Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$171,000

Single financed $780 , in total HK$171,000

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$13,000,553

Monthly Payment
$31,974

Down Payment

$1,160,000

Total Loan

$7,011,000

Total int. paid

$4,499,553

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$1,490,000

Base on DTI ratio

$63,948

Budget of property purchase

HK$1,490,000

Down Payment

$1,160,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$171,000

Min. Monthly Income Requirement

Base on DTI ratio

$63,948

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 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 SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

512 ft²

@14,258

GFA

683 ft²

@10,688

local_fire_department HIT

Sale$7.3 M

512 ft²

@14,258

GFA

683 ft²

@10,688

Sale$7.3 M

local_fire_department HIT

Ma On Shan MOUNTAIN SHORE BLK 04

thumb_up

MOUNTAIN SHORE

653 ft²

@12,098

GFA

827 ft²

@9,553

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$7.9 M

653 ft²

@12,098

GFA

827 ft²

@9,553

Sale$7.9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

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

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

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

414 ft²

@16,908

GFA

549 ft²

@12,750

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

414 ft²

@16,908

GFA

549 ft²

@12,750

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

738 ft²

@11,789

GFA

991 ft²

@8,779

local_offer Good Catch

Sale$8.7 M

738 ft²

@11,789

GFA

991 ft²

@8,779

Sale$8.7 M

local_offer Good Catch

Shatin PICTORIAL

thumb_up

PICTORIAL GDN

739 ft²

@10,690

GFA

1,029 ft²

@7,677

local_fire_department HIT

Sale$7.9 M

739 ft²

@10,690

GFA

1,029 ft²

@7,677

Sale$7.9 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN

thumb_up

Sai Kung Town Low-rise Apartment

525 ft²

@14,286

directions_run Sale hotel_class King local_offer Good Catch

Sale$7.5 M

525 ft²

@14,286

Sale$7.5 M

directions_run Sale hotel_class King local_offer Good Catch

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05

605 ft²

@12,397

GFA

808 ft²

@9,282

local_fire_department HIT

Sale$7.5 M

605 ft²

@12,397

GFA

808 ft²

@9,282

Sale$7.5 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@14,361

real_estate_agent Rare

Sale$8.2 M

571 ft²

@14,361

Sale$8.2 M

real_estate_agent Rare

Sai Kung TAI WAN

thumb_up

TAI WAN GROUND FLOOR WITH SEA VIEW

GFA

700 ft²

@11,857

real_estate_agent Rare

Sale$8.3 M

GFA

700 ft²

@11,857

Sale$8.3 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$41,960	$32,243	$26,423	$22,550
1.500	$43,520	$33,831	$28,040	$24,196
2.000	$45,116	$35,467	$29,716	$25,914
2.500	$46,749	$37,151	$31,453	$27,702
3.000	$48,417	$38,883	$33,247	$29,559
3.500	$50,120	$40,661	$35,099	$31,483
3.625	$50,552	$41,113	$35,570	$31,974
4.000	$51,860	$42,485	$37,007	$33,472
4.500	$53,634	$44,355	$38,969	$35,524
5.000	$55,443	$46,269	$40,986	$37,637
5.500	$57,286	$48,228	$43,054	$39,808
6.000	$59,163	$50,229	$45,172	$42,034

Monthly Payment$31,974

Term

30Year

Loan amount

$7,011,000

Total int. paid

$4,499,553

Total Loan and Interest

$11,510,553

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$21,179	$10,795	$31,974	$7,000,205
2	$21,146	$10,827	$31,974	$6,989,378
3	$21,114	$10,860	$31,974	$6,978,518
4	$21,081	$10,893	$31,974	$6,967,625
5	$21,048	$10,926	$31,974	$6,956,699
6	$21,015	$10,959	$31,974	$6,945,741
7	$20,982	$10,992	$31,974	$6,934,749
8	$20,949	$11,025	$31,974	$6,923,724
9	$20,915	$11,058	$31,974	$6,912,666
10	$20,882	$11,092	$31,974	$6,901,574
11	$20,849	$11,125	$31,974	$6,890,449
12	$20,815	$11,159	$31,974	$6,879,290

