Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$177,300

Single financed $809 , in total HK$177,300

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$13,172,626

Monthly Payment
$33,152

Down Payment

$908,000

Total Loan

$7,269,300

Total int. paid

$4,665,326

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$1,238,000

Base on DTI ratio

$66,303

Budget of property purchase

HK$1,238,000

Down Payment

$908,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$177,300

Min. Monthly Income Requirement

Base on DTI ratio

$66,303

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

Pak Shek Kok PROVIDENCE BAY

thumb_up

TAI PO PROVIDENCE BAY

653 ft²

@11,485

GFA

832 ft²

@9,014

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

653 ft²

@11,485

GFA

832 ft²

@9,014

Sale$7.5 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 19

496 ft²

@14,415

local_fire_department HIT

Sale$7.15 M

496 ft²

@14,415

Sale$7.15 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@12,879

GFA

819 ft²

@10,379

local_fire_department HIT

Sale$8.5 M

660 ft²

@12,879

GFA

819 ft²

@10,379

Sale$8.5 M

local_fire_department HIT

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@12,797

GFA

718 ft²

@9,749

real_estate_agent Rare verified 首置必買

Sale$7 M

547 ft²

@12,797

GFA

718 ft²

@9,749

Sale$7 M

real_estate_agent Rare verified 首置必買

KOL VR

Ma On Shan MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02

634 ft²

@13,407

GFA

848 ft²

@10,024

real_estate_agent Rare hotel_class King vpn_key Key

Sale$8.5 M

634 ft²

@13,407

GFA

848 ft²

@10,024

Sale$8.5 M

real_estate_agent Rare hotel_class King vpn_key Key

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 LAKE SILVER

thumb_up

LAKE SILVER TWR 06

615 ft²

@13,333

GFA

805 ft²

@10,186

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.2 M

615 ft²

@13,333

GFA

805 ft²

@10,186

Sale$8.2 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21 (Rented)

511 ft²

@15,656

verified 首置必買

Sale$8 M

511 ft²

@15,656

Sale$8 M

verified 首置必買

KOL VR

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@17,222

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Sale$8.68 M

504 ft²

@17,222

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,432

GFA

906 ft²

@9,249

vpn_key Key flight_takeoff 移民急讓

Sale$8.38 M

733 ft²

@11,432

GFA

906 ft²

@9,249

Sale$8.38 M

vpn_key Key flight_takeoff 移民急讓

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan ST BARTHS PH 01 SANDALWOOD COURT TWR 01

thumb_up

ST BARTHS PH 01 SANDALWOOD COURT TWR 01

382 ft²

@18,325

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$7 M

382 ft²

@18,325

Sale$7 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$43,506	$33,431	$27,396	$23,381
1.500	$45,124	$35,078	$29,073	$25,088
2.000	$46,779	$36,774	$30,811	$26,869
2.500	$48,471	$38,520	$32,611	$28,723
3.000	$50,200	$40,315	$34,472	$30,648
3.500	$51,967	$42,159	$36,392	$32,642
3.625	$52,414	$42,627	$36,881	$33,152
4.000	$53,770	$44,051	$38,370	$34,705
4.500	$55,610	$45,989	$40,405	$36,832
5.000	$57,485	$47,974	$42,496	$39,023
5.500	$59,396	$50,005	$44,640	$41,274
6.000	$61,342	$52,080	$46,836	$43,583

Monthly Payment$33,152

Term

30Year

Loan amount

$7,269,300

Total int. paid

$4,665,326

Total Loan and Interest

$11,934,626

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$21,959	$11,192	$33,152	$7,258,108
2	$21,926	$11,226	$33,152	$7,246,881
3	$21,892	$11,260	$33,152	$7,235,621
4	$21,858	$11,294	$33,152	$7,224,327
5	$21,823	$11,328	$33,152	$7,212,999
6	$21,789	$11,362	$33,152	$7,201,636
7	$21,755	$11,397	$33,152	$7,190,240
8	$21,721	$11,431	$33,152	$7,178,808
9	$21,686	$11,466	$33,152	$7,167,343
10	$21,651	$11,500	$33,152	$7,155,842
11	$21,617	$11,535	$33,152	$7,144,307
12	$21,582	$11,570	$33,152	$7,132,737

第1年供款共

$397,821

第1年利息

$261,258

第1年共還本金

$136,563

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$21,547	$11,605	$33,152	$7,121,132
14	$21,512	$11,640	$33,152	$7,109,492
15	$21,477	$11,675	$33,152	$7,097,817
16	$21,441	$11,710	$33,152	$7,086,107
17	$21,406	$11,746	$33,152	$7,074,361
18	$21,370	$11,781	$33,152	$7,062,580
19	$21,335	$11,817	$33,152	$7,050,763
20	$21,299	$11,853	$33,152	$7,038,910
21	$21,263	$11,888	$33,152	$7,027,022
22	$21,227	$11,924	$33,152	$7,015,098
23	$21,191	$11,960	$33,152	$7,003,137
24	$21,155	$11,996	$33,152	$6,991,141

