Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$107,010

Single financed $488 , in total HK$107,010

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$12,693,333

Monthly Payment
$30,246

Down Payment

$1,475,000

Total Loan

$6,632,010

Total int. paid

$4,256,323

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$1,805,000

Base on DTI ratio

$60,491

Budget of property purchase

HK$1,805,000

Down Payment

$1,475,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$107,010

Min. Monthly Income Requirement

Base on DTI ratio

$60,491

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

Tai Po PROVIDENCE BAY TWR 21

thumb_up

PROVIDENCE BAY TWR 21

646 ft²

@13,932

GFA

822 ft²

@10,949

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$9 M

646 ft²

@13,932

GFA

822 ft²

@10,949

Sale$9 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Ma On Shan SAUSALITO TWR 01

thumb_up

SAUSALITO TWR 01

794 ft²

@11,083

GFA

1,078 ft²

@8,163

local_fire_department HIT

Sale$8.8 M

794 ft²

@11,083

GFA

1,078 ft²

@8,163

Sale$8.8 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,462

GFA

878 ft²

@9,453

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

666 ft²

@12,462

GFA

878 ft²

@9,453

Sale$8.3 M

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

466 ft²

@15,622

GFA

635 ft²

@11,465

local_fire_department HIT hotel_class King

Sale$7.28 M

466 ft²

@15,622

GFA

635 ft²

@11,465

Sale$7.28 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

513 ft²

@14,815

local_fire_department HIT

Sale$7.6 M

513 ft²

@14,815

Sale$7.6 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK H

thumb_up

SUNSHINE CITY BLK H

551 ft²

@13,612

GFA

749 ft²

@10,013

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$7.5 M

551 ft²

@13,612

GFA

749 ft²

@10,013

Sale$7.5 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

497 ft²

@15,694

local_fire_department HIT directions_run Sale

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT directions_run Sale

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

812 ft²

@9,852

GFA

1,146 ft²

@6,981

local_fire_department HIT directions_run Sale

Sale$8 M

812 ft²

@9,852

GFA

1,146 ft²

@6,981

Sale$8 M

local_fire_department HIT directions_run Sale

Tseung Kwan O LOHAS PARK PH 05A MALIBU TWR 02B

thumb_up

LOHAS PARK PH 05A MALIBU TWR 02B

552 ft²

@15,399

local_offer Good Catch vpn_key Key pets Pet Friendly

Sale$8.5 M

552 ft²

@15,399

Sale$8.5 M

local_offer Good Catch vpn_key Key pets Pet Friendly

Ma On Shan MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@9,558

GFA

1,078 ft²

@7,421

local_fire_department HIT

Sale$8 M

837 ft²

@9,558

GFA

1,078 ft²

@7,421

Sale$8 M

local_fire_department HIT

Shatin SUNSHINE GROVE

thumb_up

SUNSHINE GROVE

601 ft²

@12,646

GFA

782 ft²

@9,719

real_estate_agent Rare

Sale$7.6 M

601 ft²

@12,646

GFA

782 ft²

@9,719

Sale$7.6 M

real_estate_agent Rare

Clearwater Bay CHAN UK VILLAGE

thumb_up

Nicely Renovated House

700 ft²

@10,000

GFA

700 ft²

@10,000

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

700 ft²

@10,000

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$39,692	$30,500	$24,994	$21,331
1.500	$41,168	$32,002	$26,524	$22,888
2.000	$42,678	$33,550	$28,110	$24,513
2.500	$44,222	$35,143	$29,752	$26,204
3.000	$45,799	$36,781	$31,450	$27,961
3.500	$47,411	$38,463	$33,201	$29,781
3.625	$47,819	$38,890	$33,648	$30,245
4.000	$49,056	$40,189	$35,006	$31,662
4.500	$50,734	$41,957	$36,863	$33,603
5.000	$52,446	$43,768	$38,770	$35,602
5.500	$54,189	$45,621	$40,726	$37,656
6.000	$55,965	$47,514	$42,730	$39,762

