Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$108,929

Single financed $497 , in total HK$108,929

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$12,771,572

Monthly Payment
$30,788

Down Payment

$1,358,000

Total Loan

$6,750,929

Total int. paid

$4,332,643

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$1,688,000

Base on DTI ratio

$61,575

Budget of property purchase

HK$1,688,000

Down Payment

$1,358,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$108,929

Min. Monthly Income Requirement

Base on DTI ratio

$61,575

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 TWR 01

thumb_up

PARK MEDITERRANEAN TWR 01

586 ft²

@14,505

local_offer Good Catch

Sale$8.5 M

586 ft²

@14,505

Sale$8.5 M

local_offer Good Catch

Sai Kung MOUNT PAVILIA TWR 23

thumb_up

sea view

457 ft²

@19,256

verified 首置必買

Sale$8.8 M

457 ft²

@19,256

Sale$8.8 M

verified 首置必買

Ma On Shan SUNSHINE CITY BLK K

thumb_up

SUNSHINE CITY BLK K

551 ft²

@13,067

GFA

750 ft²

@9,600

local_fire_department HIT

Sale$7.2 M

551 ft²

@13,067

GFA

750 ft²

@9,600

Sale$7.2 M

local_fire_department HIT

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

Tai Po CENTRA HORIZON

thumb_up

CENTRA HORIZON TWR 03

616 ft²

@13,312

directions_run Sale real_estate_agent Rare local_offer Good Catch price_change 蝕讓盤

Sale$8.2 M

616 ft²

@13,312

Sale$8.2 M

directions_run Sale real_estate_agent Rare local_offer Good Catch price_change 蝕讓盤

ONE VICTORIA TWR 01B

thumb_up

ONE VICTORIA TWR 01B

338 ft²

@22,189

local_fire_department HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

338 ft²

@22,189

Sale$7.5 M

local_fire_department HIT verified 首置必買 flight_takeoff 移民急讓 price_change 蝕讓盤

Tseung Kwan O LA CITE NOBLE BLK 03

thumb_up

LA CITE NOBLE BLK 03

575 ft²

@14,261

GFA

774 ft²

@10,594

local_fire_department HIT

Sale$8.2 M

575 ft²

@14,261

GFA

774 ft²

@10,594

Sale$8.2 M

local_fire_department HIT

Tai Po THE REGENT TWR 01

thumb_up

THE REGENT TWR 01

524 ft²

@16,794

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.8 M

524 ft²

@16,794

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Ma On Shan LAKE SILVER TWR 05

thumb_up

LAKE SILVER TWR 05

573 ft²

@12,740

GFA

753 ft²

@9,695

real_estate_agent Rare vpn_key Key

Sale$7.3 M

573 ft²

@12,740

GFA

753 ft²

@9,695

Sale$7.3 M

real_estate_agent Rare vpn_key Key

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

Tai Po CLASSICAL GDNS PH 01 BLK 10

thumb_up

CLASSICAL GDNS PH 01 BLK 10

778 ft²

@9,871

local_fire_department HIT flight_takeoff 移民急讓

Sale$7.68 M

778 ft²

@9,871

Sale$7.68 M

local_fire_department HIT flight_takeoff 移民急讓

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@20,102

local_fire_department HIT

Sale$7.88 M

392 ft²

@20,102

Sale$7.88 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$40,404	$31,047	$25,442	$21,714
1.500	$41,906	$32,576	$26,999	$23,299
2.000	$43,443	$34,152	$28,614	$24,953
2.500	$45,014	$35,773	$30,286	$26,674
3.000	$46,621	$37,440	$32,014	$28,462
3.500	$48,261	$39,153	$33,797	$30,315
3.625	$48,677	$39,588	$34,251	$30,788
4.000	$49,936	$40,909	$35,634	$32,230
4.500	$51,644	$42,710	$37,524	$34,206
5.000	$53,386	$44,553	$39,465	$36,240
5.500	$55,161	$46,439	$41,457	$38,331
6.000	$56,968	$48,366	$43,496	$40,475

