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$8,763,205

Monthly Payment
$3,079

Down Payment

$7,325,000

Total Loan

$675,000

Total int. paid

$433,205

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,655,000

Base on DTI ratio

$6,157

Budget of property purchase

HK$7,655,000

Down Payment

$7,325,000
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

$6,157

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

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA BLK 01

414 ft²

@17,391

GFA

549 ft²

@13,115

local_fire_department HIT

Sale$7.2 M

414 ft²

@17,391

GFA

549 ft²

@13,115

Sale$7.2 M

local_fire_department HIT

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@20,067

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.99 M

448 ft²

@20,067

Sale$8.99 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE

511 ft²

@14,873

local_fire_department HIT pets Pet Friendly

Sale$7.6 M

511 ft²

@14,873

Sale$7.6 M

local_fire_department HIT pets Pet Friendly

Shatin CASTELLO

thumb_up

CASTELLO

580 ft²

@12,207

GFA

726 ft²

@9,752

real_estate_agent Rare hotel_class King

Sale$7.08 M

580 ft²

@12,207

GFA

726 ft²

@9,752

Sale$7.08 M

real_estate_agent Rare hotel_class King

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@15,121

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

496 ft²

@15,121

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN 2 bedrooms +1 storage room

586 ft²

@13,140

local_offer Good Catch verified 首置必買

Sale$7.7 M

586 ft²

@13,140

Sale$7.7 M

local_offer Good Catch verified 首置必買

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

761 ft²

@11,406

GFA

990 ft²

@8,768

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Sale$8.68 M

761 ft²

@11,406

GFA

990 ft²

@8,768

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Ma On Shan OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

758 ft²

@11,873

GFA

991 ft²

@9,082

local_fire_department HIT

Sale$9 M

758 ft²

@11,873

GFA

991 ft²

@9,082

Sale$9 M

local_fire_department HIT

Fanling FORTUNE HSE

thumb_up

FORTUNE HSE

916 ft²

@9,279

GFA

1,235 ft²

@6,883

local_fire_department HIT real_estate_agent Rare transfer_within_a_station Quality Migrant

Sale$8.5 M

916 ft²

@9,279

GFA

1,235 ft²

@6,883

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare transfer_within_a_station Quality Migrant

Tai Po SOLARIA TWR 09

thumb_up

SOLARIA TWR 09

495 ft²

@16,162

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8 M

495 ft²

@16,162

Sale$8 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 16

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 16

526 ft²

@15,209

local_offer Good Catch

Sale$8 M

526 ft²

@15,209

Sale$8 M

local_offer Good Catch

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$4,040	$3,104	$2,544	$2,171
1.500	$4,190	$3,257	$2,700	$2,330
2.000	$4,344	$3,415	$2,861	$2,495
2.500	$4,501	$3,577	$3,028	$2,667
3.000	$4,661	$3,744	$3,201	$2,846
3.500	$4,825	$3,915	$3,379	$3,031
3.625	$4,867	$3,958	$3,425	$3,078
4.000	$4,993	$4,090	$3,563	$3,223
4.500	$5,164	$4,270	$3,752	$3,420
5.000	$5,338	$4,455	$3,946	$3,624
5.500	$5,515	$4,643	$4,145	$3,833
6.000	$5,696	$4,836	$4,349	$4,047

Monthly Payment$3,079

Term

30Year

Loan amount

$675,000

Total int. paid

$433,205

Total Loan and Interest

$1,108,205

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,039	$1,039	$3,078	$673,961
2	$2,036	$1,042	$3,078	$672,918
3	$2,033	$1,046	$3,078	$671,873
4	$2,030	$1,049	$3,078	$670,824
5	$2,026	$1,052	$3,078	$669,772
6	$2,023	$1,055	$3,078	$668,717
7	$2,020	$1,058	$3,078	$667,659
8	$2,017	$1,061	$3,078	$666,597
9	$2,014	$1,065	$3,078	$665,533
10	$2,010	$1,068	$3,078	$664,465
11	$2,007	$1,071	$3,078	$663,394
12	$2,004	$1,074	$3,078	$662,319

