Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$108,486

Single financed $487 , in total HK$108,486

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$12,583,925

Monthly Payment
$30,192

Down Payment

$1,385,000

Total Loan

$6,723,486

Total int. paid

$4,145,439

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$1,715,000

Base on DTI ratio

$60,383

Budget of property purchase

HK$1,715,000

Down Payment

$1,385,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$108,486

Min. Monthly Income Requirement

Base on DTI ratio

$60,383

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

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@11,790

local_offer Good Catch

Sale$8.3 M

704 ft²

@11,790

Sale$8.3 M

local_offer Good Catch

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05

605 ft²

@11,702

GFA

808 ft²

@8,762

local_fire_department HIT

Sale$7.08 M

605 ft²

@11,702

GFA

808 ft²

@8,762

Sale$7.08 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 BLK 05

552 ft²

@13,678

GFA

682 ft²

@11,070

directions_run Sale local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.55 M

552 ft²

@13,678

GFA

682 ft²

@11,070

Sale$7.55 M

directions_run Sale local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

特色單位 (Rented)

480 ft²

@14,583

local_fire_department HIT

Sale$7 M

480 ft²

@14,583

Sale$7 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

466 ft²

@15,021

GFA

635 ft²

@11,024

local_fire_department HIT hotel_class King

Sale$7 M

466 ft²

@15,021

GFA

635 ft²

@11,024

Sale$7 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

501 ft²

@15,968

local_fire_department HIT

Sale$8 M

501 ft²

@15,968

Sale$8 M

local_fire_department HIT

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

Sole

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

MOUNTAIN SHORE BLK 05

510 ft²

@14,706

GFA

643 ft²

@11,664

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

510 ft²

@14,706

GFA

643 ft²

@11,664

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Sole

Ma On Shan MONTE VISTA BLK 12

thumb_up

MONTE VISTA (Rented)

675 ft²

@10,519

GFA

868 ft²

@8,180

local_fire_department HIT

Sale$7.1 M

675 ft²

@10,519

GFA

868 ft²

@8,180

Sale$7.1 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

527 ft²

@13,852

GFA

696 ft²

@10,489

local_fire_department HIT

Sale$7.3 M

527 ft²

@13,852

GFA

696 ft²

@10,489

Sale$7.3 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@17,131

Sale$8 M

467 ft²

@17,131

Sale$8 M

Sai Kung THE MEDITERRANEAN TWR 05

thumb_up

THE MEDITERRANEAN

566 ft²

@13,781

local_fire_department HIT

Sale$7.8 M

566 ft²

@13,781

Sale$7.8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$40,240	$30,921	$25,339	$21,625
1.500	$41,736	$32,444	$26,890	$23,204
2.000	$43,266	$34,013	$28,498	$24,851
2.500	$44,831	$35,628	$30,163	$26,566
3.000	$46,431	$37,288	$31,884	$28,346
3.500	$48,065	$38,994	$33,659	$30,191
4.000	$49,733	$40,743	$35,489	$32,099
4.500	$51,434	$42,536	$37,371	$34,067
5.000	$53,169	$44,372	$39,305	$36,093
5.500	$54,936	$46,250	$41,288	$38,175
6.000	$56,737	$48,169	$43,320	$40,311

Monthly Payment$30,192

Term

30Year

Loan amount

$6,723,486

Total int. paid

$4,145,439

Total Loan and Interest

$10,868,925

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$19,610	$10,581	$30,191	$6,712,905
2	$19,579	$10,612	$30,191	$6,702,293
3	$19,548	$10,643	$30,191	$6,691,649
4	$19,517	$10,674	$30,191	$6,680,975
5	$19,486	$10,705	$30,191	$6,670,270
6	$19,455	$10,737	$30,191	$6,659,534
7	$19,424	$10,768	$30,191	$6,648,766
8	$19,392	$10,799	$30,191	$6,637,966
9	$19,361	$10,831	$30,191	$6,627,136
10	$19,329	$10,862	$30,191	$6,616,273
11	$19,297	$10,894	$30,191	$6,605,379
12	$19,266	$10,926	$30,191	$6,594,454