Monthly Payment$30,246

Term

30Year

Loan amount

$6,632,010

Total int. paid

$4,256,323

Total Loan and Interest

$10,888,333

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$20,034	$10,211	$30,245	$6,621,799
2	$20,003	$10,242	$30,245	$6,611,557
3	$19,972	$10,273	$30,245	$6,601,284
4	$19,941	$10,304	$30,245	$6,590,980
5	$19,910	$10,335	$30,245	$6,580,645
6	$19,879	$10,366	$30,245	$6,570,278
7	$19,848	$10,398	$30,245	$6,559,881
8	$19,816	$10,429	$30,245	$6,549,452
9	$19,785	$10,461	$30,245	$6,538,991
10	$19,753	$10,492	$30,245	$6,528,499
11	$19,722	$10,524	$30,245	$6,517,975
12	$19,690	$10,556	$30,245	$6,507,419

第1年供款共

$362,944

第1年利息

$238,354

第1年共還本金

$124,591

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$19,658	$10,588	$30,245	$6,496,832
14	$19,626	$10,620	$30,245	$6,486,212
15	$19,594	$10,652	$30,245	$6,475,561
16	$19,562	$10,684	$30,245	$6,464,877
17	$19,529	$10,716	$30,245	$6,454,161
18	$19,497	$10,748	$30,245	$6,443,413
19	$19,464	$10,781	$30,245	$6,432,632
20	$19,432	$10,813	$30,245	$6,421,818
21	$19,399	$10,846	$30,245	$6,410,972
22	$19,366	$10,879	$30,245	$6,400,093
23	$19,334	$10,912	$30,245	$6,389,181
24	$19,301	$10,945	$30,245	$6,378,237

第2年供款共

$362,944

第2年利息

$233,762

第2年共還本金

$129,183

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$19,268	$10,978	$30,245	$6,367,259
26	$19,234	$11,011	$30,245	$6,356,248
27	$19,201	$11,044	$30,245	$6,345,204
28	$19,168	$11,078	$30,245	$6,334,126
29	$19,134	$11,111	$30,245	$6,323,015
30	$19,101	$11,145	$30,245	$6,311,871
31	$19,067	$11,178	$30,245	$6,300,692
32	$19,033	$11,212	$30,245	$6,289,480
33	$18,999	$11,246	$30,245	$6,278,234
34	$18,965	$11,280	$30,245	$6,266,955
35	$18,931	$11,314	$30,245	$6,255,641
36	$18,897	$11,348	$30,245	$6,244,292

第3年供款共

$362,944

第3年利息

$229,000

第3年共還本金

$133,944

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$18,863	$11,382	$30,245	$6,232,910
38	$18,829	$11,417	$30,245	$6,221,493
39	$18,794	$11,451	$30,245	$6,210,042
40	$18,760	$11,486	$30,245	$6,198,556
41	$18,725	$11,521	$30,245	$6,187,036
42	$18,690	$11,555	$30,245	$6,175,480
43	$18,655	$11,590	$30,245	$6,163,890
44	$18,620	$11,625	$30,245	$6,152,265
45	$18,585	$11,660	$30,245	$6,140,604
46	$18,550	$11,696	$30,245	$6,128,909
47	$18,514	$11,731	$30,245	$6,117,178
48	$18,479	$11,766	$30,245	$6,105,411

第4年供款共

$362,944

第4年利息

$224,063

第4年共還本金

$138,881

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$18,443	$11,802	$30,245	$6,093,609
50	$18,408	$11,838	$30,245	$6,081,772
51	$18,372	$11,873	$30,245	$6,069,898
52	$18,336	$11,909	$30,245	$6,057,989
53	$18,300	$11,945	$30,245	$6,046,044
54	$18,264	$11,981	$30,245	$6,034,063
55	$18,228	$12,017	$30,245	$6,022,045
56	$18,192	$12,054	$30,245	$6,009,991
57	$18,155	$12,090	$30,245	$5,997,901
58	$18,119	$12,127	$30,245	$5,985,775
59	$18,082	$12,163	$30,245	$5,973,611
60	$18,045	$12,200	$30,245	$5,961,411

