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$8,734,325

Monthly Payment
$2,874

Down Payment

$7,370,000

Total Loan

$630,000

Total int. paid

$404,325

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,700,000

Base on DTI ratio

$5,746

Budget of property purchase

HK$7,700,000

Down Payment

$7,370,000
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

$5,746

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 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

Tai Po CHEUNG SHU TAN

thumb_up

RAINBOW HEIGHT

GFA

612 ft²

@11,438

Sale$7 M

GFA

612 ft²

@11,438

Sale$7 M

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@14,113

local_fire_department HIT local_offer Good Catch

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT local_offer Good Catch

Fanling ONE INNOVALE PH 02 TWR C

thumb_up

ONE INNOVALE PH 02 TWR C

477 ft²

@15,723

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.5 M

477 ft²

@15,723

Sale$7.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

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

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

579 ft²

@15,199

GFA

715 ft²

@12,308

real_estate_agent Rare hotel_class King flight_takeoff 移民急讓 transfer_within_a_station Quality Migrant

Sale$8.8 M

579 ft²

@15,199

GFA

715 ft²

@12,308

Sale$8.8 M

real_estate_agent Rare hotel_class King flight_takeoff 移民急讓 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 HA WO CHE TSUEN

thumb_up

HA WO CHE TSUEN

GFA

700 ft²

@10,286

real_estate_agent Rare

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

real_estate_agent Rare

Shatin THE PAVILIA FARM II TWR 06B

thumb_up

THE PAVILIA FARM II TWR 06B

334 ft²

@23,653

hotel_class King

Sale$7.9 M

334 ft²

@23,653

Sale$7.9 M

hotel_class King

Clearwater Bay HENG MEI DENG

thumb_up

Spacious Village House

GFA

700 ft²

@10,714

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

561 ft²

@14,260

GFA

756 ft²

@10,582

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$8 M

561 ft²

@14,260

GFA

756 ft²

@10,582

Sale$8 M

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

496 ft²

@14,274

flight_takeoff 移民急讓

Sale$7.08 M

496 ft²

@14,274

Sale$7.08 M

flight_takeoff 移民急讓

Interest Rate	15Year	20Year	25Year	30Year
1.000	$3,771	$2,897	$2,374	$2,026
1.500	$3,911	$3,040	$2,520	$2,174
2.000	$4,054	$3,187	$2,670	$2,329
2.500	$4,201	$3,338	$2,826	$2,489
3.000	$4,351	$3,494	$2,988	$2,656
3.500	$4,504	$3,654	$3,154	$2,829
3.625	$4,543	$3,694	$3,196	$2,873
4.000	$4,660	$3,818	$3,325	$3,008
4.500	$4,819	$3,986	$3,502	$3,192
5.000	$4,982	$4,158	$3,683	$3,382
5.500	$5,148	$4,334	$3,869	$3,577
6.000	$5,316	$4,514	$4,059	$3,777

Monthly Payment$2,874

Term

30Year

Loan amount

$630,000

Total int. paid

$404,325

Total Loan and Interest

$1,034,325

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,903	$970	$2,873	$629,030
2	$1,900	$973	$2,873	$628,057
3	$1,897	$976	$2,873	$627,081
4	$1,894	$979	$2,873	$626,102
5	$1,891	$982	$2,873	$625,121
6	$1,888	$985	$2,873	$624,136
7	$1,885	$988	$2,873	$623,148
8	$1,882	$991	$2,873	$622,157
9	$1,879	$994	$2,873	$621,164
10	$1,876	$997	$2,873	$620,167
11	$1,873	$1,000	$2,873	$619,167
12	$1,870	$1,003	$2,873	$618,165

第1年供款共

$34,477

第1年利息

$22,642

第1年共還本金

$11,835

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,867	$1,006	$2,873	$617,159
14	$1,864	$1,009	$2,873	$616,150
15	$1,861	$1,012	$2,873	$615,138
16	$1,858	$1,015	$2,873	$614,123
17	$1,855	$1,018	$2,873	$613,105
18	$1,852	$1,021	$2,873	$612,084
19	$1,849	$1,024	$2,873	$611,060
20	$1,846	$1,027	$2,873	$610,033
21	$1,843	$1,030	$2,873	$609,003
22	$1,840	$1,033	$2,873	$607,969
23	$1,837	$1,037	$2,873	$606,933
24	$1,833	$1,040	$2,873	$605,893

