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.3 M

496 ft²

@14,718

Sale$7.3 M

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@12,355

GFA

870 ft²

@9,770

local_fire_department HIT

Sale$8.5 M

688 ft²

@12,355

GFA

870 ft²

@9,770

Sale$8.5 M

local_fire_department HIT

KOL VR

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@17,222

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Sale$8.68 M

504 ft²

@17,222

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

559 ft²

@16,100

GFA

730 ft²

@12,329

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Sale$9 M

559 ft²

@16,100

GFA

730 ft²

@12,329

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

曉峰灣畔三房前排海必睇

653 ft²

@12,711

GFA

827 ft²

@10,036

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

653 ft²

@12,711

GFA

827 ft²

@10,036

Sale$8.3 M

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

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 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,634

real_estate_agent Rare verified 首置必買

Sale$8.5 M

511 ft²

@16,634

Sale$8.5 M

real_estate_agent Rare verified 首置必買

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

Fanling DAWNING VIEWS BLK 08

thumb_up

8座大單邊樓皇，三房一套大廳大房，罕有放租

714 ft²

@11,877

GFA

978 ft²

@8,671

hotel_class King

Sale$8.48 M

714 ft²

@11,877

GFA

978 ft²

@8,671

Sale$8.48 M

hotel_class King

Ma On Shan MOUNTAIN SHORE BLK 04

thumb_up

MOUNTAIN SHORE BLK 04

482 ft²

@15,519

GFA

609 ft²

@12,282

local_fire_department HIT

Sale$7.48 M

482 ft²

@15,519

GFA

609 ft²

@12,282

Sale$7.48 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$37,463	$28,787	$23,590	$20,133
1.500	$38,855	$30,205	$25,034	$21,603
2.000	$40,280	$31,666	$26,531	$23,136
2.500	$41,738	$33,169	$28,081	$24,733
3.000	$43,227	$34,715	$29,683	$26,390
3.500	$44,748	$36,303	$31,336	$28,108
3.625	$45,133	$36,706	$31,758	$28,546
4.000	$46,301	$37,931	$33,040	$29,884
4.500	$47,885	$39,601	$34,792	$31,716
5.000	$49,500	$41,310	$36,592	$33,602
5.500	$51,145	$43,058	$38,439	$35,541
6.000	$52,821	$44,845	$40,330	$37,529

Monthly Payment$28,547

Term

30Year

Loan amount

$6,259,492.8

Total int. paid

$4,017,247

Total Loan and Interest

$10,276,739.8

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$18,909	$9,638	$28,546	$6,249,855
2	$18,880	$9,667	$28,546	$6,240,188
3	$18,851	$9,696	$28,546	$6,230,493
4	$18,821	$9,725	$28,546	$6,220,767
5	$18,792	$9,755	$28,546	$6,211,013
6	$18,762	$9,784	$28,546	$6,201,229
7	$18,733	$9,814	$28,546	$6,191,415
8	$18,703	$9,843	$28,546	$6,181,572
9	$18,673	$9,873	$28,546	$6,171,699
10	$18,644	$9,903	$28,546	$6,161,796
11	$18,614	$9,933	$28,546	$6,151,863
12	$18,584	$9,963	$28,546	$6,141,900

第1年供款共

$342,558

第1年利息

$224,966

第1年共還本金

$117,592

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$18,554	$9,993	$28,546	$6,131,908
14	$18,523	$10,023	$28,546	$6,121,885
15	$18,493	$10,053	$28,546	$6,111,831
16	$18,463	$10,084	$28,546	$6,101,748
17	$18,432	$10,114	$28,546	$6,091,633
18	$18,402	$10,145	$28,546	$6,081,489
19	$18,371	$10,175	$28,546	$6,071,313
20	$18,340	$10,206	$28,546	$6,061,107
21	$18,310	$10,237	$28,546	$6,050,870
22	$18,279	$10,268	$28,546	$6,040,603
23	$18,248	$10,299	$28,546	$6,030,304
24	$18,217	$10,330	$28,546	$6,019,974

第2年供款共

$342,558

第2年利息

$220,631

第2年共還本金

$121,927

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$18,185	$10,361	$28,546	$6,009,613
26	$18,154	$10,392	$28,546	$5,999,220
27	$18,123	$10,424	$28,546	$5,988,796
28	$18,091	$10,455	$28,546	$5,978,341
29	$18,060	$10,487	$28,546	$5,967,854
30	$18,028	$10,519	$28,546	$5,957,335
31	$17,996	$10,550	$28,546	$5,946,785
32	$17,964	$10,582	$28,546	$5,936,203
33	$17,932	$10,614	$28,546	$5,925,589
34	$17,900	$10,646	$28,546	$5,914,942
35	$17,868	$10,678	$28,546	$5,904,264
36	$17,836	$10,711	$28,546	$5,893,553