第1年供款共

$362,297

第1年利息

$233,265

第1年共還本金

$129,032

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$19,234	$10,958	$30,191	$6,583,496
14	$19,202	$10,990	$30,191	$6,572,506
15	$19,170	$11,022	$30,191	$6,561,485
16	$19,138	$11,054	$30,191	$6,550,431
17	$19,105	$11,086	$30,191	$6,539,345
18	$19,073	$11,118	$30,191	$6,528,227
19	$19,041	$11,151	$30,191	$6,517,076
20	$19,008	$11,183	$30,191	$6,505,893
21	$18,976	$11,216	$30,191	$6,494,677
22	$18,943	$11,249	$30,191	$6,483,428
23	$18,910	$11,281	$30,191	$6,472,146
24	$18,877	$11,314	$30,191	$6,460,832

第2年供款共

$362,297

第2年利息

$228,676

第2年共還本金

$133,622

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$18,844	$11,347	$30,191	$6,449,485
26	$18,811	$11,380	$30,191	$6,438,104
27	$18,778	$11,414	$30,191	$6,426,691
28	$18,745	$11,447	$30,191	$6,415,244
29	$18,711	$11,480	$30,191	$6,403,763
30	$18,678	$11,514	$30,191	$6,392,250
31	$18,644	$11,547	$30,191	$6,380,702
32	$18,610	$11,581	$30,191	$6,369,121
33	$18,577	$11,615	$30,191	$6,357,506
34	$18,543	$11,649	$30,191	$6,345,857
35	$18,509	$11,683	$30,191	$6,334,175
36	$18,475	$11,717	$30,191	$6,322,458

第3年供款共

$362,297

第3年利息

$223,923

第3年共還本金

$138,374

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$18,441	$11,751	$30,191	$6,310,707
38	$18,406	$11,785	$30,191	$6,298,922
39	$18,372	$11,820	$30,191	$6,287,102
40	$18,337	$11,854	$30,191	$6,275,248
41	$18,303	$11,889	$30,191	$6,263,359
42	$18,268	$11,923	$30,191	$6,251,436
43	$18,233	$11,958	$30,191	$6,239,478
44	$18,198	$11,993	$30,191	$6,227,485
45	$18,163	$12,028	$30,191	$6,215,457
46	$18,128	$12,063	$30,191	$6,203,394
47	$18,093	$12,098	$30,191	$6,191,296
48	$18,058	$12,134	$30,191	$6,179,162

第4年供款共

$362,297

第4年利息

$219,002

第4年共還本金

$143,296

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$18,023	$12,169	$30,191	$6,166,993
50	$17,987	$12,204	$30,191	$6,154,789
51	$17,951	$12,240	$30,191	$6,142,549
52	$17,916	$12,276	$30,191	$6,130,273
53	$17,880	$12,311	$30,191	$6,117,962
54	$17,844	$12,347	$30,191	$6,105,614
55	$17,808	$12,383	$30,191	$6,093,231
56	$17,772	$12,420	$30,191	$6,080,812
57	$17,736	$12,456	$30,191	$6,068,356
58	$17,699	$12,492	$30,191	$6,055,864
59	$17,663	$12,529	$30,191	$6,043,335
60	$17,626	$12,565	$30,191	$6,030,770

第5年供款共

$362,297

第5年利息

$213,905

第5年共還本金

$148,392

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$17,590	$12,602	$30,191	$6,018,168
62	$17,553	$12,638	$30,191	$6,005,530
63	$17,516	$12,675	$30,191	$5,992,855
64	$17,479	$12,712	$30,191	$5,980,142
65	$17,442	$12,749	$30,191	$5,967,393
66	$17,405	$12,787	$30,191	$5,954,606
67	$17,368	$12,824	$30,191	$5,941,783
68	$17,330	$12,861	$30,191	$5,928,921
69	$17,293	$12,899	$30,191	$5,916,023
70	$17,255	$12,936	$30,191	$5,903,086
71	$17,217	$12,974	$30,191	$5,890,112
72	$17,179	$13,012	$30,191	$5,877,100