第1年供款共

$383,685

第1年利息

$251,975

第1年共還本金

$131,710

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$20,781	$11,193	$31,974	$6,868,097
14	$20,747	$11,226	$31,974	$6,856,871
15	$20,713	$11,260	$31,974	$6,845,610
16	$20,679	$11,294	$31,974	$6,834,316
17	$20,645	$11,328	$31,974	$6,822,988
18	$20,611	$11,363	$31,974	$6,811,625
19	$20,577	$11,397	$31,974	$6,800,228
20	$20,542	$11,431	$31,974	$6,788,797
21	$20,508	$11,466	$31,974	$6,777,331
22	$20,473	$11,501	$31,974	$6,765,830
23	$20,438	$11,535	$31,974	$6,754,295
24	$20,404	$11,570	$31,974	$6,742,725

第2年供款共

$383,685

第2年利息

$247,120

第2年共還本金

$136,565

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$20,369	$11,605	$31,974	$6,731,120
26	$20,334	$11,640	$31,974	$6,719,479
27	$20,298	$11,675	$31,974	$6,707,804
28	$20,263	$11,711	$31,974	$6,696,093
29	$20,228	$11,746	$31,974	$6,684,348
30	$20,192	$11,781	$31,974	$6,672,566
31	$20,157	$11,817	$31,974	$6,660,749
32	$20,121	$11,853	$31,974	$6,648,896
33	$20,085	$11,889	$31,974	$6,637,008
34	$20,049	$11,924	$31,974	$6,625,083
35	$20,013	$11,960	$31,974	$6,613,123
36	$19,977	$11,997	$31,974	$6,601,126

第3年供款共

$383,685

第3年利息

$242,087

第3年共還本金

$141,599

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$19,941	$12,033	$31,974	$6,589,093
38	$19,905	$12,069	$31,974	$6,577,024
39	$19,868	$12,106	$31,974	$6,564,918
40	$19,832	$12,142	$31,974	$6,552,776
41	$19,795	$12,179	$31,974	$6,540,597
42	$19,758	$12,216	$31,974	$6,528,382
43	$19,721	$12,253	$31,974	$6,516,129
44	$19,684	$12,290	$31,974	$6,503,839
45	$19,647	$12,327	$31,974	$6,491,513
46	$19,610	$12,364	$31,974	$6,479,149
47	$19,572	$12,401	$31,974	$6,466,747
48	$19,535	$12,439	$31,974	$6,454,309

第4年供款共

$383,685

第4年利息

$236,867

第4年共還本金

$146,818

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$19,497	$12,476	$31,974	$6,441,832
50	$19,460	$12,514	$31,974	$6,429,318
51	$19,422	$12,552	$31,974	$6,416,766
52	$19,384	$12,590	$31,974	$6,404,176
53	$19,346	$12,628	$31,974	$6,391,549
54	$19,308	$12,666	$31,974	$6,378,883
55	$19,270	$12,704	$31,974	$6,366,178
56	$19,231	$12,743	$31,974	$6,353,436
57	$19,193	$12,781	$31,974	$6,340,655
58	$19,154	$12,820	$31,974	$6,327,835
59	$19,115	$12,858	$31,974	$6,314,977
60	$19,076	$12,897	$31,974	$6,302,079

第5年供款共

$383,685

第5年利息

$231,456

第5年共還本金

$152,229

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$19,038	$12,936	$31,974	$6,289,143
62	$18,998	$12,975	$31,974	$6,276,168
63	$18,959	$13,014	$31,974	$6,263,153
64	$18,920	$13,054	$31,974	$6,250,100
65	$18,881	$13,093	$31,974	$6,237,006
66	$18,841	$13,133	$31,974	$6,223,874
67	$18,801	$13,172	$31,974	$6,210,701
68	$18,761	$13,212	$31,974	$6,197,489
69	$18,722	$13,252	$31,974	$6,184,237
70	$18,682	$13,292	$31,974	$6,170,944
71	$18,641	$13,332	$31,974	$6,157,612
72	$18,601	$13,373	$31,974	$6,144,239