Monthly Payment$30,788

Term

30Year

Loan amount

$6,750,928.8

Total int. paid

$4,332,643

Total Loan and Interest

$11,083,571.8

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$20,393	$10,394	$30,788	$6,740,535
2	$20,362	$10,426	$30,788	$6,730,109
3	$20,331	$10,457	$30,788	$6,719,652
4	$20,299	$10,489	$30,788	$6,709,163
5	$20,267	$10,520	$30,788	$6,698,643
6	$20,235	$10,552	$30,788	$6,688,090
7	$20,204	$10,584	$30,788	$6,677,506
8	$20,172	$10,616	$30,788	$6,666,890
9	$20,140	$10,648	$30,788	$6,656,242
10	$20,107	$10,680	$30,788	$6,645,562
11	$20,075	$10,713	$30,788	$6,634,849
12	$20,043	$10,745	$30,788	$6,624,104

第1年供款共

$369,452

第1年利息

$242,628

第1年共還本金

$126,825

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$20,010	$10,777	$30,788	$6,613,327
14	$19,978	$10,810	$30,788	$6,602,517
15	$19,945	$10,843	$30,788	$6,591,674
16	$19,912	$10,875	$30,788	$6,580,799
17	$19,879	$10,908	$30,788	$6,569,891
18	$19,847	$10,941	$30,788	$6,558,950
19	$19,813	$10,974	$30,788	$6,547,975
20	$19,780	$11,007	$30,788	$6,536,968
21	$19,747	$11,041	$30,788	$6,525,927
22	$19,714	$11,074	$30,788	$6,514,853
23	$19,680	$11,107	$30,788	$6,503,746
24	$19,647	$11,141	$30,788	$6,492,605

第2年供款共

$369,452

第2年利息

$237,953

第2年共還本金

$131,499

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$19,613	$11,175	$30,788	$6,481,430
26	$19,579	$11,208	$30,788	$6,470,222
27	$19,545	$11,242	$30,788	$6,458,980
28	$19,512	$11,276	$30,788	$6,447,704
29	$19,477	$11,310	$30,788	$6,436,393
30	$19,443	$11,344	$30,788	$6,425,049
31	$19,409	$11,379	$30,788	$6,413,670
32	$19,375	$11,413	$30,788	$6,402,257
33	$19,340	$11,448	$30,788	$6,390,810
34	$19,306	$11,482	$30,788	$6,379,328
35	$19,271	$11,517	$30,788	$6,367,811
36	$19,236	$11,552	$30,788	$6,356,259

第3年供款共

$369,452

第3年利息

$233,106

第3年共還本金

$136,346

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$19,201	$11,586	$30,788	$6,344,673
38	$19,166	$11,622	$30,788	$6,333,051
39	$19,131	$11,657	$30,788	$6,321,395
40	$19,096	$11,692	$30,788	$6,309,703
41	$19,061	$11,727	$30,788	$6,297,976
42	$19,025	$11,763	$30,788	$6,286,213
43	$18,990	$11,798	$30,788	$6,274,415
44	$18,954	$11,834	$30,788	$6,262,581
45	$18,918	$11,869	$30,788	$6,250,712
46	$18,882	$11,905	$30,788	$6,238,806
47	$18,846	$11,941	$30,788	$6,226,865
48	$18,810	$11,977	$30,788	$6,214,888

第4年供款共

$369,452

第4年利息

$228,081

第4年共還本金

$141,371

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$18,774	$12,014	$30,788	$6,202,874
50	$18,738	$12,050	$30,788	$6,190,824
51	$18,701	$12,086	$30,788	$6,178,738
52	$18,665	$12,123	$30,788	$6,166,615
53	$18,628	$12,159	$30,788	$6,154,456
54	$18,592	$12,196	$30,788	$6,142,260
55	$18,555	$12,233	$30,788	$6,130,027
56	$18,518	$12,270	$30,788	$6,117,757
57	$18,481	$12,307	$30,788	$6,105,450
58	$18,444	$12,344	$30,788	$6,093,106
59	$18,406	$12,381	$30,788	$6,080,724
60	$18,369	$12,419	$30,788	$6,068,305