第1年供款共

$36,940

第1年利息

$24,259

第1年共還本金

$12,681

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,001	$1,078	$3,078	$661,242
14	$1,998	$1,081	$3,078	$660,161
15	$1,994	$1,084	$3,078	$659,077
16	$1,991	$1,087	$3,078	$657,989
17	$1,988	$1,091	$3,078	$656,899
18	$1,984	$1,094	$3,078	$655,805
19	$1,981	$1,097	$3,078	$654,707
20	$1,978	$1,101	$3,078	$653,607
21	$1,974	$1,104	$3,078	$652,503
22	$1,971	$1,107	$3,078	$651,396
23	$1,968	$1,111	$3,078	$650,285
24	$1,964	$1,114	$3,078	$649,171

第2年供款共

$36,940

第2年利息

$23,792

第2年共還本金

$13,148

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,961	$1,117	$3,078	$648,054
26	$1,958	$1,121	$3,078	$646,933
27	$1,954	$1,124	$3,078	$645,809
28	$1,951	$1,127	$3,078	$644,682
29	$1,947	$1,131	$3,078	$643,551
30	$1,944	$1,134	$3,078	$642,417
31	$1,941	$1,138	$3,078	$641,279
32	$1,937	$1,141	$3,078	$640,138
33	$1,934	$1,145	$3,078	$638,993
34	$1,930	$1,148	$3,078	$637,845
35	$1,927	$1,152	$3,078	$636,693
36	$1,923	$1,155	$3,078	$635,538

第3年供款共

$36,940

第3年利息

$23,307

第3年共還本金

$13,633

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,920	$1,158	$3,078	$634,380
38	$1,916	$1,162	$3,078	$633,218
39	$1,913	$1,166	$3,078	$632,052
40	$1,909	$1,169	$3,078	$630,883
41	$1,906	$1,173	$3,078	$629,711
42	$1,902	$1,176	$3,078	$628,535
43	$1,899	$1,180	$3,078	$627,355
44	$1,895	$1,183	$3,078	$626,172
45	$1,892	$1,187	$3,078	$624,985
46	$1,888	$1,190	$3,078	$623,795
47	$1,884	$1,194	$3,078	$622,601
48	$1,881	$1,198	$3,078	$621,403

第4年供款共

$36,940

第4年利息

$22,805

第4年共還本金

$14,135

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,877	$1,201	$3,078	$620,202
50	$1,874	$1,205	$3,078	$618,997
51	$1,870	$1,208	$3,078	$617,789
52	$1,866	$1,212	$3,078	$616,577
53	$1,863	$1,216	$3,078	$615,361
54	$1,859	$1,219	$3,078	$614,141
55	$1,855	$1,223	$3,078	$612,918
56	$1,852	$1,227	$3,078	$611,692
57	$1,848	$1,231	$3,078	$610,461
58	$1,844	$1,234	$3,078	$609,227
59	$1,840	$1,238	$3,078	$607,989
60	$1,837	$1,242	$3,078	$606,747

第5年供款共

$36,940

第5年利息

$22,284

第5年共還本金

$14,656

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,833	$1,245	$3,078	$605,502
62	$1,829	$1,249	$3,078	$604,252
63	$1,825	$1,253	$3,078	$602,999
64	$1,822	$1,257	$3,078	$601,743
65	$1,818	$1,261	$3,078	$600,482
66	$1,814	$1,264	$3,078	$599,218
67	$1,810	$1,268	$3,078	$597,949
68	$1,806	$1,272	$3,078	$596,677
69	$1,802	$1,276	$3,078	$595,401
70	$1,799	$1,280	$3,078	$594,122
71	$1,795	$1,284	$3,078	$592,838
72	$1,791	$1,287	$3,078	$591,551

第6年供款共

$36,940

第6年利息

$21,744

第6年共還本金

$15,196

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,787	$1,291	$3,078	$590,259
74	$1,783	$1,295	$3,078	$588,964
75	$1,779	$1,299	$3,078	$587,665
76	$1,775	$1,303	$3,078	$586,362
77	$1,771	$1,307	$3,078	$585,055
78	$1,767	$1,311	$3,078	$583,744
79	$1,763	$1,315	$3,078	$582,429
80	$1,759	$1,319	$3,078	$581,110
81	$1,755	$1,323	$3,078	$579,787
82	$1,751	$1,327	$3,078	$578,460
83	$1,747	$1,331	$3,078	$577,129
84	$1,743	$1,335	$3,078	$575,794