第6年供款共

$383,685

第6年利息

$225,845

第6年共還本金

$157,840

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$18,561	$13,413	$31,974	$6,130,826
74	$18,520	$13,454	$31,974	$6,117,373
75	$18,480	$13,494	$31,974	$6,103,879
76	$18,439	$13,535	$31,974	$6,090,344
77	$18,398	$13,576	$31,974	$6,076,768
78	$18,357	$13,617	$31,974	$6,063,151
79	$18,316	$13,658	$31,974	$6,049,493
80	$18,275	$13,699	$31,974	$6,035,794
81	$18,233	$13,741	$31,974	$6,022,053
82	$18,192	$13,782	$31,974	$6,008,271
83	$18,150	$13,824	$31,974	$5,994,447
84	$18,108	$13,866	$31,974	$5,980,582

第7年供款共

$383,685

第7年利息

$220,027

第7年共還本金

$163,658

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$18,066	$13,907	$31,974	$5,966,674
86	$18,024	$13,949	$31,974	$5,952,725
87	$17,982	$13,992	$31,974	$5,938,733
88	$17,940	$14,034	$31,974	$5,924,699
89	$17,898	$14,076	$31,974	$5,910,623
90	$17,855	$14,119	$31,974	$5,896,504
91	$17,812	$14,161	$31,974	$5,882,343
92	$17,770	$14,204	$31,974	$5,868,139
93	$17,727	$14,247	$31,974	$5,853,892
94	$17,684	$14,290	$31,974	$5,839,602
95	$17,640	$14,333	$31,974	$5,825,268
96	$17,597	$14,377	$31,974	$5,810,892

第8年供款共

$383,685

第8年利息

$213,995

第8年共還本金

$169,690

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$17,554	$14,420	$31,974	$5,796,472
98	$17,510	$14,464	$31,974	$5,782,008
99	$17,466	$14,507	$31,974	$5,767,501
100	$17,423	$14,551	$31,974	$5,752,950
101	$17,379	$14,595	$31,974	$5,738,355
102	$17,335	$14,639	$31,974	$5,723,716
103	$17,290	$14,683	$31,974	$5,709,032
104	$17,246	$14,728	$31,974	$5,694,305
105	$17,202	$14,772	$31,974	$5,679,532
106	$17,157	$14,817	$31,974	$5,664,715
107	$17,112	$14,862	$31,974	$5,649,854
108	$17,067	$14,906	$31,974	$5,634,947

第9年供款共

$383,685

第9年利息

$207,741

第9年共還本金

$175,944

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$17,022	$14,952	$31,974	$5,619,996
110	$16,977	$14,997	$31,974	$5,604,999
111	$16,932	$15,042	$31,974	$5,589,957
112	$16,886	$15,087	$31,974	$5,574,870
113	$16,841	$15,133	$31,974	$5,559,737
114	$16,795	$15,179	$31,974	$5,544,558
115	$16,749	$15,225	$31,974	$5,529,333
116	$16,703	$15,271	$31,974	$5,514,063
117	$16,657	$15,317	$31,974	$5,498,746
118	$16,611	$15,363	$31,974	$5,483,383
119	$16,564	$15,409	$31,974	$5,467,974
120	$16,518	$15,456	$31,974	$5,452,518