第6年供款共

$362,297

第6年利息

$208,627

第6年共還本金

$153,670

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$17,142	$13,050	$30,191	$5,864,050
74	$17,103	$13,088	$30,191	$5,850,962
75	$17,065	$13,126	$30,191	$5,837,836
76	$17,027	$13,164	$30,191	$5,824,672
77	$16,989	$13,203	$30,191	$5,811,469
78	$16,950	$13,241	$30,191	$5,798,227
79	$16,911	$13,280	$30,191	$5,784,947
80	$16,873	$13,319	$30,191	$5,771,629
81	$16,834	$13,358	$30,191	$5,758,271
82	$16,795	$13,396	$30,191	$5,744,875
83	$16,756	$13,436	$30,191	$5,731,439
84	$16,717	$13,475	$30,191	$5,717,964

第7年供款共

$362,297

第7年利息

$203,162

第7年共還本金

$159,136

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$16,677	$13,514	$30,191	$5,704,450
86	$16,638	$13,553	$30,191	$5,690,897
87	$16,598	$13,593	$30,191	$5,677,304
88	$16,559	$13,633	$30,191	$5,663,671
89	$16,519	$13,672	$30,191	$5,649,999
90	$16,479	$13,712	$30,191	$5,636,286
91	$16,439	$13,752	$30,191	$5,622,534
92	$16,399	$13,792	$30,191	$5,608,742
93	$16,359	$13,833	$30,191	$5,594,909
94	$16,318	$13,873	$30,191	$5,581,036
95	$16,278	$13,913	$30,191	$5,567,123
96	$16,237	$13,954	$30,191	$5,553,169

第8年供款共

$362,297

第8年利息

$197,502

第8年共還本金

$164,796

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$16,197	$13,995	$30,191	$5,539,174
98	$16,156	$14,036	$30,191	$5,525,138
99	$16,115	$14,076	$30,191	$5,511,062
100	$16,074	$14,118	$30,191	$5,496,944
101	$16,033	$14,159	$30,191	$5,482,786
102	$15,991	$14,200	$30,191	$5,468,586
103	$15,950	$14,241	$30,191	$5,454,344
104	$15,909	$14,283	$30,191	$5,440,061
105	$15,867	$14,325	$30,191	$5,425,737
106	$15,825	$14,366	$30,191	$5,411,370
107	$15,783	$14,408	$30,191	$5,396,962
108	$15,741	$14,450	$30,191	$5,382,512

第9年供款共

$362,297

第9年利息

$191,641

第9年共還本金

$170,657

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$15,699	$14,492	$30,191	$5,368,019
110	$15,657	$14,535	$30,191	$5,353,485
111	$15,614	$14,577	$30,191	$5,338,907
112	$15,572	$14,620	$30,191	$5,324,288
113	$15,529	$14,662	$30,191	$5,309,626
114	$15,486	$14,705	$30,191	$5,294,920
115	$15,444	$14,748	$30,191	$5,280,173
116	$15,401	$14,791	$30,191	$5,265,382
117	$15,357	$14,834	$30,191	$5,250,548
118	$15,314	$14,877	$30,191	$5,235,670
119	$15,271	$14,921	$30,191	$5,220,749
120	$15,227	$14,964	$30,191	$5,205,785