第3年供款共

$342,558

第3年利息

$216,137

第3年共還本金

$126,421

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$17,803	$10,743	$28,546	$5,882,810
38	$17,771	$10,776	$28,546	$5,872,035
39	$17,738	$10,808	$28,546	$5,861,227
40	$17,706	$10,841	$28,546	$5,850,386
41	$17,673	$10,873	$28,546	$5,839,512
42	$17,640	$10,906	$28,546	$5,828,606
43	$17,607	$10,939	$28,546	$5,817,667
44	$17,574	$10,972	$28,546	$5,806,695
45	$17,541	$11,005	$28,546	$5,795,689
46	$17,508	$11,039	$28,546	$5,784,650
47	$17,474	$11,072	$28,546	$5,773,578
48	$17,441	$11,105	$28,546	$5,762,473

第4年供款共

$342,558

第4年利息

$211,478

第4年共還本金

$131,080

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$17,407	$11,139	$28,546	$5,751,334
50	$17,374	$11,173	$28,546	$5,740,161
51	$17,340	$11,206	$28,546	$5,728,955
52	$17,306	$11,240	$28,546	$5,717,715
53	$17,272	$11,274	$28,546	$5,706,440
54	$17,238	$11,308	$28,546	$5,695,132
55	$17,204	$11,342	$28,546	$5,683,790
56	$17,170	$11,377	$28,546	$5,672,413
57	$17,135	$11,411	$28,546	$5,661,002
58	$17,101	$11,446	$28,546	$5,649,556
59	$17,066	$11,480	$28,546	$5,638,076
60	$17,032	$11,515	$28,546	$5,626,561

第5年供款共

$342,558

第5年利息

$206,646

第5年共還本金

$135,912

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$16,997	$11,550	$28,546	$5,615,012
62	$16,962	$11,584	$28,546	$5,603,427
63	$16,927	$11,619	$28,546	$5,591,808
64	$16,892	$11,655	$28,546	$5,580,153
65	$16,857	$11,690	$28,546	$5,568,463
66	$16,821	$11,725	$28,546	$5,556,738
67	$16,786	$11,761	$28,546	$5,544,978
68	$16,750	$11,796	$28,546	$5,533,182
69	$16,715	$11,832	$28,546	$5,521,350
70	$16,679	$11,867	$28,546	$5,509,483
71	$16,643	$11,903	$28,546	$5,497,579
72	$16,607	$11,939	$28,546	$5,485,640

第6年供款共

$342,558

第6年利息

$201,637

第6年共還本金

$140,921

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$16,571	$11,975	$28,546	$5,473,665
74	$16,535	$12,011	$28,546	$5,461,653
75	$16,499	$12,048	$28,546	$5,449,606
76	$16,462	$12,084	$28,546	$5,437,521
77	$16,426	$12,121	$28,546	$5,425,401
78	$16,389	$12,157	$28,546	$5,413,243
79	$16,353	$12,194	$28,546	$5,401,049
80	$16,316	$12,231	$28,546	$5,388,819
81	$16,279	$12,268	$28,546	$5,376,551
82	$16,242	$12,305	$28,546	$5,364,246
83	$16,204	$12,342	$28,546	$5,351,904
84	$16,167	$12,379	$28,546	$5,339,525

第7年供款共

$342,558

第7年利息

$196,443

第7年共還本金

$146,115

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$16,130	$12,417	$28,546	$5,327,108
86	$16,092	$12,454	$28,546	$5,314,654
87	$16,055	$12,492	$28,546	$5,302,162
88	$16,017	$12,530	$28,546	$5,289,632
89	$15,979	$12,567	$28,546	$5,277,065
90	$15,941	$12,605	$28,546	$5,264,460
91	$15,903	$12,643	$28,546	$5,251,816
92	$15,865	$12,682	$28,546	$5,239,135
93	$15,827	$12,720	$28,546	$5,226,415
94	$15,788	$12,758	$28,546	$5,213,656
95	$15,750	$12,797	$28,546	$5,200,859
96	$15,711	$12,836	$28,546	$5,188,024