第10年供款共

$383,685

第10年利息

$201,256

第10年共還本金

$182,429

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$16,471	$15,503	$31,974	$5,437,015
122	$16,424	$15,549	$31,974	$5,421,466
123	$16,377	$15,596	$31,974	$5,405,870
124	$16,330	$15,644	$31,974	$5,390,226
125	$16,283	$15,691	$31,974	$5,374,535
126	$16,236	$15,738	$31,974	$5,358,797
127	$16,188	$15,786	$31,974	$5,343,011
128	$16,140	$15,833	$31,974	$5,327,178
129	$16,093	$15,881	$31,974	$5,311,297
130	$16,045	$15,929	$31,974	$5,295,367
131	$15,996	$15,977	$31,974	$5,279,390
132	$15,948	$16,026	$31,974	$5,263,364

第11年供款共

$383,685

第11年利息

$194,532

第11年共還本金

$189,153

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$15,900	$16,074	$31,974	$5,247,290
134	$15,851	$16,123	$31,974	$5,231,168
135	$15,802	$16,171	$31,974	$5,214,997
136	$15,754	$16,220	$31,974	$5,198,777
137	$15,705	$16,269	$31,974	$5,182,507
138	$15,655	$16,318	$31,974	$5,166,189
139	$15,606	$16,368	$31,974	$5,149,822
140	$15,557	$16,417	$31,974	$5,133,405
141	$15,507	$16,467	$31,974	$5,116,938
142	$15,457	$16,516	$31,974	$5,100,422
143	$15,408	$16,566	$31,974	$5,083,855
144	$15,357	$16,616	$31,974	$5,067,239

第12年供款共

$383,685

第12年利息

$187,560

第12年共還本金

$196,125

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$15,307	$16,666	$31,974	$5,050,573
146	$15,257	$16,717	$31,974	$5,033,856
147	$15,206	$16,767	$31,974	$5,017,089
148	$15,156	$16,818	$31,974	$5,000,271
149	$15,105	$16,869	$31,974	$4,983,402
150	$15,054	$16,920	$31,974	$4,966,482
151	$15,003	$16,971	$31,974	$4,949,511
152	$14,952	$17,022	$31,974	$4,932,489
153	$14,900	$17,074	$31,974	$4,915,416
154	$14,849	$17,125	$31,974	$4,898,290
155	$14,797	$17,177	$31,974	$4,881,114
156	$14,745	$17,229	$31,974	$4,863,885

第13年供款共

$383,685

第13年利息

$180,331

第13年共還本金

$203,354

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$14,693	$17,281	$31,974	$4,846,604
158	$14,641	$17,333	$31,974	$4,829,271
159	$14,588	$17,385	$31,974	$4,811,886
160	$14,536	$17,438	$31,974	$4,794,448
161	$14,483	$17,491	$31,974	$4,776,957
162	$14,430	$17,543	$31,974	$4,759,414
163	$14,377	$17,596	$31,974	$4,741,818
164	$14,324	$17,650	$31,974	$4,724,168
165	$14,271	$17,703	$31,974	$4,706,465
166	$14,217	$17,756	$31,974	$4,688,709
167	$14,164	$17,810	$31,974	$4,670,899
168	$14,110	$17,864	$31,974	$4,653,035

第14年供款共

$383,685

第14年利息

$172,836

第14年共還本金

$210,850

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$14,056	$17,918	$31,974	$4,635,118
170	$14,002	$17,972	$31,974	$4,617,146
171	$13,948	$18,026	$31,974	$4,599,120
172	$13,893	$18,081	$31,974	$4,581,039
173	$13,839	$18,135	$31,974	$4,562,904
174	$13,784	$18,190	$31,974	$4,544,714
175	$13,729	$18,245	$31,974	$4,526,469
176	$13,674	$18,300	$31,974	$4,508,169
177	$13,618	$18,355	$31,974	$4,489,814
178	$13,563	$18,411	$31,974	$4,471,403
179	$13,507	$18,466	$31,974	$4,452,936
180	$13,452	$18,522	$31,974	$4,434,414