第10年供款共

$362,297

第10年利息

$185,571

第10年共還本金

$176,727

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$15,184	$15,008	$30,191	$5,190,777
122	$15,140	$15,052	$30,191	$5,175,726
123	$15,096	$15,096	$30,191	$5,160,630
124	$15,052	$15,140	$30,191	$5,145,490
125	$15,008	$15,184	$30,191	$5,130,307
126	$14,963	$15,228	$30,191	$5,115,078
127	$14,919	$15,272	$30,191	$5,099,806
128	$14,874	$15,317	$30,191	$5,084,489
129	$14,830	$15,362	$30,191	$5,069,127
130	$14,785	$15,407	$30,191	$5,053,721
131	$14,740	$15,451	$30,191	$5,038,269
132	$14,695	$15,497	$30,191	$5,022,773

第11年供款共

$362,297

第11年利息

$179,285

第11年共還本金

$183,012

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$14,650	$15,542	$30,191	$5,007,231
134	$14,604	$15,587	$30,191	$4,991,644
135	$14,559	$15,632	$30,191	$4,976,012
136	$14,513	$15,678	$30,191	$4,960,334
137	$14,468	$15,724	$30,191	$4,944,610
138	$14,422	$15,770	$30,191	$4,928,840
139	$14,376	$15,816	$30,191	$4,913,024
140	$14,330	$15,862	$30,191	$4,897,163
141	$14,283	$15,908	$30,191	$4,881,254
142	$14,237	$15,954	$30,191	$4,865,300
143	$14,190	$16,001	$30,191	$4,849,299
144	$14,144	$16,048	$30,191	$4,833,251

第12年供款共

$362,297

第12年利息

$172,776

第12年共還本金

$189,521

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$14,097	$16,094	$30,191	$4,817,157
146	$14,050	$16,141	$30,191	$4,801,015
147	$14,003	$16,188	$30,191	$4,784,827
148	$13,956	$16,236	$30,191	$4,768,591
149	$13,908	$16,283	$30,191	$4,752,308
150	$13,861	$16,331	$30,191	$4,735,978
151	$13,813	$16,378	$30,191	$4,719,599
152	$13,765	$16,426	$30,191	$4,703,173
153	$13,718	$16,474	$30,191	$4,686,700
154	$13,670	$16,522	$30,191	$4,670,178
155	$13,621	$16,570	$30,191	$4,653,608
156	$13,573	$16,618	$30,191	$4,636,989

第13年供款共

$362,297

第13年利息

$166,035

第13年共還本金

$196,262

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$13,525	$16,667	$30,191	$4,620,322
158	$13,476	$16,716	$30,191	$4,603,607
159	$13,427	$16,764	$30,191	$4,586,842
160	$13,378	$16,813	$30,191	$4,570,029
161	$13,329	$16,862	$30,191	$4,553,167
162	$13,280	$16,911	$30,191	$4,536,256
163	$13,231	$16,961	$30,191	$4,519,295
164	$13,181	$17,010	$30,191	$4,502,285
165	$13,132	$17,060	$30,191	$4,485,225
166	$13,082	$17,110	$30,191	$4,468,115
167	$13,032	$17,159	$30,191	$4,450,956
168	$12,982	$17,210	$30,191	$4,433,747

第14年供款共

$362,297

第14年利息

$159,055

第14年共還本金

$203,243

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$12,932	$17,260	$30,191	$4,416,487
170	$12,881	$17,310	$30,191	$4,399,177
171	$12,831	$17,361	$30,191	$4,381,816
172	$12,780	$17,411	$30,191	$4,364,405
173	$12,730	$17,462	$30,191	$4,346,943
174	$12,679	$17,513	$30,191	$4,329,430
175	$12,628	$17,564	$30,191	$4,311,866
176	$12,576	$17,615	$30,191	$4,294,251
177	$12,525	$17,667	$30,191	$4,276,585
178	$12,473	$17,718	$30,191	$4,258,867
179	$12,422	$17,770	$30,191	$4,241,097
180	$12,370	$17,822	$30,191	$4,223,275