第7年供款共

$36,940

第7年利息

$21,184

第7年共還本金

$15,757

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,739	$1,339	$3,078	$574,455
86	$1,735	$1,343	$3,078	$573,112
87	$1,731	$1,347	$3,078	$571,765
88	$1,727	$1,351	$3,078	$570,414
89	$1,723	$1,355	$3,078	$569,059
90	$1,719	$1,359	$3,078	$567,699
91	$1,715	$1,363	$3,078	$566,336
92	$1,711	$1,368	$3,078	$564,968
93	$1,707	$1,372	$3,078	$563,597
94	$1,703	$1,376	$3,078	$562,221
95	$1,698	$1,380	$3,078	$560,841
96	$1,694	$1,384	$3,078	$559,457

第8年供款共

$36,940

第8年利息

$20,603

第8年共還本金

$16,337

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,690	$1,388	$3,078	$558,069
98	$1,686	$1,393	$3,078	$556,676
99	$1,682	$1,397	$3,078	$555,279
100	$1,677	$1,401	$3,078	$553,878
101	$1,673	$1,405	$3,078	$552,473
102	$1,669	$1,409	$3,078	$551,064
103	$1,665	$1,414	$3,078	$549,650
104	$1,660	$1,418	$3,078	$548,232
105	$1,656	$1,422	$3,078	$546,810
106	$1,652	$1,427	$3,078	$545,383
107	$1,648	$1,431	$3,078	$543,953
108	$1,643	$1,435	$3,078	$542,517

第9年供款共

$36,940

第9年利息

$20,001

第9年共還本金

$16,939

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,639	$1,439	$3,078	$541,078
110	$1,635	$1,444	$3,078	$539,634
111	$1,630	$1,448	$3,078	$538,186
112	$1,626	$1,453	$3,078	$536,733
113	$1,621	$1,457	$3,078	$535,276
114	$1,617	$1,461	$3,078	$533,815
115	$1,613	$1,466	$3,078	$532,349
116	$1,608	$1,470	$3,078	$530,879
117	$1,604	$1,475	$3,078	$529,404
118	$1,599	$1,479	$3,078	$527,925
119	$1,595	$1,484	$3,078	$526,442
120	$1,590	$1,488	$3,078	$524,954

第10年供款共

$36,940

第10年利息

$19,376

第10年共還本金

$17,564

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,586	$1,493	$3,078	$523,461
122	$1,581	$1,497	$3,078	$521,964
123	$1,577	$1,502	$3,078	$520,462
124	$1,572	$1,506	$3,078	$518,956
125	$1,568	$1,511	$3,078	$517,446
126	$1,563	$1,515	$3,078	$515,930
127	$1,559	$1,520	$3,078	$514,411
128	$1,554	$1,524	$3,078	$512,886
129	$1,549	$1,529	$3,078	$511,357
130	$1,545	$1,534	$3,078	$509,824
131	$1,540	$1,538	$3,078	$508,285
132	$1,535	$1,543	$3,078	$506,742

第11年供款共

$36,940

第11年利息

$18,729

第11年共還本金

$18,211

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,531	$1,548	$3,078	$505,195
134	$1,526	$1,552	$3,078	$503,643
135	$1,521	$1,557	$3,078	$502,086
136	$1,517	$1,562	$3,078	$500,524
137	$1,512	$1,566	$3,078	$498,958
138	$1,507	$1,571	$3,078	$497,387
139	$1,503	$1,576	$3,078	$495,811
140	$1,498	$1,581	$3,078	$494,230
141	$1,493	$1,585	$3,078	$492,645
142	$1,488	$1,590	$3,078	$491,055
143	$1,483	$1,595	$3,078	$489,460
144	$1,479	$1,600	$3,078	$487,860