第2年供款共

$34,477

第2年利息

$22,206

第2年共還本金

$12,272

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,830	$1,043	$2,873	$604,850
26	$1,827	$1,046	$2,873	$603,804
27	$1,824	$1,049	$2,873	$602,755
28	$1,821	$1,052	$2,873	$601,703
29	$1,818	$1,055	$2,873	$600,647
30	$1,814	$1,059	$2,873	$599,589
31	$1,811	$1,062	$2,873	$598,527
32	$1,808	$1,065	$2,873	$597,462
33	$1,805	$1,068	$2,873	$596,394
34	$1,802	$1,072	$2,873	$595,322
35	$1,798	$1,075	$2,873	$594,247
36	$1,795	$1,078	$2,873	$593,169

第3年供款共

$34,477

第3年利息

$21,754

第3年共還本金

$12,724

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,792	$1,081	$2,873	$592,088
38	$1,789	$1,085	$2,873	$591,003
39	$1,785	$1,088	$2,873	$589,916
40	$1,782	$1,091	$2,873	$588,825
41	$1,779	$1,094	$2,873	$587,730
42	$1,775	$1,098	$2,873	$586,632
43	$1,772	$1,101	$2,873	$585,531
44	$1,769	$1,104	$2,873	$584,427
45	$1,765	$1,108	$2,873	$583,319
46	$1,762	$1,111	$2,873	$582,208
47	$1,759	$1,114	$2,873	$581,094
48	$1,755	$1,118	$2,873	$579,976

第4年供款共

$34,477

第4年利息

$21,285

第4年共還本金

$13,193

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,752	$1,121	$2,873	$578,855
50	$1,749	$1,124	$2,873	$577,731
51	$1,745	$1,128	$2,873	$576,603
52	$1,742	$1,131	$2,873	$575,472
53	$1,738	$1,135	$2,873	$574,337
54	$1,735	$1,138	$2,873	$573,199
55	$1,732	$1,142	$2,873	$572,057
56	$1,728	$1,145	$2,873	$570,912
57	$1,725	$1,148	$2,873	$569,764
58	$1,721	$1,152	$2,873	$568,612
59	$1,718	$1,155	$2,873	$567,456
60	$1,714	$1,159	$2,873	$566,297

第5年供款共

$34,477

第5年利息

$20,798

第5年共還本金

$13,679

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,711	$1,162	$2,873	$565,135
62	$1,707	$1,166	$2,873	$563,969
63	$1,704	$1,169	$2,873	$562,799
64	$1,700	$1,173	$2,873	$561,626
65	$1,697	$1,177	$2,873	$560,450
66	$1,693	$1,180	$2,873	$559,270
67	$1,689	$1,184	$2,873	$558,086
68	$1,686	$1,187	$2,873	$556,899
69	$1,682	$1,191	$2,873	$555,708
70	$1,679	$1,194	$2,873	$554,514
71	$1,675	$1,198	$2,873	$553,316
72	$1,671	$1,202	$2,873	$552,114

第6年供款共

$34,477

第6年利息

$20,294

第6年共還本金

$14,183

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,668	$1,205	$2,873	$550,909
74	$1,664	$1,209	$2,873	$549,700
75	$1,661	$1,213	$2,873	$548,487
76	$1,657	$1,216	$2,873	$547,271
77	$1,653	$1,220	$2,873	$546,051
78	$1,650	$1,224	$2,873	$544,827
79	$1,646	$1,227	$2,873	$543,600
80	$1,642	$1,231	$2,873	$542,369
81	$1,638	$1,235	$2,873	$541,134
82	$1,635	$1,238	$2,873	$539,896
83	$1,631	$1,242	$2,873	$538,654
84	$1,627	$1,246	$2,873	$537,408