第15年供款共

$362,297

第15年利息

$151,826

第15年共還本金

$210,471

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$12,318	$17,874	$30,191	$4,205,402
182	$12,266	$17,926	$30,191	$4,187,476
183	$12,213	$17,978	$30,191	$4,169,498
184	$12,161	$18,030	$30,191	$4,151,467
185	$12,108	$18,083	$30,191	$4,133,384
186	$12,056	$18,136	$30,191	$4,115,249
187	$12,003	$18,189	$30,191	$4,097,060
188	$11,950	$18,242	$30,191	$4,078,818
189	$11,897	$18,295	$30,191	$4,060,523
190	$11,843	$18,348	$30,191	$4,042,175
191	$11,790	$18,402	$30,191	$4,023,773
192	$11,736	$18,455	$30,191	$4,005,318

第16年供款共

$362,297

第16年利息

$144,340

第16年共還本金

$217,957

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$11,682	$18,509	$30,191	$3,986,809
194	$11,628	$18,563	$30,191	$3,968,245
195	$11,574	$18,617	$30,191	$3,949,628
196	$11,520	$18,672	$30,191	$3,930,956
197	$11,465	$18,726	$30,191	$3,912,230
198	$11,411	$18,781	$30,191	$3,893,449
199	$11,356	$18,836	$30,191	$3,874,614
200	$11,301	$18,890	$30,191	$3,855,723
201	$11,246	$18,946	$30,191	$3,836,778
202	$11,191	$19,001	$30,191	$3,817,777
203	$11,135	$19,056	$30,191	$3,798,721
204	$11,080	$19,112	$30,191	$3,779,609

第17年供款共

$362,297

第17年利息

$136,588

第17年共還本金

$225,709

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$11,024	$19,168	$30,191	$3,760,441
206	$10,968	$19,224	$30,191	$3,741,218
207	$10,912	$19,280	$30,191	$3,721,938
208	$10,856	$19,336	$30,191	$3,702,602
209	$10,799	$19,392	$30,191	$3,683,210
210	$10,743	$19,449	$30,191	$3,663,761
211	$10,686	$19,505	$30,191	$3,644,256
212	$10,629	$19,562	$30,191	$3,624,693
213	$10,572	$19,619	$30,191	$3,605,074
214	$10,515	$19,677	$30,191	$3,585,397
215	$10,457	$19,734	$30,191	$3,565,663
216	$10,400	$19,792	$30,191	$3,545,872

第18年供款共

$362,297

第18年利息

$128,560

第18年共還本金

$233,737

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,342	$19,849	$30,191	$3,526,022
218	$10,284	$19,907	$30,191	$3,506,115
219	$10,226	$19,965	$30,191	$3,486,150
220	$10,168	$20,024	$30,191	$3,466,126
221	$10,110	$20,082	$30,191	$3,446,044
222	$10,051	$20,140	$30,191	$3,425,904
223	$9,992	$20,199	$30,191	$3,405,705
224	$9,933	$20,258	$30,191	$3,385,446
225	$9,874	$20,317	$30,191	$3,365,129
226	$9,815	$20,376	$30,191	$3,344,753
227	$9,756	$20,436	$30,191	$3,324,317
228	$9,696	$20,496	$30,191	$3,303,821

第19年供款共

$362,297

第19年利息

$120,247

第19年共還本金

$242,050

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$9,636	$20,555	$30,191	$3,283,266
230	$9,576	$20,615	$30,191	$3,262,651
231	$9,516	$20,675	$30,191	$3,241,975
232	$9,456	$20,736	$30,191	$3,221,240
233	$9,395	$20,796	$30,191	$3,200,443
234	$9,335	$20,857	$30,191	$3,179,587
235	$9,274	$20,918	$30,191	$3,158,669
236	$9,213	$20,979	$30,191	$3,137,690
237	$9,152	$21,040	$30,191	$3,116,650
238	$9,090	$21,101	$30,191	$3,095,549
239	$9,029	$21,163	$30,191	$3,074,386
240	$8,967	$21,224	$30,191	$3,053,162