第5年供款共

$362,944

第5年利息

$218,944

第5年共還本金

$144,000

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$18,008	$12,237	$30,245	$5,949,174
62	$17,971	$12,274	$30,245	$5,936,900
63	$17,934	$12,311	$30,245	$5,924,589
64	$17,897	$12,348	$30,245	$5,912,241
65	$17,860	$12,385	$30,245	$5,899,856
66	$17,822	$12,423	$30,245	$5,887,433
67	$17,785	$12,460	$30,245	$5,874,972
68	$17,747	$12,498	$30,245	$5,862,474
69	$17,710	$12,536	$30,245	$5,849,939
70	$17,672	$12,574	$30,245	$5,837,365
71	$17,634	$12,612	$30,245	$5,824,753
72	$17,596	$12,650	$30,245	$5,812,103

第6年供款共

$362,944

第6年利息

$213,637

第6年共還本金

$149,308

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$17,557	$12,688	$30,245	$5,799,415
74	$17,519	$12,726	$30,245	$5,786,689
75	$17,481	$12,765	$30,245	$5,773,924
76	$17,442	$12,803	$30,245	$5,761,121
77	$17,403	$12,842	$30,245	$5,748,279
78	$17,365	$12,881	$30,245	$5,735,398
79	$17,326	$12,920	$30,245	$5,722,479
80	$17,287	$12,959	$30,245	$5,709,520
81	$17,248	$12,998	$30,245	$5,696,522
82	$17,208	$13,037	$30,245	$5,683,485
83	$17,169	$13,077	$30,245	$5,670,408
84	$17,129	$13,116	$30,245	$5,657,292

第7年供款共

$362,944

第7年利息

$208,133

第7年共還本金

$154,811

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$17,090	$13,156	$30,245	$5,644,137
86	$17,050	$13,195	$30,245	$5,630,941
87	$17,010	$13,235	$30,245	$5,617,706
88	$16,970	$13,275	$30,245	$5,604,431
89	$16,930	$13,315	$30,245	$5,591,116
90	$16,890	$13,356	$30,245	$5,577,760
91	$16,849	$13,396	$30,245	$5,564,364
92	$16,809	$13,436	$30,245	$5,550,928
93	$16,768	$13,477	$30,245	$5,537,451
94	$16,728	$13,518	$30,245	$5,523,933
95	$16,687	$13,558	$30,245	$5,510,375
96	$16,646	$13,599	$30,245	$5,496,775

第8年供款共

$362,944

第8年利息

$202,427

第8年共還本金

$160,517

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$16,605	$13,641	$30,245	$5,483,135
98	$16,564	$13,682	$30,245	$5,469,453
99	$16,522	$13,723	$30,245	$5,455,730
100	$16,481	$13,765	$30,245	$5,441,966
101	$16,439	$13,806	$30,245	$5,428,159
102	$16,398	$13,848	$30,245	$5,414,312
103	$16,356	$13,890	$30,245	$5,400,422
104	$16,314	$13,932	$30,245	$5,386,490
105	$16,272	$13,974	$30,245	$5,372,517
106	$16,229	$14,016	$30,245	$5,358,501
107	$16,187	$14,058	$30,245	$5,344,443
108	$16,145	$14,101	$30,245	$5,330,342

第9年供款共

$362,944

第9年利息

$196,511

第9年共還本金

$166,433

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$16,102	$14,143	$30,245	$5,316,199
110	$16,059	$14,186	$30,245	$5,302,013
111	$16,016	$14,229	$30,245	$5,287,784
112	$15,974	$14,272	$30,245	$5,273,512
113	$15,930	$14,315	$30,245	$5,259,197
114	$15,887	$14,358	$30,245	$5,244,839
115	$15,844	$14,402	$30,245	$5,230,437
116	$15,800	$14,445	$30,245	$5,215,992
117	$15,757	$14,489	$30,245	$5,201,503
118	$15,713	$14,532	$30,245	$5,186,971
119	$15,669	$14,576	$30,245	$5,172,394
120	$15,625	$14,620	$30,245	$5,157,774