第15年供款共

$383,685

第15年利息

$165,064

第15年共還本金

$218,621

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$13,396	$18,578	$31,974	$4,415,836
182	$13,340	$18,634	$31,974	$4,397,202
183	$13,283	$18,691	$31,974	$4,378,511
184	$13,227	$18,747	$31,974	$4,359,764
185	$13,170	$18,804	$31,974	$4,340,961
186	$13,113	$18,860	$31,974	$4,322,100
187	$13,056	$18,917	$31,974	$4,303,183
188	$12,999	$18,975	$31,974	$4,284,208
189	$12,942	$19,032	$31,974	$4,265,176
190	$12,884	$19,089	$31,974	$4,246,087
191	$12,827	$19,147	$31,974	$4,226,940
192	$12,769	$19,205	$31,974	$4,207,735

第16年供款共

$383,685

第16年利息

$157,006

第16年共還本金

$226,679

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$12,711	$19,263	$31,974	$4,188,472
194	$12,653	$19,321	$31,974	$4,169,151
195	$12,594	$19,379	$31,974	$4,149,772
196	$12,536	$19,438	$31,974	$4,130,334
197	$12,477	$19,497	$31,974	$4,110,837
198	$12,418	$19,556	$31,974	$4,091,281
199	$12,359	$19,615	$31,974	$4,071,667
200	$12,300	$19,674	$31,974	$4,051,993
201	$12,240	$19,733	$31,974	$4,032,259
202	$12,181	$19,793	$31,974	$4,012,466
203	$12,121	$19,853	$31,974	$3,992,614
204	$12,061	$19,913	$31,974	$3,972,701

第17年供款共

$383,685

第17年利息

$148,651

第17年共還本金

$235,034

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$12,001	$19,973	$31,974	$3,952,728
206	$11,941	$20,033	$31,974	$3,932,695
207	$11,880	$20,094	$31,974	$3,912,601
208	$11,819	$20,154	$31,974	$3,892,447
209	$11,758	$20,215	$31,974	$3,872,231
210	$11,697	$20,276	$31,974	$3,851,955
211	$11,636	$20,338	$31,974	$3,831,617
212	$11,575	$20,399	$31,974	$3,811,218
213	$11,513	$20,461	$31,974	$3,790,758
214	$11,451	$20,523	$31,974	$3,770,235
215	$11,389	$20,585	$31,974	$3,749,651
216	$11,327	$20,647	$31,974	$3,729,004

第18年供款共

$383,685

第18年利息

$139,988

第18年共還本金

$243,697

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$11,265	$20,709	$31,974	$3,708,295
218	$11,202	$20,772	$31,974	$3,687,523
219	$11,139	$20,834	$31,974	$3,666,689
220	$11,076	$20,897	$31,974	$3,645,791
221	$11,013	$20,960	$31,974	$3,624,831
222	$10,950	$21,024	$31,974	$3,603,807
223	$10,887	$21,087	$31,974	$3,582,720
224	$10,823	$21,151	$31,974	$3,561,569
225	$10,759	$21,215	$31,974	$3,540,354
226	$10,695	$21,279	$31,974	$3,519,075
227	$10,631	$21,343	$31,974	$3,497,732
228	$10,566	$21,408	$31,974	$3,476,324

第19年供款共

$383,685

第19年利息

$131,006

第19年共還本金

$252,679

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$10,501	$21,472	$31,974	$3,454,852
230	$10,437	$21,537	$31,974	$3,433,315
231	$10,371	$21,602	$31,974	$3,411,713
232	$10,306	$21,668	$31,974	$3,390,045
233	$10,241	$21,733	$31,974	$3,368,312
234	$10,175	$21,799	$31,974	$3,346,513
235	$10,109	$21,864	$31,974	$3,324,649
236	$10,043	$21,931	$31,974	$3,302,718
237	$9,977	$21,997	$31,974	$3,280,722
238	$9,911	$22,063	$31,974	$3,258,658
239	$9,844	$22,130	$31,974	$3,236,528
240	$9,777	$22,197	$31,974	$3,214,332