第12年供款共

$36,940

第12年利息

$18,058

第12年共還本金

$18,882

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,474	$1,605	$3,078	$486,255
146	$1,469	$1,609	$3,078	$484,646
147	$1,464	$1,614	$3,078	$483,032
148	$1,459	$1,619	$3,078	$481,412
149	$1,454	$1,624	$3,078	$479,788
150	$1,449	$1,629	$3,078	$478,159
151	$1,444	$1,634	$3,078	$476,525
152	$1,440	$1,639	$3,078	$474,887
153	$1,435	$1,644	$3,078	$473,243
154	$1,430	$1,649	$3,078	$471,594
155	$1,425	$1,654	$3,078	$469,940
156	$1,420	$1,659	$3,078	$468,282

第13年供款共

$36,940

第13年利息

$17,362

第13年共還本金

$19,578

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,415	$1,664	$3,078	$466,618
158	$1,410	$1,669	$3,078	$464,949
159	$1,405	$1,674	$3,078	$463,275
160	$1,399	$1,679	$3,078	$461,596
161	$1,394	$1,684	$3,078	$459,912
162	$1,389	$1,689	$3,078	$458,223
163	$1,384	$1,694	$3,078	$456,529
164	$1,379	$1,699	$3,078	$454,830
165	$1,374	$1,704	$3,078	$453,126
166	$1,369	$1,710	$3,078	$451,416
167	$1,364	$1,715	$3,078	$449,701
168	$1,358	$1,720	$3,078	$447,982

第14年供款共

$36,940

第14年利息

$16,640

第14年共還本金

$20,300

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,353	$1,725	$3,078	$446,257
170	$1,348	$1,730	$3,078	$444,526
171	$1,343	$1,736	$3,078	$442,791
172	$1,338	$1,741	$3,078	$441,050
173	$1,332	$1,746	$3,078	$439,304
174	$1,327	$1,751	$3,078	$437,553
175	$1,322	$1,757	$3,078	$435,796
176	$1,316	$1,762	$3,078	$434,034
177	$1,311	$1,767	$3,078	$432,267
178	$1,306	$1,773	$3,078	$430,494
179	$1,300	$1,778	$3,078	$428,717
180	$1,295	$1,783	$3,078	$426,933

第15年供款共

$36,940

第15年利息

$15,892

第15年共還本金

$21,048

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,290	$1,789	$3,078	$425,145
182	$1,284	$1,794	$3,078	$423,351
183	$1,279	$1,799	$3,078	$421,551
184	$1,273	$1,805	$3,078	$419,746
185	$1,268	$1,810	$3,078	$417,936
186	$1,263	$1,816	$3,078	$416,120
187	$1,257	$1,821	$3,078	$414,299
188	$1,252	$1,827	$3,078	$412,472
189	$1,246	$1,832	$3,078	$410,640
190	$1,240	$1,838	$3,078	$408,802
191	$1,235	$1,843	$3,078	$406,958
192	$1,229	$1,849	$3,078	$405,109

第16年供款共

$36,940

第16年利息

$15,116

第16年共還本金

$21,824

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,224	$1,855	$3,078	$403,255
194	$1,218	$1,860	$3,078	$401,395
195	$1,213	$1,866	$3,078	$399,529
196	$1,207	$1,871	$3,078	$397,657
197	$1,201	$1,877	$3,078	$395,780
198	$1,196	$1,883	$3,078	$393,897
199	$1,190	$1,888	$3,078	$392,009
200	$1,184	$1,894	$3,078	$390,115
201	$1,178	$1,900	$3,078	$388,215
202	$1,173	$1,906	$3,078	$386,309
203	$1,167	$1,911	$3,078	$384,398
204	$1,161	$1,917	$3,078	$382,481

第17年供款共

$36,940

第17年利息

$14,312

第17年共還本金

$22,628

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,155	$1,923	$3,078	$380,558
206	$1,150	$1,929	$3,078	$378,629
207	$1,144	$1,935	$3,078	$376,695
208	$1,138	$1,940	$3,078	$374,754
209	$1,132	$1,946	$3,078	$372,808
210	$1,126	$1,952	$3,078	$370,856
211	$1,120	$1,958	$3,078	$368,898
212	$1,114	$1,964	$3,078	$366,934
213	$1,108	$1,970	$3,078	$364,964
214	$1,102	$1,976	$3,078	$362,988
215	$1,097	$1,982	$3,078	$361,006
216	$1,091	$1,988	$3,078	$359,018