第10年供款共

$362,944

第10年利息

$190,376

第10年共還本金

$172,568

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$15,581	$14,665	$30,245	$5,143,109
122	$15,536	$14,709	$30,245	$5,128,401
123	$15,492	$14,753	$30,245	$5,113,647
124	$15,447	$14,798	$30,245	$5,098,849
125	$15,403	$14,843	$30,245	$5,084,007
126	$15,358	$14,887	$30,245	$5,069,119
127	$15,313	$14,932	$30,245	$5,054,187
128	$15,268	$14,978	$30,245	$5,039,209
129	$15,223	$15,023	$30,245	$5,024,187
130	$15,177	$15,068	$30,245	$5,009,118
131	$15,132	$15,114	$30,245	$4,994,005
132	$15,086	$15,159	$30,245	$4,978,846

第11年供款共

$362,944

第11年利息

$184,016

第11年共還本金

$178,929

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$15,040	$15,205	$30,245	$4,963,640
134	$14,994	$15,251	$30,245	$4,948,389
135	$14,948	$15,297	$30,245	$4,933,092
136	$14,902	$15,343	$30,245	$4,917,749
137	$14,856	$15,390	$30,245	$4,902,359
138	$14,809	$15,436	$30,245	$4,886,923
139	$14,763	$15,483	$30,245	$4,871,440
140	$14,716	$15,530	$30,245	$4,855,911
141	$14,669	$15,576	$30,245	$4,840,334
142	$14,622	$15,624	$30,245	$4,824,711
143	$14,575	$15,671	$30,245	$4,809,040
144	$14,527	$15,718	$30,245	$4,793,322

第12年供款共

$362,944

第12年利息

$177,421

第12年共還本金

$185,524

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$14,480	$15,766	$30,245	$4,777,556
146	$14,432	$15,813	$30,245	$4,761,743
147	$14,384	$15,861	$30,245	$4,745,882
148	$14,337	$15,909	$30,245	$4,729,974
149	$14,288	$15,957	$30,245	$4,714,017
150	$14,240	$16,005	$30,245	$4,698,011
151	$14,192	$16,053	$30,245	$4,681,958
152	$14,143	$16,102	$30,245	$4,665,856
153	$14,095	$16,151	$30,245	$4,649,705
154	$14,046	$16,199	$30,245	$4,633,506
155	$13,997	$16,248	$30,245	$4,617,258
156	$13,948	$16,297	$30,245	$4,600,960

第13年供款共

$362,944

第13年利息

$170,583

第13年共還本金

$192,362

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$13,899	$16,347	$30,245	$4,584,614
158	$13,849	$16,396	$30,245	$4,568,218
159	$13,800	$16,446	$30,245	$4,551,772
160	$13,750	$16,495	$30,245	$4,535,277
161	$13,700	$16,545	$30,245	$4,518,732
162	$13,650	$16,595	$30,245	$4,502,137
163	$13,600	$16,645	$30,245	$4,485,492
164	$13,550	$16,695	$30,245	$4,468,796
165	$13,499	$16,746	$30,245	$4,452,050
166	$13,449	$16,796	$30,245	$4,435,254
167	$13,398	$16,847	$30,245	$4,418,407
168	$13,347	$16,898	$30,245	$4,401,509

第14年供款共

$362,944

第14年利息

$163,493

第14年共還本金

$199,452

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$13,296	$16,949	$30,245	$4,384,559
170	$13,245	$17,000	$30,245	$4,367,559
171	$13,194	$17,052	$30,245	$4,350,507
172	$13,142	$17,103	$30,245	$4,333,404
173	$13,090	$17,155	$30,245	$4,316,249
174	$13,039	$17,207	$30,245	$4,299,043
175	$12,987	$17,259	$30,245	$4,281,784
176	$12,935	$17,311	$30,245	$4,264,473
177	$12,882	$17,363	$30,245	$4,247,110
178	$12,830	$17,416	$30,245	$4,229,695
179	$12,777	$17,468	$30,245	$4,212,226
180	$12,724	$17,521	$30,245	$4,194,705