第20年供款共

$362,297

第20年利息

$111,638

第20年共還本金

$250,659

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,905	$21,286	$30,191	$3,031,876
242	$8,843	$21,348	$30,191	$3,010,527
243	$8,781	$21,411	$30,191	$2,989,116
244	$8,718	$21,473	$30,191	$2,967,643
245	$8,656	$21,536	$30,191	$2,946,107
246	$8,593	$21,599	$30,191	$2,924,509
247	$8,530	$21,662	$30,191	$2,902,847
248	$8,467	$21,725	$30,191	$2,881,122
249	$8,403	$21,788	$30,191	$2,859,334
250	$8,340	$21,852	$30,191	$2,837,482
251	$8,276	$21,915	$30,191	$2,815,567
252	$8,212	$21,979	$30,191	$2,793,587

第21年供款共

$362,297

第21年利息

$102,723

第21年共還本金

$259,575

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,148	$22,043	$30,191	$2,771,544
254	$8,084	$22,108	$30,191	$2,749,436
255	$8,019	$22,172	$30,191	$2,727,264
256	$7,955	$22,237	$30,191	$2,705,027
257	$7,890	$22,302	$30,191	$2,682,725
258	$7,825	$22,367	$30,191	$2,660,358
259	$7,759	$22,432	$30,191	$2,637,926
260	$7,694	$22,498	$30,191	$2,615,429
261	$7,628	$22,563	$30,191	$2,592,866
262	$7,563	$22,629	$30,191	$2,570,237
263	$7,497	$22,695	$30,191	$2,547,542
264	$7,430	$22,761	$30,191	$2,524,781

第22年供款共

$362,297

第22年利息

$93,491

第22年共還本金

$268,807

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,364	$22,828	$30,191	$2,501,953
266	$7,297	$22,894	$30,191	$2,479,059
267	$7,231	$22,961	$30,191	$2,456,098
268	$7,164	$23,028	$30,191	$2,433,070
269	$7,096	$23,095	$30,191	$2,409,975
270	$7,029	$23,162	$30,191	$2,386,813
271	$6,962	$23,230	$30,191	$2,363,583
272	$6,894	$23,298	$30,191	$2,340,285
273	$6,826	$23,366	$30,191	$2,316,920
274	$6,758	$23,434	$30,191	$2,293,486
275	$6,689	$23,502	$30,191	$2,269,984
276	$6,621	$23,571	$30,191	$2,246,413

第23年供款共

$362,297

第23年利息

$83,930

第23年共還本金

$278,367

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,552	$23,639	$30,191	$2,222,774
278	$6,483	$23,708	$30,191	$2,199,065
279	$6,414	$23,778	$30,191	$2,175,288
280	$6,345	$23,847	$30,191	$2,151,441
281	$6,275	$23,916	$30,191	$2,127,525
282	$6,205	$23,986	$30,191	$2,103,538
283	$6,135	$24,056	$30,191	$2,079,482
284	$6,065	$24,126	$30,191	$2,055,356
285	$5,995	$24,197	$30,191	$2,031,159
286	$5,924	$24,267	$30,191	$2,006,892
287	$5,853	$24,338	$30,191	$1,982,554
288	$5,782	$24,409	$30,191	$1,958,145

第24年供款共

$362,297

第24年利息

$74,029

第24年共還本金

$288,268

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,711	$24,480	$30,191	$1,933,665
290	$5,640	$24,552	$30,191	$1,909,113
291	$5,568	$24,623	$30,191	$1,884,490
292	$5,496	$24,695	$30,191	$1,859,795
293	$5,424	$24,767	$30,191	$1,835,028
294	$5,352	$24,839	$30,191	$1,810,189
295	$5,280	$24,912	$30,191	$1,785,277
296	$5,207	$24,984	$30,191	$1,760,292
297	$5,134	$25,057	$30,191	$1,735,235
298	$5,061	$25,130	$30,191	$1,710,105
299	$4,988	$25,204	$30,191	$1,684,901
300	$4,914	$25,277	$30,191	$1,659,624