第7年供款共

$34,477

第7年利息

$19,771

第7年共還本金

$14,706

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,623	$1,250	$2,873	$536,158
86	$1,620	$1,253	$2,873	$534,905
87	$1,616	$1,257	$2,873	$533,647
88	$1,612	$1,261	$2,873	$532,386
89	$1,608	$1,265	$2,873	$531,121
90	$1,604	$1,269	$2,873	$529,853
91	$1,601	$1,273	$2,873	$528,580
92	$1,597	$1,276	$2,873	$527,304
93	$1,593	$1,280	$2,873	$526,024
94	$1,589	$1,284	$2,873	$524,740
95	$1,585	$1,288	$2,873	$523,452
96	$1,581	$1,292	$2,873	$522,160

第8年供款共

$34,477

第8年利息

$19,229

第8年共還本金

$15,248

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,577	$1,296	$2,873	$520,864
98	$1,573	$1,300	$2,873	$519,564
99	$1,570	$1,304	$2,873	$518,261
100	$1,566	$1,308	$2,873	$516,953
101	$1,562	$1,311	$2,873	$515,642
102	$1,558	$1,315	$2,873	$514,326
103	$1,554	$1,319	$2,873	$513,007
104	$1,550	$1,323	$2,873	$511,683
105	$1,546	$1,327	$2,873	$510,356
106	$1,542	$1,331	$2,873	$509,024
107	$1,538	$1,335	$2,873	$507,689
108	$1,534	$1,339	$2,873	$506,350

第9年供款共

$34,477

第9年利息

$18,667

第9年共還本金

$15,810

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,530	$1,344	$2,873	$505,006
110	$1,526	$1,348	$2,873	$503,658
111	$1,521	$1,352	$2,873	$502,307
112	$1,517	$1,356	$2,873	$500,951
113	$1,513	$1,360	$2,873	$499,591
114	$1,509	$1,364	$2,873	$498,227
115	$1,505	$1,368	$2,873	$496,859
116	$1,501	$1,372	$2,873	$495,487
117	$1,497	$1,376	$2,873	$494,111
118	$1,493	$1,380	$2,873	$492,730
119	$1,488	$1,385	$2,873	$491,346
120	$1,484	$1,389	$2,873	$489,957

第10年供款共

$34,477

第10年利息

$18,085

第10年共還本金

$16,393

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,480	$1,393	$2,873	$488,564
122	$1,476	$1,397	$2,873	$487,166
123	$1,472	$1,401	$2,873	$485,765
124	$1,467	$1,406	$2,873	$484,359
125	$1,463	$1,410	$2,873	$482,949
126	$1,459	$1,414	$2,873	$481,535
127	$1,455	$1,418	$2,873	$480,117
128	$1,450	$1,423	$2,873	$478,694
129	$1,446	$1,427	$2,873	$477,267
130	$1,442	$1,431	$2,873	$475,835
131	$1,437	$1,436	$2,873	$474,400
132	$1,433	$1,440	$2,873	$472,960

第11年供款共

$34,477

第11年利息

$17,480

第11年共還本金

$16,997

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,429	$1,444	$2,873	$471,515
134	$1,424	$1,449	$2,873	$470,066
135	$1,420	$1,453	$2,873	$468,613
136	$1,416	$1,458	$2,873	$467,156
137	$1,411	$1,462	$2,873	$465,694
138	$1,407	$1,466	$2,873	$464,228
139	$1,402	$1,471	$2,873	$462,757
140	$1,398	$1,475	$2,873	$461,282
141	$1,393	$1,480	$2,873	$459,802
142	$1,389	$1,484	$2,873	$458,318
143	$1,385	$1,489	$2,873	$456,829
144	$1,380	$1,493	$2,873	$455,336

第12年供款共

$34,477

第12年利息

$16,854

第12年共還本金

$17,624

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,375	$1,498	$2,873	$453,838
146	$1,371	$1,502	$2,873	$452,336
147	$1,366	$1,507	$2,873	$450,830
148	$1,362	$1,511	$2,873	$449,318
149	$1,357	$1,516	$2,873	$447,802
150	$1,353	$1,520	$2,873	$446,282
151	$1,348	$1,525	$2,873	$444,757
152	$1,344	$1,530	$2,873	$443,228
153	$1,339	$1,534	$2,873	$441,693
154	$1,334	$1,539	$2,873	$440,154
155	$1,330	$1,543	$2,873	$438,611
156	$1,325	$1,548	$2,873	$437,063