第15年供款共

$362,944

第15年利息

$156,141

第15年共還本金

$206,803

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$12,672	$17,574	$30,245	$4,177,132
182	$12,618	$17,627	$30,245	$4,159,505
183	$12,565	$17,680	$30,245	$4,141,824
184	$12,512	$17,734	$30,245	$4,124,091
185	$12,458	$17,787	$30,245	$4,106,304
186	$12,404	$17,841	$30,245	$4,088,463
187	$12,351	$17,895	$30,245	$4,070,568
188	$12,297	$17,949	$30,245	$4,052,619
189	$12,242	$18,003	$30,245	$4,034,616
190	$12,188	$18,057	$30,245	$4,016,558
191	$12,133	$18,112	$30,245	$3,998,446
192	$12,079	$18,167	$30,245	$3,980,280

第16年供款共

$362,944

第16年利息

$148,519

第16年共還本金

$214,426

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$12,024	$18,222	$30,245	$3,962,058
194	$11,969	$18,277	$30,245	$3,943,781
195	$11,914	$18,332	$30,245	$3,925,450
196	$11,858	$18,387	$30,245	$3,907,062
197	$11,803	$18,443	$30,245	$3,888,620
198	$11,747	$18,498	$30,245	$3,870,121
199	$11,691	$18,554	$30,245	$3,851,567
200	$11,635	$18,610	$30,245	$3,832,956
201	$11,579	$18,667	$30,245	$3,814,290
202	$11,522	$18,723	$30,245	$3,795,567
203	$11,466	$18,780	$30,245	$3,776,787
204	$11,409	$18,836	$30,245	$3,757,951

第17年供款共

$362,944

第17年利息

$140,615

第17年共還本金

$222,329

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$11,352	$18,893	$30,245	$3,739,057
206	$11,295	$18,950	$30,245	$3,720,107
207	$11,238	$19,008	$30,245	$3,701,100
208	$11,180	$19,065	$30,245	$3,682,035
209	$11,123	$19,123	$30,245	$3,662,912
210	$11,065	$19,180	$30,245	$3,643,732
211	$11,007	$19,238	$30,245	$3,624,494
212	$10,949	$19,296	$30,245	$3,605,197
213	$10,891	$19,355	$30,245	$3,585,843
214	$10,832	$19,413	$30,245	$3,566,429
215	$10,774	$19,472	$30,245	$3,546,958
216	$10,715	$19,531	$30,245	$3,527,427

第18年供款共

$362,944

第18年利息

$132,421

第18年共還本金

$230,524

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,656	$19,590	$30,245	$3,507,837
218	$10,597	$19,649	$30,245	$3,488,189
219	$10,537	$19,708	$30,245	$3,468,480
220	$10,478	$19,768	$30,245	$3,448,713
221	$10,418	$19,827	$30,245	$3,428,885
222	$10,358	$19,887	$30,245	$3,408,998
223	$10,298	$19,947	$30,245	$3,389,051
224	$10,238	$20,008	$30,245	$3,369,043
225	$10,177	$20,068	$30,245	$3,348,975
226	$10,117	$20,129	$30,245	$3,328,846
227	$10,056	$20,189	$30,245	$3,308,657
228	$9,995	$20,250	$30,245	$3,288,407

第19年供款共

$362,944

第19年利息

$123,924

第19年共還本金

$239,020

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$9,934	$20,312	$30,245	$3,268,095
230	$9,872	$20,373	$30,245	$3,247,722
231	$9,811	$20,435	$30,245	$3,227,287
232	$9,749	$20,496	$30,245	$3,206,791
233	$9,687	$20,558	$30,245	$3,186,233
234	$9,625	$20,620	$30,245	$3,165,613
235	$9,563	$20,683	$30,245	$3,144,930
236	$9,500	$20,745	$30,245	$3,124,185
237	$9,438	$20,808	$30,245	$3,103,377
238	$9,375	$20,871	$30,245	$3,082,507
239	$9,312	$20,934	$30,245	$3,061,573
240	$9,249	$20,997	$30,245	$3,040,576