第20年供款共

$383,685

第20年利息

$121,692

第20年共還本金

$261,993

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$9,710	$22,264	$31,974	$3,192,068
242	$9,643	$22,331	$31,974	$3,169,737
243	$9,575	$22,399	$31,974	$3,147,338
244	$9,508	$22,466	$31,974	$3,124,872
245	$9,440	$22,534	$31,974	$3,102,338
246	$9,372	$22,602	$31,974	$3,079,736
247	$9,303	$22,670	$31,974	$3,057,066
248	$9,235	$22,739	$31,974	$3,034,327
249	$9,166	$22,808	$31,974	$3,011,519
250	$9,097	$22,876	$31,974	$2,988,643
251	$9,028	$22,946	$31,974	$2,965,697
252	$8,959	$23,015	$31,974	$2,942,682

第21年供款共

$383,685

第21年利息

$112,036

第21年共還本金

$271,649

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,889	$23,084	$31,974	$2,919,598
254	$8,820	$23,154	$31,974	$2,896,444
255	$8,750	$23,224	$31,974	$2,873,220
256	$8,680	$23,294	$31,974	$2,849,925
257	$8,609	$23,365	$31,974	$2,826,561
258	$8,539	$23,435	$31,974	$2,803,126
259	$8,468	$23,506	$31,974	$2,779,620
260	$8,397	$23,577	$31,974	$2,756,043
261	$8,326	$23,648	$31,974	$2,732,394
262	$8,254	$23,720	$31,974	$2,708,675
263	$8,182	$23,791	$31,974	$2,684,883
264	$8,111	$23,863	$31,974	$2,661,020

第22年供款共

$383,685

第22年利息

$102,023

第22年共還本金

$281,662

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,038	$23,935	$31,974	$2,637,085
266	$7,966	$24,008	$31,974	$2,613,077
267	$7,894	$24,080	$31,974	$2,588,997
268	$7,821	$24,153	$31,974	$2,564,845
269	$7,748	$24,226	$31,974	$2,540,619
270	$7,675	$24,299	$31,974	$2,516,320
271	$7,601	$24,372	$31,974	$2,491,947
272	$7,528	$24,446	$31,974	$2,467,501
273	$7,454	$24,520	$31,974	$2,442,982
274	$7,380	$24,594	$31,974	$2,418,388
275	$7,306	$24,668	$31,974	$2,393,719
276	$7,231	$24,743	$31,974	$2,368,977

第23年供款共

$383,685

第23年利息

$91,642

第23年共還本金

$292,044

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,156	$24,817	$31,974	$2,344,159
278	$7,081	$24,892	$31,974	$2,319,267
279	$7,006	$24,968	$31,974	$2,294,299
280	$6,931	$25,043	$31,974	$2,269,256
281	$6,855	$25,119	$31,974	$2,244,137
282	$6,779	$25,195	$31,974	$2,218,943
283	$6,703	$25,271	$31,974	$2,193,672
284	$6,627	$25,347	$31,974	$2,168,325
285	$6,550	$25,424	$31,974	$2,142,901
286	$6,473	$25,500	$31,974	$2,117,401
287	$6,396	$25,577	$31,974	$2,091,824
288	$6,319	$25,655	$31,974	$2,066,169

第24年供款共

$383,685

第24年利息

$80,877

第24年共還本金

$302,808

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,242	$25,732	$31,974	$2,040,437
290	$6,164	$25,810	$31,974	$2,014,627
291	$6,086	$25,888	$31,974	$1,988,739
292	$6,008	$25,966	$31,974	$1,962,773
293	$5,929	$26,045	$31,974	$1,936,728
294	$5,851	$26,123	$31,974	$1,910,605
295	$5,772	$26,202	$31,974	$1,884,403
296	$5,692	$26,281	$31,974	$1,858,122
297	$5,613	$26,361	$31,974	$1,831,761
298	$5,533	$26,440	$31,974	$1,805,321
299	$5,454	$26,520	$31,974	$1,778,800
300	$5,373	$26,600	$31,974	$1,752,200