第18年供款共

$36,940

第18年利息

$13,478

第18年共還本金

$23,462

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,085	$1,994	$3,078	$357,025
218	$1,079	$2,000	$3,078	$355,025
219	$1,072	$2,006	$3,078	$353,019
220	$1,066	$2,012	$3,078	$351,007
221	$1,060	$2,018	$3,078	$348,989
222	$1,054	$2,024	$3,078	$346,965
223	$1,048	$2,030	$3,078	$344,935
224	$1,042	$2,036	$3,078	$342,898
225	$1,036	$2,043	$3,078	$340,856
226	$1,030	$2,049	$3,078	$338,807
227	$1,023	$2,055	$3,078	$336,752
228	$1,017	$2,061	$3,078	$334,691

第19年供款共

$36,940

第19年利息

$12,613

第19年共還本金

$24,327

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,011	$2,067	$3,078	$332,624
230	$1,005	$2,074	$3,078	$330,550
231	$999	$2,080	$3,078	$328,470
232	$992	$2,086	$3,078	$326,384
233	$986	$2,092	$3,078	$324,292
234	$980	$2,099	$3,078	$322,193
235	$973	$2,105	$3,078	$320,088
236	$967	$2,111	$3,078	$317,977
237	$961	$2,118	$3,078	$315,859
238	$954	$2,124	$3,078	$313,735
239	$948	$2,131	$3,078	$311,604
240	$941	$2,137	$3,078	$309,467

第20年供款共

$36,940

第20年利息

$11,716

第20年共還本金

$25,224

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$935	$2,143	$3,078	$307,324
242	$928	$2,150	$3,078	$305,174
243	$922	$2,156	$3,078	$303,017
244	$915	$2,163	$3,078	$300,854
245	$909	$2,170	$3,078	$298,685
246	$902	$2,176	$3,078	$296,509
247	$896	$2,183	$3,078	$294,326
248	$889	$2,189	$3,078	$292,137
249	$882	$2,196	$3,078	$289,941
250	$876	$2,202	$3,078	$287,738
251	$869	$2,209	$3,078	$285,529
252	$863	$2,216	$3,078	$283,313

第21年供款共

$36,940

第21年利息

$10,786

第21年共還本金

$26,154

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$856	$2,223	$3,078	$281,091
254	$849	$2,229	$3,078	$278,862
255	$842	$2,236	$3,078	$276,626
256	$836	$2,243	$3,078	$274,383
257	$829	$2,249	$3,078	$272,134
258	$822	$2,256	$3,078	$269,877
259	$815	$2,263	$3,078	$267,614
260	$808	$2,270	$3,078	$265,344
261	$802	$2,277	$3,078	$263,067
262	$795	$2,284	$3,078	$260,784
263	$788	$2,291	$3,078	$258,493
264	$781	$2,297	$3,078	$256,196

第22年供款共

$36,940

第22年利息

$9,823

第22年共還本金

$27,118

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$774	$2,304	$3,078	$253,891
266	$767	$2,311	$3,078	$251,580
267	$760	$2,318	$3,078	$249,262
268	$753	$2,325	$3,078	$246,936
269	$746	$2,332	$3,078	$244,604
270	$739	$2,339	$3,078	$242,264
271	$732	$2,347	$3,078	$239,918
272	$725	$2,354	$3,078	$237,564
273	$718	$2,361	$3,078	$235,204
274	$711	$2,368	$3,078	$232,836
275	$703	$2,375	$3,078	$230,461
276	$696	$2,382	$3,078	$228,079

第23年供款共

$36,940

第23年利息

$8,823

第23年共還本金

$28,117

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$689	$2,389	$3,078	$225,689
278	$682	$2,397	$3,078	$223,293
279	$675	$2,404	$3,078	$220,889
280	$667	$2,411	$3,078	$218,478
281	$660	$2,418	$3,078	$216,059
282	$653	$2,426	$3,078	$213,634
283	$645	$2,433	$3,078	$211,201
284	$638	$2,440	$3,078	$208,760
285	$631	$2,448	$3,078	$206,313
286	$623	$2,455	$3,078	$203,858
287	$616	$2,463	$3,078	$201,395
288	$608	$2,470	$3,078	$198,925