第20年供款共

$362,944

第20年利息

$115,114

第20年共還本金

$247,830

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$9,185	$21,060	$30,245	$3,019,516
242	$9,121	$21,124	$30,245	$2,998,392
243	$9,058	$21,188	$30,245	$2,977,204
244	$8,994	$21,252	$30,245	$2,955,952
245	$8,929	$21,316	$30,245	$2,934,637
246	$8,865	$21,380	$30,245	$2,913,256
247	$8,800	$21,445	$30,245	$2,891,811
248	$8,736	$21,510	$30,245	$2,870,302
249	$8,671	$21,575	$30,245	$2,848,727
250	$8,606	$21,640	$30,245	$2,827,087
251	$8,540	$21,705	$30,245	$2,805,382
252	$8,475	$21,771	$30,245	$2,783,611

第21年供款共

$362,944

第21年利息

$105,979

第21年共還本金

$256,965

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,409	$21,837	$30,245	$2,761,775
254	$8,343	$21,903	$30,245	$2,739,872
255	$8,277	$21,969	$30,245	$2,717,903
256	$8,210	$22,035	$30,245	$2,695,868
257	$8,144	$22,102	$30,245	$2,673,767
258	$8,077	$22,168	$30,245	$2,651,598
259	$8,010	$22,235	$30,245	$2,629,363
260	$7,943	$22,303	$30,245	$2,607,061
261	$7,875	$22,370	$30,245	$2,584,691
262	$7,808	$22,437	$30,245	$2,562,253
263	$7,740	$22,505	$30,245	$2,539,748
264	$7,672	$22,573	$30,245	$2,517,175

第22年供款共

$362,944

第22年利息

$96,508

第22年共還本金

$266,436

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,604	$22,641	$30,245	$2,494,533
266	$7,536	$22,710	$30,245	$2,471,824
267	$7,467	$22,778	$30,245	$2,449,045
268	$7,398	$22,847	$30,245	$2,426,198
269	$7,329	$22,916	$30,245	$2,403,282
270	$7,260	$22,985	$30,245	$2,380,296
271	$7,190	$23,055	$30,245	$2,357,241
272	$7,121	$23,125	$30,245	$2,334,117
273	$7,051	$23,194	$30,245	$2,310,923
274	$6,981	$23,264	$30,245	$2,287,658
275	$6,911	$23,335	$30,245	$2,264,323
276	$6,840	$23,405	$30,245	$2,240,918

第23年供款共

$362,944

第23年利息

$86,688

第23年共還本金

$276,257

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,769	$23,476	$30,245	$2,217,442
278	$6,699	$23,547	$30,245	$2,193,895
279	$6,627	$23,618	$30,245	$2,170,277
280	$6,556	$23,689	$30,245	$2,146,588
281	$6,484	$23,761	$30,245	$2,122,827
282	$6,413	$23,833	$30,245	$2,098,995
283	$6,341	$23,905	$30,245	$2,075,090
284	$6,269	$23,977	$30,245	$2,051,113
285	$6,196	$24,049	$30,245	$2,027,064
286	$6,123	$24,122	$30,245	$2,002,942
287	$6,051	$24,195	$30,245	$1,978,747
288	$5,977	$24,268	$30,245	$1,954,479

第24年供款共

$362,944

第24年利息

$76,505

第24年共還本金

$286,439

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,904	$24,341	$30,245	$1,930,138
290	$5,831	$24,415	$30,245	$1,905,723
291	$5,757	$24,488	$30,245	$1,881,235
292	$5,683	$24,562	$30,245	$1,856,672
293	$5,609	$24,637	$30,245	$1,832,035
294	$5,534	$24,711	$30,245	$1,807,324
295	$5,460	$24,786	$30,245	$1,782,539
296	$5,385	$24,861	$30,245	$1,757,678
297	$5,310	$24,936	$30,245	$1,732,742
298	$5,234	$25,011	$30,245	$1,707,731
299	$5,159	$25,087	$30,245	$1,682,645
300	$5,083	$25,162	$30,245	$1,657,482