第25年供款共

$383,685

第25年利息

$69,716

第25年共還本金

$313,969

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,293	$26,681	$31,974	$1,725,519
302	$5,213	$26,761	$31,974	$1,698,758
303	$5,132	$26,842	$31,974	$1,671,916
304	$5,051	$26,923	$31,974	$1,644,993
305	$4,969	$27,005	$31,974	$1,617,988
306	$4,888	$27,086	$31,974	$1,590,902
307	$4,806	$27,168	$31,974	$1,563,734
308	$4,724	$27,250	$31,974	$1,536,484
309	$4,641	$27,332	$31,974	$1,509,152
310	$4,559	$27,415	$31,974	$1,481,737
311	$4,476	$27,498	$31,974	$1,454,240
312	$4,393	$27,581	$31,974	$1,426,659

第26年供款共

$383,685

第26年利息

$58,144

第26年共還本金

$325,541

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,310	$27,664	$31,974	$1,398,995
314	$4,226	$27,748	$31,974	$1,371,247
315	$4,142	$27,831	$31,974	$1,343,416
316	$4,058	$27,916	$31,974	$1,315,500
317	$3,974	$28,000	$31,974	$1,287,500
318	$3,889	$28,084	$31,974	$1,259,416
319	$3,804	$28,169	$31,974	$1,231,247
320	$3,719	$28,254	$31,974	$1,202,992
321	$3,634	$28,340	$31,974	$1,174,653
322	$3,548	$28,425	$31,974	$1,146,227
323	$3,463	$28,511	$31,974	$1,117,716
324	$3,376	$28,597	$31,974	$1,089,119

第27年供款共

$383,685

第27年利息

$46,145

第27年共還本金

$337,540

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,290	$28,684	$31,974	$1,060,435
326	$3,203	$28,770	$31,974	$1,031,665
327	$3,116	$28,857	$31,974	$1,002,807
328	$3,029	$28,944	$31,974	$973,863
329	$2,942	$29,032	$31,974	$944,831
330	$2,854	$29,120	$31,974	$915,711
331	$2,766	$29,208	$31,974	$886,504
332	$2,678	$29,296	$31,974	$857,208
333	$2,589	$29,384	$31,974	$827,824
334	$2,501	$29,473	$31,974	$798,351
335	$2,412	$29,562	$31,974	$768,789
336	$2,322	$29,651	$31,974	$739,137

第28年供款共

$383,685

第28年利息

$33,704

第28年共還本金

$349,981

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,233	$29,741	$31,974	$709,396
338	$2,143	$29,831	$31,974	$679,566
339	$2,053	$29,921	$31,974	$649,645
340	$1,962	$30,011	$31,974	$619,633
341	$1,872	$30,102	$31,974	$589,531
342	$1,781	$30,193	$31,974	$559,339
343	$1,690	$30,284	$31,974	$529,055
344	$1,598	$30,376	$31,974	$498,679
345	$1,506	$30,467	$31,974	$468,212
346	$1,414	$30,559	$31,974	$437,652
347	$1,322	$30,652	$31,974	$407,001
348	$1,229	$30,744	$31,974	$376,256

第29年供款共

$383,685

第29年利息

$20,804

第29年共還本金

$362,881

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,137	$30,837	$31,974	$345,419
350	$1,043	$30,930	$31,974	$314,489
351	$950	$31,024	$31,974	$283,465
352	$856	$31,117	$31,974	$252,348
353	$762	$31,211	$31,974	$221,136
354	$668	$31,306	$31,974	$189,830
355	$573	$31,400	$31,974	$158,430
356	$479	$31,495	$31,974	$126,935
357	$383	$31,590	$31,974	$95,345
358	$288	$31,686	$31,974	$63,659
359	$192	$31,781	$31,974	$31,877
360	$96	$31,877	$31,974	$0

第30年供款共

$383,685

第30年利息

$7,429

第30年共還本金

$376,256

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$13,000,553

Disclaimer

Recommended properties

Mort. Insurance
info