第5年供款共

$369,452

第5年利息

$222,870

第5年共還本金

$146,582

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$18,331	$12,456	$30,788	$6,055,849
62	$18,294	$12,494	$30,788	$6,043,355
63	$18,256	$12,532	$30,788	$6,030,823
64	$18,218	$12,570	$30,788	$6,018,254
65	$18,180	$12,608	$30,788	$6,005,646
66	$18,142	$12,646	$30,788	$5,993,001
67	$18,104	$12,684	$30,788	$5,980,317
68	$18,066	$12,722	$30,788	$5,967,595
69	$18,027	$12,761	$30,788	$5,954,834
70	$17,989	$12,799	$30,788	$5,942,035
71	$17,950	$12,838	$30,788	$5,929,197
72	$17,911	$12,877	$30,788	$5,916,320

第6年供款共

$369,452

第6年利息

$217,467

第6年共還本金

$151,985

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$17,872	$12,915	$30,788	$5,903,405
74	$17,833	$12,954	$30,788	$5,890,450
75	$17,794	$12,994	$30,788	$5,877,457
76	$17,755	$13,033	$30,788	$5,864,424
77	$17,715	$13,072	$30,788	$5,851,352
78	$17,676	$13,112	$30,788	$5,838,240
79	$17,636	$13,151	$30,788	$5,825,089
80	$17,597	$13,191	$30,788	$5,811,898
81	$17,557	$13,231	$30,788	$5,798,667
82	$17,517	$13,271	$30,788	$5,785,396
83	$17,477	$13,311	$30,788	$5,772,085
84	$17,437	$13,351	$30,788	$5,758,734

第7年供款共

$369,452

第7年利息

$211,865

第7年共還本金

$157,587

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$17,396	$13,392	$30,788	$5,745,342
86	$17,356	$13,432	$30,788	$5,731,910
87	$17,315	$13,473	$30,788	$5,718,438
88	$17,274	$13,513	$30,788	$5,704,924
89	$17,234	$13,554	$30,788	$5,691,370
90	$17,193	$13,595	$30,788	$5,677,775
91	$17,152	$13,636	$30,788	$5,664,139
92	$17,110	$13,677	$30,788	$5,650,462
93	$17,069	$13,719	$30,788	$5,636,743
94	$17,028	$13,760	$30,788	$5,622,983
95	$16,986	$13,802	$30,788	$5,609,182
96	$16,944	$13,843	$30,788	$5,595,338

第8年供款共

$369,452

第8年利息

$206,057

第8年共還本金

$163,395

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$16,903	$13,885	$30,788	$5,581,453
98	$16,861	$13,927	$30,788	$5,567,526
99	$16,819	$13,969	$30,788	$5,553,557
100	$16,776	$14,011	$30,788	$5,539,546
101	$16,734	$14,054	$30,788	$5,525,492
102	$16,692	$14,096	$30,788	$5,511,396
103	$16,649	$14,139	$30,788	$5,497,257
104	$16,606	$14,181	$30,788	$5,483,076
105	$16,563	$14,224	$30,788	$5,468,852
106	$16,520	$14,267	$30,788	$5,454,584
107	$16,477	$14,310	$30,788	$5,440,274
108	$16,434	$14,354	$30,788	$5,425,920

第9年供款共

$369,452

第9年利息

$200,035

第9年共還本金

$169,418

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$16,391	$14,397	$30,788	$5,411,524
110	$16,347	$14,440	$30,788	$5,397,083
111	$16,304	$14,484	$30,788	$5,382,599
112	$16,260	$14,528	$30,788	$5,368,071
113	$16,216	$14,572	$30,788	$5,353,500
114	$16,172	$14,616	$30,788	$5,338,884
115	$16,128	$14,660	$30,788	$5,324,224
116	$16,084	$14,704	$30,788	$5,309,520
117	$16,039	$14,749	$30,788	$5,294,772
118	$15,995	$14,793	$30,788	$5,279,979
119	$15,950	$14,838	$30,788	$5,265,141
120	$15,905	$14,883	$30,788	$5,250,258