第13年供款共

$34,477

第13年利息

$16,204

第13年共還本金

$18,273

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,320	$1,553	$2,873	$435,510
158	$1,316	$1,558	$2,873	$433,952
159	$1,311	$1,562	$2,873	$432,390
160	$1,306	$1,567	$2,873	$430,823
161	$1,301	$1,572	$2,873	$429,252
162	$1,297	$1,576	$2,873	$427,675
163	$1,292	$1,581	$2,873	$426,094
164	$1,287	$1,586	$2,873	$424,508
165	$1,282	$1,591	$2,873	$422,917
166	$1,278	$1,596	$2,873	$421,322
167	$1,273	$1,600	$2,873	$419,721
168	$1,268	$1,605	$2,873	$418,116

第14年供款共

$34,477

第14年利息

$15,531

第14年共還本金

$18,947

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,263	$1,610	$2,873	$416,506
170	$1,258	$1,615	$2,873	$414,891
171	$1,253	$1,620	$2,873	$413,271
172	$1,248	$1,625	$2,873	$411,647
173	$1,244	$1,630	$2,873	$410,017
174	$1,239	$1,635	$2,873	$408,383
175	$1,234	$1,639	$2,873	$406,743
176	$1,229	$1,644	$2,873	$405,099
177	$1,224	$1,649	$2,873	$403,449
178	$1,219	$1,654	$2,873	$401,795
179	$1,214	$1,659	$2,873	$400,135
180	$1,209	$1,664	$2,873	$398,471

第15年供款共

$34,477

第15年利息

$14,832

第15年共還本金

$19,645

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,204	$1,669	$2,873	$396,802
182	$1,199	$1,674	$2,873	$395,127
183	$1,194	$1,680	$2,873	$393,448
184	$1,189	$1,685	$2,873	$391,763
185	$1,183	$1,690	$2,873	$390,073
186	$1,178	$1,695	$2,873	$388,379
187	$1,173	$1,700	$2,873	$386,679
188	$1,168	$1,705	$2,873	$384,974
189	$1,163	$1,710	$2,873	$383,264
190	$1,158	$1,715	$2,873	$381,548
191	$1,153	$1,721	$2,873	$379,828
192	$1,147	$1,726	$2,873	$378,102

第16年供款共

$34,477

第16年利息

$14,108

第16年共還本金

$20,369

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,142	$1,731	$2,873	$376,371
194	$1,137	$1,736	$2,873	$374,635
195	$1,132	$1,741	$2,873	$372,893
196	$1,126	$1,747	$2,873	$371,147
197	$1,121	$1,752	$2,873	$369,395
198	$1,116	$1,757	$2,873	$367,638
199	$1,111	$1,763	$2,873	$365,875
200	$1,105	$1,768	$2,873	$364,107
201	$1,100	$1,773	$2,873	$362,334
202	$1,095	$1,779	$2,873	$360,555
203	$1,089	$1,784	$2,873	$358,771
204	$1,084	$1,789	$2,873	$356,982

第17年供款共

$34,477

第17年利息

$13,358

第17年共還本金

$21,120

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,078	$1,795	$2,873	$355,187
206	$1,073	$1,800	$2,873	$353,387
207	$1,068	$1,806	$2,873	$351,582
208	$1,062	$1,811	$2,873	$349,771
209	$1,057	$1,817	$2,873	$347,954
210	$1,051	$1,822	$2,873	$346,132
211	$1,046	$1,828	$2,873	$344,305
212	$1,040	$1,833	$2,873	$342,471
213	$1,035	$1,839	$2,873	$340,633
214	$1,029	$1,844	$2,873	$338,789
215	$1,023	$1,850	$2,873	$336,939
216	$1,018	$1,855	$2,873	$335,084