第8年供款共

$342,558

第8年利息

$191,057

第8年共還本金

$151,501

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$15,672	$12,874	$28,546	$5,175,150
98	$15,633	$12,913	$28,546	$5,162,236
99	$15,594	$12,952	$28,546	$5,149,284
100	$15,555	$12,991	$28,546	$5,136,293
101	$15,516	$13,031	$28,546	$5,123,262
102	$15,477	$13,070	$28,546	$5,110,192
103	$15,437	$13,109	$28,546	$5,097,083
104	$15,397	$13,149	$28,546	$5,083,934
105	$15,358	$13,189	$28,546	$5,070,745
106	$15,318	$13,229	$28,546	$5,057,516
107	$15,278	$13,269	$28,546	$5,044,248
108	$15,238	$13,309	$28,546	$5,030,939

第9年供款共

$342,558

第9年利息

$185,473

第9年共還本金

$157,085

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$15,198	$13,349	$28,546	$5,017,590
110	$15,157	$13,389	$28,546	$5,004,201
111	$15,117	$13,430	$28,546	$4,990,771
112	$15,076	$13,470	$28,546	$4,977,301
113	$15,036	$13,511	$28,546	$4,963,790
114	$14,995	$13,552	$28,546	$4,950,238
115	$14,954	$13,593	$28,546	$4,936,646
116	$14,913	$13,634	$28,546	$4,923,012
117	$14,872	$13,675	$28,546	$4,909,337
118	$14,830	$13,716	$28,546	$4,895,621
119	$14,789	$13,758	$28,546	$4,881,863
120	$14,747	$13,799	$28,546	$4,868,064

第10年供款共

$342,558

第10年利息

$179,683

第10年共還本金

$162,875

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$14,706	$13,841	$28,546	$4,854,223
122	$14,664	$13,883	$28,546	$4,840,340
123	$14,622	$13,925	$28,546	$4,826,416
124	$14,580	$13,967	$28,546	$4,812,449
125	$14,538	$14,009	$28,546	$4,798,440
126	$14,495	$14,051	$28,546	$4,784,389
127	$14,453	$14,094	$28,546	$4,770,295
128	$14,410	$14,136	$28,546	$4,756,159
129	$14,368	$14,179	$28,546	$4,741,980
130	$14,325	$14,222	$28,546	$4,727,758
131	$14,282	$14,265	$28,546	$4,713,494
132	$14,239	$14,308	$28,546	$4,699,186

第11年供款共

$342,558

第11年利息

$173,680

第11年共還本金

$168,878

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$14,195	$14,351	$28,546	$4,684,835
134	$14,152	$14,394	$28,546	$4,670,440
135	$14,109	$14,438	$28,546	$4,656,003
136	$14,065	$14,481	$28,546	$4,641,521
137	$14,021	$14,525	$28,546	$4,626,996
138	$13,977	$14,569	$28,546	$4,612,427
139	$13,933	$14,613	$28,546	$4,597,814
140	$13,889	$14,657	$28,546	$4,583,156
141	$13,845	$14,702	$28,546	$4,568,455
142	$13,801	$14,746	$28,546	$4,553,709
143	$13,756	$14,791	$28,546	$4,538,918
144	$13,711	$14,835	$28,546	$4,524,083

第12年供款共

$342,558

第12年利息

$167,455

第12年共還本金

$175,103

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$13,667	$14,880	$28,546	$4,509,203
146	$13,622	$14,925	$28,546	$4,494,278
147	$13,576	$14,970	$28,546	$4,479,308
148	$13,531	$15,015	$28,546	$4,464,293
149	$13,486	$15,061	$28,546	$4,449,232
150	$13,440	$15,106	$28,546	$4,434,126
151	$13,395	$15,152	$28,546	$4,418,974
152	$13,349	$15,198	$28,546	$4,403,777
153	$13,303	$15,243	$28,546	$4,388,533
154	$13,257	$15,289	$28,546	$4,373,244
155	$13,211	$15,336	$28,546	$4,357,908
156	$13,165	$15,382	$28,546	$4,342,526