第10年供款共

$369,452

第10年利息

$193,790

第10年共還本金

$175,662

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$15,860	$14,928	$30,788	$5,235,331
122	$15,815	$14,973	$30,788	$5,220,358
123	$15,770	$15,018	$30,788	$5,205,340
124	$15,724	$15,063	$30,788	$5,190,277
125	$15,679	$15,109	$30,788	$5,175,168
126	$15,633	$15,154	$30,788	$5,160,014
127	$15,588	$15,200	$30,788	$5,144,814
128	$15,542	$15,246	$30,788	$5,129,568
129	$15,496	$15,292	$30,788	$5,114,275
130	$15,449	$15,338	$30,788	$5,098,937
131	$15,403	$15,385	$30,788	$5,083,553
132	$15,357	$15,431	$30,788	$5,068,121

第11年供款共

$369,452

第11年利息

$187,316

第11年共還本金

$182,137

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$15,310	$15,478	$30,788	$5,052,644
134	$15,263	$15,525	$30,788	$5,037,119
135	$15,216	$15,571	$30,788	$5,021,548
136	$15,169	$15,618	$30,788	$5,005,929
137	$15,122	$15,666	$30,788	$4,990,264
138	$15,075	$15,713	$30,788	$4,974,551
139	$15,027	$15,760	$30,788	$4,958,790
140	$14,980	$15,808	$30,788	$4,942,982
141	$14,932	$15,856	$30,788	$4,927,127
142	$14,884	$15,904	$30,788	$4,911,223
143	$14,836	$15,952	$30,788	$4,895,271
144	$14,788	$16,000	$30,788	$4,879,271

第12年供款共

$369,452

第12年利息

$180,602

第12年共還本金

$188,850

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$14,739	$16,048	$30,788	$4,863,223
146	$14,691	$16,097	$30,788	$4,847,126
147	$14,642	$16,145	$30,788	$4,830,981
148	$14,594	$16,194	$30,788	$4,814,787
149	$14,545	$16,243	$30,788	$4,798,544
150	$14,496	$16,292	$30,788	$4,782,252
151	$14,446	$16,341	$30,788	$4,765,910
152	$14,397	$16,391	$30,788	$4,749,520
153	$14,348	$16,440	$30,788	$4,733,080
154	$14,298	$16,490	$30,788	$4,716,590
155	$14,248	$16,540	$30,788	$4,700,050
156	$14,198	$16,590	$30,788	$4,683,460

第13年供款共

$369,452

第13年利息

$173,642

第13年共還本金

$195,811

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$14,148	$16,640	$30,788	$4,666,821
158	$14,098	$16,690	$30,788	$4,650,131
159	$14,047	$16,740	$30,788	$4,633,390
160	$13,997	$16,791	$30,788	$4,616,599
161	$13,946	$16,842	$30,788	$4,599,757
162	$13,895	$16,893	$30,788	$4,582,865
163	$13,844	$16,944	$30,788	$4,565,921
164	$13,793	$16,995	$30,788	$4,548,926
165	$13,742	$17,046	$30,788	$4,531,880
166	$13,690	$17,098	$30,788	$4,514,783
167	$13,638	$17,149	$30,788	$4,497,633
168	$13,587	$17,201	$30,788	$4,480,432

第14年供款共

$369,452

第14年利息

$166,424

第14年共還本金

$203,028

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$13,535	$17,253	$30,788	$4,463,179
170	$13,483	$17,305	$30,788	$4,445,874
171	$13,430	$17,357	$30,788	$4,428,517
172	$13,378	$17,410	$30,788	$4,411,107
173	$13,325	$17,462	$30,788	$4,393,644
174	$13,272	$17,515	$30,788	$4,376,129
175	$13,220	$17,568	$30,788	$4,358,561
176	$13,166	$17,621	$30,788	$4,340,940
177	$13,113	$17,674	$30,788	$4,323,265
178	$13,060	$17,728	$30,788	$4,305,537
179	$13,006	$17,781	$30,788	$4,287,756
180	$12,953	$17,835	$30,788	$4,269,921