第24年供款共

$36,940

第24年利息

$7,787

第24年共還本金

$29,154

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$601	$2,477	$3,078	$196,448
290	$593	$2,485	$3,078	$193,963
291	$586	$2,492	$3,078	$191,470
292	$578	$2,500	$3,078	$188,970
293	$571	$2,507	$3,078	$186,463
294	$563	$2,515	$3,078	$183,948
295	$556	$2,523	$3,078	$181,425
296	$548	$2,530	$3,078	$178,895
297	$540	$2,538	$3,078	$176,357
298	$533	$2,546	$3,078	$173,811
299	$525	$2,553	$3,078	$171,258
300	$517	$2,561	$3,078	$168,697

第25年供款共

$36,940

第25年利息

$6,712

第25年共還本金

$30,228

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$510	$2,569	$3,078	$166,128
302	$502	$2,577	$3,078	$163,552
303	$494	$2,584	$3,078	$160,968
304	$486	$2,592	$3,078	$158,375
305	$478	$2,600	$3,078	$155,776
306	$471	$2,608	$3,078	$153,168
307	$463	$2,616	$3,078	$150,552
308	$455	$2,624	$3,078	$147,929
309	$447	$2,631	$3,078	$145,297
310	$439	$2,639	$3,078	$142,658
311	$431	$2,647	$3,078	$140,010
312	$423	$2,655	$3,078	$137,355

第26年供款共

$36,940

第26年利息

$5,598

第26年共還本金

$31,342

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$415	$2,663	$3,078	$134,691
314	$407	$2,671	$3,078	$132,020
315	$399	$2,680	$3,078	$129,340
316	$391	$2,688	$3,078	$126,653
317	$383	$2,696	$3,078	$123,957
318	$374	$2,704	$3,078	$121,253
319	$366	$2,712	$3,078	$118,541
320	$358	$2,720	$3,078	$115,821
321	$350	$2,728	$3,078	$113,092
322	$342	$2,737	$3,078	$110,356
323	$333	$2,745	$3,078	$107,611
324	$325	$2,753	$3,078	$104,857

第27年供款共

$36,940

第27年利息

$4,443

第27年共還本金

$32,497

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$317	$2,762	$3,078	$102,096
326	$308	$2,770	$3,078	$99,326
327	$300	$2,778	$3,078	$96,548
328	$292	$2,787	$3,078	$93,761
329	$283	$2,795	$3,078	$90,966
330	$275	$2,804	$3,078	$88,162
331	$266	$2,812	$3,078	$85,350
332	$258	$2,821	$3,078	$82,530
333	$249	$2,829	$3,078	$79,701
334	$241	$2,838	$3,078	$76,863
335	$232	$2,846	$3,078	$74,017
336	$224	$2,855	$3,078	$71,162

第28年供款共

$36,940

第28年利息

$3,245

第28年共還本金

$33,695

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$215	$2,863	$3,078	$68,299
338	$206	$2,872	$3,078	$65,427
339	$198	$2,881	$3,078	$62,546
340	$189	$2,889	$3,078	$59,657
341	$180	$2,898	$3,078	$56,758
342	$171	$2,907	$3,078	$53,852
343	$163	$2,916	$3,078	$50,936
344	$154	$2,924	$3,078	$48,011
345	$145	$2,933	$3,078	$45,078
346	$136	$2,942	$3,078	$42,136
347	$127	$2,951	$3,078	$39,185
348	$118	$2,960	$3,078	$36,225

第29年供款共

$36,940

第29年利息

$2,003

第29年共還本金

$34,937

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$109	$2,969	$3,078	$33,256
350	$100	$2,978	$3,078	$30,278
351	$91	$2,987	$3,078	$27,291
352	$82	$2,996	$3,078	$24,295
353	$73	$3,005	$3,078	$21,290
354	$64	$3,014	$3,078	$18,276
355	$55	$3,023	$3,078	$15,253
356	$46	$3,032	$3,078	$12,221
357	$37	$3,041	$3,078	$9,180
358	$28	$3,051	$3,078	$6,129
359	$19	$3,060	$3,078	$3,069
360	$9	$3,069	$3,078	$0

第30年供款共

$36,940

第30年利息

$715

第30年共還本金

$36,225

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$8,763,205

Disclaimer

Recommended properties

Mort. Insurance
info