第25年供款共

$362,297

第25年利息

$63,777

第25年共還本金

$298,521

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,841	$25,351	$30,191	$1,634,273
302	$4,767	$25,425	$30,191	$1,608,848
303	$4,692	$25,499	$30,191	$1,583,349
304	$4,618	$25,573	$30,191	$1,557,776
305	$4,544	$25,648	$30,191	$1,532,128
306	$4,469	$25,723	$30,191	$1,506,405
307	$4,394	$25,798	$30,191	$1,480,607
308	$4,318	$25,873	$30,191	$1,454,734
309	$4,243	$25,948	$30,191	$1,428,786
310	$4,167	$26,024	$30,191	$1,402,762
311	$4,091	$26,100	$30,191	$1,376,662
312	$4,015	$26,176	$30,191	$1,350,486

第26年供款共

$362,297

第26年利息

$53,159

第26年共還本金

$309,138

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,939	$26,253	$30,191	$1,324,233
314	$3,862	$26,329	$30,191	$1,297,904
315	$3,786	$26,406	$30,191	$1,271,498
316	$3,709	$26,483	$30,191	$1,245,015
317	$3,631	$26,560	$30,191	$1,218,455
318	$3,554	$26,638	$30,191	$1,191,817
319	$3,476	$26,715	$30,191	$1,165,102
320	$3,398	$26,793	$30,191	$1,138,309
321	$3,320	$26,871	$30,191	$1,111,437
322	$3,242	$26,950	$30,191	$1,084,488
323	$3,163	$27,028	$30,191	$1,057,459
324	$3,084	$27,107	$30,191	$1,030,352

第27年供款共

$362,297

第27年利息

$42,164

第27年共還本金

$320,134

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,005	$27,186	$30,191	$1,003,166
326	$2,926	$27,266	$30,191	$975,900
327	$2,846	$27,345	$30,191	$948,555
328	$2,767	$27,425	$30,191	$921,130
329	$2,687	$27,505	$30,191	$893,625
330	$2,606	$27,585	$30,191	$866,040
331	$2,526	$27,666	$30,191	$838,375
332	$2,445	$27,746	$30,191	$810,629
333	$2,364	$27,827	$30,191	$782,802
334	$2,283	$27,908	$30,191	$754,893
335	$2,202	$27,990	$30,191	$726,904
336	$2,120	$28,071	$30,191	$698,832

第28年供款共

$362,297

第28年利息

$30,778

第28年共還本金

$331,520

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,038	$28,153	$30,191	$670,679
338	$1,956	$28,235	$30,191	$642,444
339	$1,874	$28,318	$30,191	$614,126
340	$1,791	$28,400	$30,191	$585,726
341	$1,708	$28,483	$30,191	$557,243
342	$1,625	$28,566	$30,191	$528,677
343	$1,542	$28,649	$30,191	$500,027
344	$1,458	$28,733	$30,191	$471,294
345	$1,375	$28,817	$30,191	$442,477
346	$1,291	$28,901	$30,191	$413,576
347	$1,206	$28,985	$30,191	$384,591
348	$1,122	$29,070	$30,191	$355,521

第29年供款共

$362,297

第29年利息

$18,987

第29年共還本金

$343,311

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,037	$29,155	$30,191	$326,367
350	$952	$29,240	$30,191	$297,127
351	$867	$29,325	$30,191	$267,802
352	$781	$29,410	$30,191	$238,392
353	$695	$29,496	$30,191	$208,896
354	$609	$29,582	$30,191	$179,314
355	$523	$29,668	$30,191	$149,645
356	$436	$29,755	$30,191	$119,890
357	$350	$29,842	$30,191	$90,049
358	$263	$29,929	$30,191	$60,120
359	$175	$30,016	$30,191	$30,104
360	$88	$30,104	$30,191	$0

第30年供款共

$362,297

第30年利息

$6,776

第30年共還本金

$355,521

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$12,583,925

Disclaimer

Recommended properties

Mort. Insurance
info