第15年供款共

$369,452

第15年利息

$158,941

第15年共還本金

$210,511

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$12,899	$17,889	$30,788	$4,252,032
182	$12,845	$17,943	$30,788	$4,234,089
183	$12,790	$17,997	$30,788	$4,216,092
184	$12,736	$18,052	$30,788	$4,198,040
185	$12,682	$18,106	$30,788	$4,179,934
186	$12,627	$18,161	$30,788	$4,161,773
187	$12,572	$18,216	$30,788	$4,143,557
188	$12,517	$18,271	$30,788	$4,125,287
189	$12,462	$18,326	$30,788	$4,106,961
190	$12,406	$18,381	$30,788	$4,088,580
191	$12,351	$18,437	$30,788	$4,070,143
192	$12,295	$18,492	$30,788	$4,051,650

第16年供款共

$369,452

第16年利息

$151,182

第16年共還本金

$218,271

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$12,239	$18,548	$30,788	$4,033,102
194	$12,183	$18,604	$30,788	$4,014,498
195	$12,127	$18,661	$30,788	$3,995,837
196	$12,071	$18,717	$30,788	$3,977,120
197	$12,014	$18,773	$30,788	$3,958,347
198	$11,958	$18,830	$30,788	$3,939,516
199	$11,901	$18,887	$30,788	$3,920,629
200	$11,844	$18,944	$30,788	$3,901,685
201	$11,786	$19,001	$30,788	$3,882,684
202	$11,729	$19,059	$30,788	$3,863,625
203	$11,671	$19,116	$30,788	$3,844,509
204	$11,614	$19,174	$30,788	$3,825,335

第17年供款共

$369,452

第17年利息

$143,137

第17年共還本金

$226,316

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$11,556	$19,232	$30,788	$3,806,103
206	$11,498	$19,290	$30,788	$3,786,813
207	$11,439	$19,348	$30,788	$3,767,464
208	$11,381	$19,407	$30,788	$3,748,057
209	$11,322	$19,465	$30,788	$3,728,592
210	$11,263	$19,524	$30,788	$3,709,068
211	$11,204	$19,583	$30,788	$3,689,484
212	$11,145	$19,642	$30,788	$3,669,842
213	$11,086	$19,702	$30,788	$3,650,140
214	$11,026	$19,761	$30,788	$3,630,379
215	$10,967	$19,821	$30,788	$3,610,558
216	$10,907	$19,881	$30,788	$3,590,677

第18年供款共

$369,452

第18年利息

$134,795

第18年共還本金

$234,657

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,847	$19,941	$30,788	$3,570,737
218	$10,787	$20,001	$30,788	$3,550,735
219	$10,726	$20,062	$30,788	$3,530,674
220	$10,666	$20,122	$30,788	$3,510,552
221	$10,605	$20,183	$30,788	$3,490,369
222	$10,544	$20,244	$30,788	$3,470,125
223	$10,483	$20,305	$30,788	$3,449,820
224	$10,421	$20,366	$30,788	$3,429,454
225	$10,360	$20,428	$30,788	$3,409,026
226	$10,298	$20,490	$30,788	$3,388,536
227	$10,236	$20,551	$30,788	$3,367,985
228	$10,174	$20,614	$30,788	$3,347,371

第19年供款共

$369,452

第19年利息

$126,146

第19年共還本金

$243,306

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$10,112	$20,676	$30,788	$3,326,695
230	$10,049	$20,738	$30,788	$3,305,957
231	$9,987	$20,801	$30,788	$3,285,156
232	$9,924	$20,864	$30,788	$3,264,292
233	$9,861	$20,927	$30,788	$3,243,365
234	$9,798	$20,990	$30,788	$3,222,375
235	$9,734	$21,053	$30,788	$3,201,322
236	$9,671	$21,117	$30,788	$3,180,205
237	$9,607	$21,181	$30,788	$3,159,024
238	$9,543	$21,245	$30,788	$3,137,779
239	$9,479	$21,309	$30,788	$3,116,470
240	$9,414	$21,373	$30,788	$3,095,097