第13年供款共

$342,558

第13年利息

$161,001

第13年共還本金

$181,557

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$13,118	$15,428	$28,546	$4,327,098
158	$13,071	$15,475	$28,546	$4,311,623
159	$13,025	$15,522	$28,546	$4,296,101
160	$12,978	$15,569	$28,546	$4,280,532
161	$12,931	$15,616	$28,546	$4,264,917
162	$12,884	$15,663	$28,546	$4,249,254
163	$12,836	$15,710	$28,546	$4,233,544
164	$12,789	$15,758	$28,546	$4,217,786
165	$12,741	$15,805	$28,546	$4,201,981
166	$12,693	$15,853	$28,546	$4,186,128
167	$12,646	$15,901	$28,546	$4,170,227
168	$12,598	$15,949	$28,546	$4,154,278

第14年供款共

$342,558

第14年利息

$154,309

第14年共還本金

$188,249

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$12,549	$15,997	$28,546	$4,138,281
170	$12,501	$16,045	$28,546	$4,122,235
171	$12,453	$16,094	$28,546	$4,106,141
172	$12,404	$16,143	$28,546	$4,089,999
173	$12,355	$16,191	$28,546	$4,073,807
174	$12,306	$16,240	$28,546	$4,057,567
175	$12,257	$16,289	$28,546	$4,041,278
176	$12,208	$16,338	$28,546	$4,024,940
177	$12,159	$16,388	$28,546	$4,008,552
178	$12,109	$16,437	$28,546	$3,992,114
179	$12,060	$16,487	$28,546	$3,975,627
180	$12,010	$16,537	$28,546	$3,959,091

第15年供款共

$342,558

第15年利息

$147,371

第15年共還本金

$195,187

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$11,960	$16,587	$28,546	$3,942,504
182	$11,910	$16,637	$28,546	$3,925,867
183	$11,859	$16,687	$28,546	$3,909,180
184	$11,809	$16,738	$28,546	$3,892,442
185	$11,758	$16,788	$28,546	$3,875,654
186	$11,708	$16,839	$28,546	$3,858,815
187	$11,657	$16,890	$28,546	$3,841,926
188	$11,606	$16,941	$28,546	$3,824,985
189	$11,555	$16,992	$28,546	$3,807,993
190	$11,503	$17,043	$28,546	$3,790,950
191	$11,452	$17,095	$28,546	$3,773,855
192	$11,400	$17,146	$28,546	$3,756,709

第16年供款共

$342,558

第16年利息

$140,177

第16年共還本金

$202,381

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$11,348	$17,198	$28,546	$3,739,511
194	$11,296	$17,250	$28,546	$3,722,261
195	$11,244	$17,302	$28,546	$3,704,959
196	$11,192	$17,354	$28,546	$3,687,604
197	$11,140	$17,407	$28,546	$3,670,197
198	$11,087	$17,459	$28,546	$3,652,738
199	$11,034	$17,512	$28,546	$3,635,226
200	$10,981	$17,565	$28,546	$3,617,661
201	$10,928	$17,618	$28,546	$3,600,043
202	$10,875	$17,671	$28,546	$3,582,371
203	$10,822	$17,725	$28,546	$3,564,647
204	$10,768	$17,778	$28,546	$3,546,868

第17年供款共

$342,558

第17年利息

$132,717

第17年共還本金

$209,841

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$10,714	$17,832	$28,546	$3,529,036
206	$10,661	$17,886	$28,546	$3,511,150
207	$10,607	$17,940	$28,546	$3,493,210
208	$10,552	$17,994	$28,546	$3,475,216
209	$10,498	$18,048	$28,546	$3,457,168
210	$10,444	$18,103	$28,546	$3,439,065
211	$10,389	$18,158	$28,546	$3,420,907
212	$10,334	$18,213	$28,546	$3,402,695
213	$10,279	$18,268	$28,546	$3,384,427
214	$10,224	$18,323	$28,546	$3,366,105
215	$10,168	$18,378	$28,546	$3,347,726
216	$10,113	$18,434	$28,546	$3,329,293

第18年供款共

$342,558

第18年利息

$124,983

第18年共還本金

$217,575

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,057	$18,489	$28,546	$3,310,804
218	$10,001	$18,545	$28,546	$3,292,259
219	$9,945	$18,601	$28,546	$3,273,657
220	$9,889	$18,657	$28,546	$3,255,000
221	$9,833	$18,714	$28,546	$3,236,286
222	$9,776	$18,770	$28,546	$3,217,516
223	$9,720	$18,827	$28,546	$3,198,689
224	$9,663	$18,884	$28,546	$3,179,805
225	$9,606	$18,941	$28,546	$3,160,865
226	$9,548	$18,998	$28,546	$3,141,867
227	$9,491	$19,055	$28,546	$3,122,811
228	$9,433	$19,113	$28,546	$3,103,698