第2年供款共

$397,821

第2年利息

$256,225

第2年共還本金

$141,596

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$21,119	$12,033	$33,152	$6,979,108
26	$21,083	$12,069	$33,152	$6,967,039
27	$21,046	$12,105	$33,152	$6,954,934
28	$21,010	$12,142	$33,152	$6,942,792
29	$20,973	$12,179	$33,152	$6,930,613
30	$20,936	$12,216	$33,152	$6,918,397
31	$20,899	$12,252	$33,152	$6,906,145
32	$20,862	$12,289	$33,152	$6,893,856
33	$20,825	$12,327	$33,152	$6,881,529
34	$20,788	$12,364	$33,152	$6,869,165
35	$20,751	$12,401	$33,152	$6,856,764
36	$20,713	$12,439	$33,152	$6,844,326

第3年供款共

$397,821

第3年利息

$251,006

第3年共還本金

$146,815

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$20,676	$12,476	$33,152	$6,831,849
38	$20,638	$12,514	$33,152	$6,819,336
39	$20,600	$12,552	$33,152	$6,806,784
40	$20,562	$12,590	$33,152	$6,794,194
41	$20,524	$12,628	$33,152	$6,781,567
42	$20,486	$12,666	$33,152	$6,768,901
43	$20,448	$12,704	$33,152	$6,756,197
44	$20,409	$12,742	$33,152	$6,743,454
45	$20,371	$12,781	$33,152	$6,730,674
46	$20,332	$12,819	$33,152	$6,717,854
47	$20,294	$12,858	$33,152	$6,704,996
48	$20,255	$12,897	$33,152	$6,692,099

第4年供款共

$397,821

第4年利息

$245,594

第4年共還本金

$152,227

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$20,216	$12,936	$33,152	$6,679,163
50	$20,177	$12,975	$33,152	$6,666,188
51	$20,137	$13,014	$33,152	$6,653,173
52	$20,098	$13,054	$33,152	$6,640,120
53	$20,059	$13,093	$33,152	$6,627,027
54	$20,019	$13,133	$33,152	$6,613,894
55	$19,979	$13,172	$33,152	$6,600,722
56	$19,940	$13,212	$33,152	$6,587,510
57	$19,900	$13,252	$33,152	$6,574,258
58	$19,860	$13,292	$33,152	$6,560,966
59	$19,820	$13,332	$33,152	$6,547,634
60	$19,779	$13,372	$33,152	$6,534,261

第5年供款共

$397,821

第5年利息

$239,983

第5年共還本金

$157,838

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$19,739	$13,413	$33,152	$6,520,848
62	$19,698	$13,453	$33,152	$6,507,395
63	$19,658	$13,494	$33,152	$6,493,901
64	$19,617	$13,535	$33,152	$6,480,366
65	$19,576	$13,576	$33,152	$6,466,791
66	$19,535	$13,617	$33,152	$6,453,174
67	$19,494	$13,658	$33,152	$6,439,516
68	$19,453	$13,699	$33,152	$6,425,817
69	$19,411	$13,740	$33,152	$6,412,077
70	$19,370	$13,782	$33,152	$6,398,295
71	$19,328	$13,824	$33,152	$6,384,471
72	$19,286	$13,865	$33,152	$6,370,606

第6年供款共

$397,821

第6年利息

$234,166

第6年共還本金

$163,655

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$19,245	$13,907	$33,152	$6,356,699
74	$19,203	$13,949	$33,152	$6,342,750
75	$19,160	$13,991	$33,152	$6,328,758
76	$19,118	$14,034	$33,152	$6,314,725
77	$19,076	$14,076	$33,152	$6,300,649
78	$19,033	$14,119	$33,152	$6,286,530
79	$18,991	$14,161	$33,152	$6,272,369
80	$18,948	$14,204	$33,152	$6,258,165
81	$18,905	$14,247	$33,152	$6,243,918
82	$18,862	$14,290	$33,152	$6,229,628
83	$18,819	$14,333	$33,152	$6,215,295
84	$18,775	$14,376	$33,152	$6,200,919

第7年供款共

$397,821

第7年利息

$228,134

第7年共還本金

$169,687

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$18,732	$14,420	$33,152	$6,186,499
86	$18,688	$14,463	$33,152	$6,172,036
87	$18,645	$14,507	$33,152	$6,157,529
88	$18,601	$14,551	$33,152	$6,142,978
89	$18,557	$14,595	$33,152	$6,128,383
90	$18,513	$14,639	$33,152	$6,113,744
91	$18,469	$14,683	$33,152	$6,099,061
92	$18,424	$14,727	$33,152	$6,084,333
93	$18,380	$14,772	$33,152	$6,069,561
94	$18,335	$14,817	$33,152	$6,054,745
95	$18,290	$14,861	$33,152	$6,039,884
96	$18,245	$14,906	$33,152	$6,024,977