第20年供款共

$369,452

第20年利息

$117,178

第20年共還本金

$252,274

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$9,350	$21,438	$30,788	$3,073,659
242	$9,285	$21,503	$30,788	$3,052,156
243	$9,220	$21,568	$30,788	$3,030,589
244	$9,155	$21,633	$30,788	$3,008,956
245	$9,090	$21,698	$30,788	$2,987,258
246	$9,024	$21,764	$30,788	$2,965,494
247	$8,958	$21,829	$30,788	$2,943,665
248	$8,892	$21,895	$30,788	$2,921,769
249	$8,826	$21,962	$30,788	$2,899,808
250	$8,760	$22,028	$30,788	$2,877,780
251	$8,693	$22,094	$30,788	$2,855,685
252	$8,627	$22,161	$30,788	$2,833,524

第21年供款共

$369,452

第21年利息

$107,880

第21年共還本金

$261,573

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,560	$22,228	$30,788	$2,811,296
254	$8,492	$22,295	$30,788	$2,789,001
255	$8,425	$22,363	$30,788	$2,766,638
256	$8,358	$22,430	$30,788	$2,744,208
257	$8,290	$22,498	$30,788	$2,721,710
258	$8,222	$22,566	$30,788	$2,699,144
259	$8,154	$22,634	$30,788	$2,676,510
260	$8,085	$22,702	$30,788	$2,653,808
261	$8,017	$22,771	$30,788	$2,631,037
262	$7,948	$22,840	$30,788	$2,608,197
263	$7,879	$22,909	$30,788	$2,585,288
264	$7,810	$22,978	$30,788	$2,562,310

第22年供款共

$369,452

第22年利息

$98,239

第22年共還本金

$271,214

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,740	$23,047	$30,788	$2,539,263
266	$7,671	$23,117	$30,788	$2,516,146
267	$7,601	$23,187	$30,788	$2,492,959
268	$7,531	$23,257	$30,788	$2,469,702
269	$7,461	$23,327	$30,788	$2,446,375
270	$7,390	$23,398	$30,788	$2,422,978
271	$7,319	$23,468	$30,788	$2,399,509
272	$7,249	$23,539	$30,788	$2,375,970
273	$7,177	$23,610	$30,788	$2,352,360
274	$7,106	$23,682	$30,788	$2,328,678
275	$7,035	$23,753	$30,788	$2,304,925
276	$6,963	$23,825	$30,788	$2,281,100

第23年供款共

$369,452

第23年利息

$88,242

第23年共還本金

$281,210

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,891	$23,897	$30,788	$2,257,203
278	$6,819	$23,969	$30,788	$2,233,234
279	$6,746	$24,041	$30,788	$2,209,193
280	$6,674	$24,114	$30,788	$2,185,079
281	$6,601	$24,187	$30,788	$2,160,892
282	$6,528	$24,260	$30,788	$2,136,632
283	$6,454	$24,333	$30,788	$2,112,298
284	$6,381	$24,407	$30,788	$2,087,892
285	$6,307	$24,481	$30,788	$2,063,411
286	$6,233	$24,554	$30,788	$2,038,857
287	$6,159	$24,629	$30,788	$2,014,228
288	$6,085	$24,703	$30,788	$1,989,525

第24年供款共

$369,452

第24年利息

$77,877

第24年共還本金

$291,575

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,010	$24,778	$30,788	$1,964,747
290	$5,935	$24,853	$30,788	$1,939,895
291	$5,860	$24,928	$30,788	$1,914,967
292	$5,785	$25,003	$30,788	$1,889,964
293	$5,709	$25,078	$30,788	$1,864,886
294	$5,634	$25,154	$30,788	$1,839,732
295	$5,558	$25,230	$30,788	$1,814,501
296	$5,481	$25,306	$30,788	$1,789,195
297	$5,405	$25,383	$30,788	$1,763,812
298	$5,328	$25,460	$30,788	$1,738,353
299	$5,251	$25,536	$30,788	$1,712,816
300	$5,174	$25,614	$30,788	$1,687,203