第18年供款共

$34,477

第18年利息

$12,579

第18年共還本金

$21,898

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,012	$1,861	$2,873	$333,223
218	$1,007	$1,867	$2,873	$331,356
219	$1,001	$1,872	$2,873	$329,484
220	$995	$1,878	$2,873	$327,606
221	$990	$1,883	$2,873	$325,723
222	$984	$1,889	$2,873	$323,834
223	$978	$1,895	$2,873	$321,939
224	$973	$1,901	$2,873	$320,038
225	$967	$1,906	$2,873	$318,132
226	$961	$1,912	$2,873	$316,220
227	$955	$1,918	$2,873	$314,302
228	$949	$1,924	$2,873	$312,378

第19年供款共

$34,477

第19年利息

$11,772

第19年共還本金

$22,705

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$944	$1,929	$2,873	$310,449
230	$938	$1,935	$2,873	$308,514
231	$932	$1,941	$2,873	$306,572
232	$926	$1,947	$2,873	$304,625
233	$920	$1,953	$2,873	$302,672
234	$914	$1,959	$2,873	$300,714
235	$908	$1,965	$2,873	$298,749
236	$902	$1,971	$2,873	$296,778
237	$897	$1,977	$2,873	$294,802
238	$891	$1,983	$2,873	$292,819
239	$885	$1,989	$2,873	$290,831
240	$879	$1,995	$2,873	$288,836

第20年供款共

$34,477

第20年利息

$10,935

第20年共還本金

$23,542

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$873	$2,001	$2,873	$286,835
242	$866	$2,007	$2,873	$284,829
243	$860	$2,013	$2,873	$282,816
244	$854	$2,019	$2,873	$280,797
245	$848	$2,025	$2,873	$278,772
246	$842	$2,031	$2,873	$276,741
247	$836	$2,037	$2,873	$274,704
248	$830	$2,043	$2,873	$272,661
249	$824	$2,049	$2,873	$270,611
250	$817	$2,056	$2,873	$268,556
251	$811	$2,062	$2,873	$266,494
252	$805	$2,068	$2,873	$264,426

第21年供款共

$34,477

第21年利息

$10,067

第21年共還本金

$24,410

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$799	$2,074	$2,873	$262,352
254	$793	$2,081	$2,873	$260,271
255	$786	$2,087	$2,873	$258,184
256	$780	$2,093	$2,873	$256,091
257	$774	$2,100	$2,873	$253,991
258	$767	$2,106	$2,873	$251,885
259	$761	$2,112	$2,873	$249,773
260	$755	$2,119	$2,873	$247,655
261	$748	$2,125	$2,873	$245,530
262	$742	$2,131	$2,873	$243,398
263	$735	$2,138	$2,873	$241,260
264	$729	$2,144	$2,873	$239,116

第22年供款共

$34,477

第22年利息

$9,168

第22年共還本金

$25,310

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$722	$2,151	$2,873	$236,965
266	$716	$2,157	$2,873	$234,808
267	$709	$2,164	$2,873	$232,644
268	$703	$2,170	$2,873	$230,474
269	$696	$2,177	$2,873	$228,297
270	$690	$2,183	$2,873	$226,113
271	$683	$2,190	$2,873	$223,923
272	$676	$2,197	$2,873	$221,727
273	$670	$2,203	$2,873	$219,523
274	$663	$2,210	$2,873	$217,313
275	$656	$2,217	$2,873	$215,097
276	$650	$2,223	$2,873	$212,873

第23年供款共

$34,477

第23年利息

$8,235

第23年共還本金

$26,243

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$643	$2,230	$2,873	$210,643
278	$636	$2,237	$2,873	$208,407
279	$630	$2,244	$2,873	$206,163
280	$623	$2,250	$2,873	$203,913
281	$616	$2,257	$2,873	$201,655
282	$609	$2,264	$2,873	$199,392
283	$602	$2,271	$2,873	$197,121
284	$595	$2,278	$2,873	$194,843
285	$589	$2,285	$2,873	$192,559
286	$582	$2,291	$2,873	$190,267
287	$575	$2,298	$2,873	$187,969
288	$568	$2,305	$2,873	$185,663