第25年供款共

$362,944

第25年利息

$65,948

第25年共還本金

$296,997

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,007	$25,238	$30,245	$1,632,244
302	$4,931	$25,315	$30,245	$1,606,929
303	$4,854	$25,391	$30,245	$1,581,538
304	$4,778	$25,468	$30,245	$1,556,070
305	$4,701	$25,545	$30,245	$1,530,526
306	$4,623	$25,622	$30,245	$1,504,904
307	$4,546	$25,699	$30,245	$1,479,204
308	$4,468	$25,777	$30,245	$1,453,427
309	$4,391	$25,855	$30,245	$1,427,573
310	$4,312	$25,933	$30,245	$1,401,640
311	$4,234	$26,011	$30,245	$1,375,628
312	$4,156	$26,090	$30,245	$1,349,539

第26年供款共

$362,944

第26年利息

$55,001

第26年共還本金

$307,944

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,077	$26,169	$30,245	$1,323,370
314	$3,998	$26,248	$30,245	$1,297,122
315	$3,918	$26,327	$30,245	$1,270,795
316	$3,839	$26,407	$30,245	$1,244,389
317	$3,759	$26,486	$30,245	$1,217,903
318	$3,679	$26,566	$30,245	$1,191,336
319	$3,599	$26,647	$30,245	$1,164,690
320	$3,518	$26,727	$30,245	$1,137,963
321	$3,438	$26,808	$30,245	$1,111,155
322	$3,357	$26,889	$30,245	$1,084,266
323	$3,275	$26,970	$30,245	$1,057,296
324	$3,194	$27,051	$30,245	$1,030,245

第27年供款共

$362,944

第27年利息

$43,651

第27年共還本金

$319,294

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,112	$27,133	$30,245	$1,003,112
326	$3,030	$27,215	$30,245	$975,896
327	$2,948	$27,297	$30,245	$948,599
328	$2,866	$27,380	$30,245	$921,219
329	$2,783	$27,463	$30,245	$893,757
330	$2,700	$27,545	$30,245	$866,211
331	$2,617	$27,629	$30,245	$838,583
332	$2,533	$27,712	$30,245	$810,870
333	$2,450	$27,796	$30,245	$783,075
334	$2,366	$27,880	$30,245	$755,195
335	$2,281	$27,964	$30,245	$727,231
336	$2,197	$28,049	$30,245	$699,182

第28年供款共

$362,944

第28年利息

$31,882

第28年共還本金

$331,063

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,112	$28,133	$30,245	$671,049
338	$2,027	$28,218	$30,245	$642,831
339	$1,942	$28,303	$30,245	$614,527
340	$1,856	$28,389	$30,245	$586,138
341	$1,771	$28,475	$30,245	$557,663
342	$1,685	$28,561	$30,245	$529,103
343	$1,598	$28,647	$30,245	$500,456
344	$1,512	$28,734	$30,245	$471,722
345	$1,425	$28,820	$30,245	$442,902
346	$1,338	$28,907	$30,245	$413,994
347	$1,251	$28,995	$30,245	$385,000
348	$1,163	$29,082	$30,245	$355,917

第29年供款共

$362,944

第29年利息

$19,679

第29年共還本金

$343,265

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,075	$29,170	$30,245	$326,747
350	$987	$29,258	$30,245	$297,489
351	$899	$29,347	$30,245	$268,142
352	$810	$29,435	$30,245	$238,707
353	$721	$29,524	$30,245	$209,182
354	$632	$29,613	$30,245	$179,569
355	$542	$29,703	$30,245	$149,866
356	$453	$29,793	$30,245	$120,073
357	$363	$29,883	$30,245	$90,191
358	$272	$29,973	$30,245	$60,218
359	$182	$30,063	$30,245	$30,154
360	$91	$30,154	$30,245	$0

第30年供款共

$362,944

第30年利息

$7,027

第30年共還本金

$355,917

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$12,693,333

Disclaimer

Recommended properties

Mort. Insurance
info