第25年供款共

$369,452

第25年利息

$67,130

第25年共還本金

$302,322

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,097	$25,691	$30,788	$1,661,512
302	$5,019	$25,769	$30,788	$1,635,743
303	$4,941	$25,846	$30,788	$1,609,897
304	$4,863	$25,924	$30,788	$1,583,972
305	$4,785	$26,003	$30,788	$1,557,969
306	$4,706	$26,081	$30,788	$1,531,888
307	$4,628	$26,160	$30,788	$1,505,728
308	$4,549	$26,239	$30,788	$1,479,489
309	$4,469	$26,318	$30,788	$1,453,170
310	$4,390	$26,398	$30,788	$1,426,773
311	$4,310	$26,478	$30,788	$1,400,295
312	$4,230	$26,558	$30,788	$1,373,737

第26年供款共

$369,452

第26年利息

$55,987

第26年共還本金

$313,465

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,150	$26,638	$30,788	$1,347,099
314	$4,069	$26,718	$30,788	$1,320,381
315	$3,989	$26,799	$30,788	$1,293,582
316	$3,908	$26,880	$30,788	$1,266,702
317	$3,826	$26,961	$30,788	$1,239,741
318	$3,745	$27,043	$30,788	$1,212,698
319	$3,663	$27,124	$30,788	$1,185,574
320	$3,581	$27,206	$30,788	$1,158,368
321	$3,499	$27,288	$30,788	$1,131,079
322	$3,417	$27,371	$30,788	$1,103,708
323	$3,334	$27,454	$30,788	$1,076,255
324	$3,251	$27,537	$30,788	$1,048,718

第27年供款共

$369,452

第27年利息

$44,433

第27年共還本金

$325,019

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,168	$27,620	$30,788	$1,021,098
326	$3,085	$27,703	$30,788	$993,395
327	$3,001	$27,787	$30,788	$965,608
328	$2,917	$27,871	$30,788	$937,738
329	$2,833	$27,955	$30,788	$909,783
330	$2,748	$28,039	$30,788	$881,743
331	$2,664	$28,124	$30,788	$853,619
332	$2,579	$28,209	$30,788	$825,410
333	$2,493	$28,294	$30,788	$797,116
334	$2,408	$28,380	$30,788	$768,736
335	$2,322	$28,465	$30,788	$740,271
336	$2,236	$28,551	$30,788	$711,719

第28年供款共

$369,452

第28年利息

$32,454

第28年共還本金

$336,999

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,150	$28,638	$30,788	$683,082
338	$2,063	$28,724	$30,788	$654,357
339	$1,977	$28,811	$30,788	$625,546
340	$1,890	$28,898	$30,788	$596,648
341	$1,802	$28,985	$30,788	$567,663
342	$1,715	$29,073	$30,788	$538,590
343	$1,627	$29,161	$30,788	$509,429
344	$1,539	$29,249	$30,788	$480,181
345	$1,451	$29,337	$30,788	$450,843
346	$1,362	$29,426	$30,788	$421,418
347	$1,273	$29,515	$30,788	$391,903
348	$1,184	$29,604	$30,788	$362,299

第29年供款共

$369,452

第29年利息

$20,032

第29年共還本金

$349,420

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,094	$29,693	$30,788	$332,606
350	$1,005	$29,783	$30,788	$302,823
351	$915	$29,873	$30,788	$272,950
352	$825	$29,963	$30,788	$242,987
353	$734	$30,054	$30,788	$212,933
354	$643	$30,144	$30,788	$182,789
355	$552	$30,236	$30,788	$152,553
356	$461	$30,327	$30,788	$122,226
357	$369	$30,418	$30,788	$91,808
358	$277	$30,510	$30,788	$61,298
359	$185	$30,603	$30,788	$30,695
360	$93	$30,695	$30,788	$0

第30年供款共

$369,452

第30年利息

$7,153

第30年共還本金

$362,299

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$12,771,572

Disclaimer

Recommended properties

Mort. Insurance
info