第19年供款共

$342,558

第19年利息

$116,963

第19年共還本金

$225,595

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$9,376	$19,171	$28,546	$3,084,527
230	$9,318	$19,229	$28,546	$3,065,299
231	$9,260	$19,287	$28,546	$3,046,012
232	$9,201	$19,345	$28,546	$3,026,667
233	$9,143	$19,403	$28,546	$3,007,264
234	$9,084	$19,462	$28,546	$2,987,801
235	$9,026	$19,521	$28,546	$2,968,281
236	$8,967	$19,580	$28,546	$2,948,701
237	$8,908	$19,639	$28,546	$2,929,062
238	$8,848	$19,698	$28,546	$2,909,364
239	$8,789	$19,758	$28,546	$2,889,606
240	$8,729	$19,817	$28,546	$2,869,788

第20年供款共

$342,558

第20年利息

$108,648

第20年共還本金

$233,910

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,669	$19,877	$28,546	$2,849,911
242	$8,609	$19,937	$28,546	$2,829,974
243	$8,549	$19,998	$28,546	$2,809,976
244	$8,488	$20,058	$28,546	$2,789,918
245	$8,428	$20,119	$28,546	$2,769,799
246	$8,367	$20,179	$28,546	$2,749,620
247	$8,306	$20,240	$28,546	$2,729,380
248	$8,245	$20,301	$28,546	$2,709,078
249	$8,184	$20,363	$28,546	$2,688,715
250	$8,122	$20,424	$28,546	$2,668,291
251	$8,060	$20,486	$28,546	$2,647,805
252	$7,999	$20,548	$28,546	$2,627,257

第21年供款共

$342,558

第21年利息

$100,027

第21年共還本金

$242,531

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,937	$20,610	$28,546	$2,606,647
254	$7,874	$20,672	$28,546	$2,585,975
255	$7,812	$20,735	$28,546	$2,565,240
256	$7,749	$20,797	$28,546	$2,544,443
257	$7,686	$20,860	$28,546	$2,523,582
258	$7,623	$20,923	$28,546	$2,502,659
259	$7,560	$20,986	$28,546	$2,481,673
260	$7,497	$21,050	$28,546	$2,460,623
261	$7,433	$21,113	$28,546	$2,439,510
262	$7,369	$21,177	$28,546	$2,418,333
263	$7,305	$21,241	$28,546	$2,397,091
264	$7,241	$21,305	$28,546	$2,375,786

第22年供款共

$342,558

第22年利息

$91,087

第22年共還本金

$251,471

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,177	$21,370	$28,546	$2,354,417
266	$7,112	$21,434	$28,546	$2,332,982
267	$7,048	$21,499	$28,546	$2,311,483
268	$6,983	$21,564	$28,546	$2,289,920
269	$6,917	$21,629	$28,546	$2,268,290
270	$6,852	$21,694	$28,546	$2,246,596
271	$6,787	$21,760	$28,546	$2,224,836
272	$6,721	$21,826	$28,546	$2,203,011
273	$6,655	$21,892	$28,546	$2,181,119
274	$6,589	$21,958	$28,546	$2,159,161
275	$6,522	$22,024	$28,546	$2,137,137
276	$6,456	$22,091	$28,546	$2,115,047

第23年供款共

$342,558

第23年利息

$81,818

第23年共還本金

$260,739

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,389	$22,157	$28,546	$2,092,889
278	$6,322	$22,224	$28,546	$2,070,665
279	$6,255	$22,291	$28,546	$2,048,374
280	$6,188	$22,359	$28,546	$2,026,015
281	$6,120	$22,426	$28,546	$2,003,589
282	$6,053	$22,494	$28,546	$1,981,095
283	$5,985	$22,562	$28,546	$1,958,533
284	$5,916	$22,630	$28,546	$1,935,903
285	$5,848	$22,698	$28,546	$1,913,204
286	$5,779	$22,767	$28,546	$1,890,437
287	$5,711	$22,836	$28,546	$1,867,602
288	$5,642	$22,905	$28,546	$1,844,697