第24年供款共

$34,477

第24年利息

$7,268

第24年共還本金

$27,210

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$561	$2,312	$2,873	$183,351
290	$554	$2,319	$2,873	$181,032
291	$547	$2,326	$2,873	$178,706
292	$540	$2,333	$2,873	$176,372
293	$533	$2,340	$2,873	$174,032
294	$526	$2,347	$2,873	$171,685
295	$519	$2,354	$2,873	$169,330
296	$512	$2,362	$2,873	$166,969
297	$504	$2,369	$2,873	$164,600
298	$497	$2,376	$2,873	$162,224
299	$490	$2,383	$2,873	$159,841
300	$483	$2,390	$2,873	$157,451

第25年供款共

$34,477

第25年利息

$6,265

第25年共還本金

$28,213

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$476	$2,397	$2,873	$155,053
302	$468	$2,405	$2,873	$152,648
303	$461	$2,412	$2,873	$150,236
304	$454	$2,419	$2,873	$147,817
305	$447	$2,427	$2,873	$145,390
306	$439	$2,434	$2,873	$142,957
307	$432	$2,441	$2,873	$140,515
308	$424	$2,449	$2,873	$138,067
309	$417	$2,456	$2,873	$135,611
310	$410	$2,463	$2,873	$133,147
311	$402	$2,471	$2,873	$130,676
312	$395	$2,478	$2,873	$128,198

第26年供款共

$34,477

第26年利息

$5,225

第26年共還本金

$29,253

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$387	$2,486	$2,873	$125,712
314	$380	$2,493	$2,873	$123,219
315	$372	$2,501	$2,873	$120,718
316	$365	$2,508	$2,873	$118,209
317	$357	$2,516	$2,873	$115,693
318	$349	$2,524	$2,873	$113,170
319	$342	$2,531	$2,873	$110,638
320	$334	$2,539	$2,873	$108,099
321	$327	$2,547	$2,873	$105,553
322	$319	$2,554	$2,873	$102,999
323	$311	$2,562	$2,873	$100,437
324	$303	$2,570	$2,873	$97,867

第27年供款共

$34,477

第27年利息

$4,147

第27年共還本金

$30,331

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$296	$2,577	$2,873	$95,289
326	$288	$2,585	$2,873	$92,704
327	$280	$2,593	$2,873	$90,111
328	$272	$2,601	$2,873	$87,510
329	$264	$2,609	$2,873	$84,901
330	$256	$2,617	$2,873	$82,285
331	$249	$2,625	$2,873	$79,660
332	$241	$2,632	$2,873	$77,028
333	$233	$2,640	$2,873	$74,387
334	$225	$2,648	$2,873	$71,739
335	$217	$2,656	$2,873	$69,082
336	$209	$2,664	$2,873	$66,418

第28年供款共

$34,477

第28年利息

$3,029

第28年共還本金

$31,449

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$201	$2,672	$2,873	$63,746
338	$193	$2,681	$2,873	$61,065
339	$184	$2,689	$2,873	$58,376
340	$176	$2,697	$2,873	$55,680
341	$168	$2,705	$2,873	$52,975
342	$160	$2,713	$2,873	$50,261
343	$152	$2,721	$2,873	$47,540
344	$144	$2,730	$2,873	$44,811
345	$135	$2,738	$2,873	$42,073
346	$127	$2,746	$2,873	$39,327
347	$119	$2,754	$2,873	$36,573
348	$110	$2,763	$2,873	$33,810

第29年供款共

$34,477

第29年利息

$1,869

第29年共還本金

$32,608

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$102	$2,771	$2,873	$31,039
350	$94	$2,779	$2,873	$28,260
351	$85	$2,788	$2,873	$25,472
352	$77	$2,796	$2,873	$22,676
353	$68	$2,805	$2,873	$19,871
354	$60	$2,813	$2,873	$17,058
355	$52	$2,822	$2,873	$14,236
356	$43	$2,830	$2,873	$11,406
357	$34	$2,839	$2,873	$8,568
358	$26	$2,847	$2,873	$5,720
359	$17	$2,856	$2,873	$2,864
360	$9	$2,864	$2,873	$0

第30年供款共

$34,477

第30年利息

$668

第30年共還本金

$33,810

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$8,734,325

Disclaimer

Recommended properties

Mort. Insurance
info