第24年供款共

$342,558

第24年利息

$72,208

第24年共還本金

$270,350

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,573	$22,974	$28,546	$1,821,723
290	$5,503	$23,043	$28,546	$1,798,679
291	$5,434	$23,113	$28,546	$1,775,566
292	$5,364	$23,183	$28,546	$1,752,384
293	$5,294	$23,253	$28,546	$1,729,131
294	$5,223	$23,323	$28,546	$1,705,808
295	$5,153	$23,394	$28,546	$1,682,414
296	$5,082	$23,464	$28,546	$1,658,950
297	$5,011	$23,535	$28,546	$1,635,415
298	$4,940	$23,606	$28,546	$1,611,809
299	$4,869	$23,677	$28,546	$1,588,131
300	$4,797	$23,749	$28,546	$1,564,382

第25年供款共

$342,558

第25年利息

$62,243

第25年共還本金

$280,315

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,726	$23,821	$28,546	$1,540,561
302	$4,654	$23,893	$28,546	$1,516,669
303	$4,582	$23,965	$28,546	$1,492,704
304	$4,509	$24,037	$28,546	$1,468,667
305	$4,437	$24,110	$28,546	$1,444,557
306	$4,364	$24,183	$28,546	$1,420,374
307	$4,291	$24,256	$28,546	$1,396,118
308	$4,217	$24,329	$28,546	$1,371,789
309	$4,144	$24,403	$28,546	$1,347,386
310	$4,070	$24,476	$28,546	$1,322,910
311	$3,996	$24,550	$28,546	$1,298,360
312	$3,922	$24,624	$28,546	$1,273,736

第26年供款共

$342,558

第26年利息

$51,911

第26年共還本金

$290,647

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,848	$24,699	$28,546	$1,249,037
314	$3,773	$24,773	$28,546	$1,224,264
315	$3,698	$24,848	$28,546	$1,199,415
316	$3,623	$24,923	$28,546	$1,174,492
317	$3,548	$24,999	$28,546	$1,149,493
318	$3,472	$25,074	$28,546	$1,124,419
319	$3,397	$25,150	$28,546	$1,099,270
320	$3,321	$25,226	$28,546	$1,074,044
321	$3,245	$25,302	$28,546	$1,048,742
322	$3,168	$25,378	$28,546	$1,023,363
323	$3,091	$25,455	$28,546	$997,908
324	$3,015	$25,532	$28,546	$972,376

第27年供款共

$342,558

第27年利息

$41,199

第27年共還本金

$301,359

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,937	$25,609	$28,546	$946,767
326	$2,860	$25,686	$28,546	$921,081
327	$2,782	$25,764	$28,546	$895,317
328	$2,705	$25,842	$28,546	$869,475
329	$2,627	$25,920	$28,546	$843,555
330	$2,548	$25,998	$28,546	$817,557
331	$2,470	$26,077	$28,546	$791,480
332	$2,391	$26,156	$28,546	$765,324
333	$2,312	$26,235	$28,546	$739,090
334	$2,233	$26,314	$28,546	$712,776
335	$2,153	$26,393	$28,546	$686,382
336	$2,073	$26,473	$28,546	$659,909

第28年供款共

$342,558

第28年利息

$30,091

第28年共還本金

$312,467

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,993	$26,553	$28,546	$633,356
338	$1,913	$26,633	$28,546	$606,723
339	$1,833	$26,714	$28,546	$580,009
340	$1,752	$26,794	$28,546	$553,215
341	$1,671	$26,875	$28,546	$526,340
342	$1,590	$26,957	$28,546	$499,383
343	$1,509	$27,038	$28,546	$472,345
344	$1,427	$27,120	$28,546	$445,226
345	$1,345	$27,202	$28,546	$418,024
346	$1,263	$27,284	$28,546	$390,740
347	$1,180	$27,366	$28,546	$363,374
348	$1,098	$27,449	$28,546	$335,925

第29年供款共

$342,558

第29年利息

$18,574

第29年共還本金

$323,984

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,015	$27,532	$28,546	$308,394
350	$932	$27,615	$28,546	$280,779
351	$848	$27,698	$28,546	$253,081
352	$765	$27,782	$28,546	$225,299
353	$681	$27,866	$28,546	$197,433
354	$596	$27,950	$28,546	$169,483
355	$512	$28,035	$28,546	$141,448
356	$427	$28,119	$28,546	$113,329
357	$342	$28,204	$28,546	$85,125
358	$257	$28,289	$28,546	$56,835
359	$172	$28,375	$28,546	$28,461
360	$86	$28,461	$28,546	$0

第30年供款共

$342,558

第30年利息

$6,633

第30年共還本金

$335,925

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$12,414,740

Disclaimer

Recommended properties

Mort. Insurance
info