第8年供款共

$397,821

第8年利息

$221,879

第8年共還本金

$175,942

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$18,200	$14,951	$33,152	$6,010,026
98	$18,155	$14,996	$33,152	$5,995,030
99	$18,110	$15,042	$33,152	$5,979,988
100	$18,065	$15,087	$33,152	$5,964,901
101	$18,019	$15,133	$33,152	$5,949,768
102	$17,973	$15,178	$33,152	$5,934,589
103	$17,927	$15,224	$33,152	$5,919,365
104	$17,881	$15,270	$33,152	$5,904,095
105	$17,835	$15,316	$33,152	$5,888,778
106	$17,789	$15,363	$33,152	$5,873,416
107	$17,743	$15,409	$33,152	$5,858,006
108	$17,696	$15,456	$33,152	$5,842,551

第9年供款共

$397,821

第9年利息

$215,394

第9年共還本金

$182,427

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$17,649	$15,502	$33,152	$5,827,048
110	$17,603	$15,549	$33,152	$5,811,499
111	$17,556	$15,596	$33,152	$5,795,903
112	$17,508	$15,643	$33,152	$5,780,260
113	$17,461	$15,691	$33,152	$5,764,569
114	$17,414	$15,738	$33,152	$5,748,831
115	$17,366	$15,785	$33,152	$5,733,046
116	$17,319	$15,833	$33,152	$5,717,213
117	$17,271	$15,881	$33,152	$5,701,332
118	$17,223	$15,929	$33,152	$5,685,403
119	$17,175	$15,977	$33,152	$5,669,426
120	$17,126	$16,025	$33,152	$5,653,400

第10年供款共

$397,821

第10年利息

$208,670

第10年共還本金

$189,151

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$17,078	$16,074	$33,152	$5,637,326
122	$17,029	$16,122	$33,152	$5,621,204
123	$16,981	$16,171	$33,152	$5,605,033
124	$16,932	$16,220	$33,152	$5,588,813
125	$16,883	$16,269	$33,152	$5,572,544
126	$16,834	$16,318	$33,152	$5,556,226
127	$16,784	$16,367	$33,152	$5,539,859
128	$16,735	$16,417	$33,152	$5,523,442
129	$16,685	$16,466	$33,152	$5,506,976
130	$16,636	$16,516	$33,152	$5,490,460
131	$16,586	$16,566	$33,152	$5,473,894
132	$16,536	$16,616	$33,152	$5,457,278

第11年供款共

$397,821

第11年利息

$201,699

第11年共還本金

$196,122

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$16,486	$16,666	$33,152	$5,440,612
134	$16,435	$16,717	$33,152	$5,423,895
135	$16,385	$16,767	$33,152	$5,407,128
136	$16,334	$16,818	$33,152	$5,390,310
137	$16,283	$16,869	$33,152	$5,373,442
138	$16,232	$16,919	$33,152	$5,356,522
139	$16,181	$16,971	$33,152	$5,339,552
140	$16,130	$17,022	$33,152	$5,322,530
141	$16,078	$17,073	$33,152	$5,305,457
142	$16,027	$17,125	$33,152	$5,288,332
143	$15,975	$17,177	$33,152	$5,271,155
144	$15,923	$17,228	$33,152	$5,253,927

第12年供款共

$397,821

第12年利息

$194,470

第12年共還本金

$203,351

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$15,871	$17,280	$33,152	$5,236,646
146	$15,819	$17,333	$33,152	$5,219,314
147	$15,767	$17,385	$33,152	$5,201,929
148	$15,714	$17,438	$33,152	$5,184,491
149	$15,661	$17,490	$33,152	$5,167,001
150	$15,609	$17,543	$33,152	$5,149,458
151	$15,556	$17,596	$33,152	$5,131,862
152	$15,502	$17,649	$33,152	$5,114,212
153	$15,449	$17,703	$33,152	$5,096,510
154	$15,396	$17,756	$33,152	$5,078,754
155	$15,342	$17,810	$33,152	$5,060,944
156	$15,288	$17,863	$33,152	$5,043,081

第13年供款共

$397,821

第13年利息

$186,975

第13年共還本金

$210,846

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$15,234	$17,917	$33,152	$5,025,163
158	$15,180	$17,972	$33,152	$5,007,192
159	$15,126	$18,026	$33,152	$4,989,166
160	$15,071	$18,080	$33,152	$4,971,086
161	$15,017	$18,135	$33,152	$4,952,951
162	$14,962	$18,190	$33,152	$4,934,761
163	$14,907	$18,245	$33,152	$4,916,516
164	$14,852	$18,300	$33,152	$4,898,216
165	$14,797	$18,355	$33,152	$4,879,861
166	$14,741	$18,410	$33,152	$4,861,451
167	$14,686	$18,466	$33,152	$4,842,985
168	$14,630	$18,522	$33,152	$4,824,463

第14年供款共

$397,821

第14年利息

$179,203

第14年共還本金

$218,618

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$14,574	$18,578	$33,152	$4,805,885
170	$14,518	$18,634	$33,152	$4,787,251
171	$14,461	$18,690	$33,152	$4,768,561
172	$14,405	$18,747	$33,152	$4,749,814
173	$14,348	$18,803	$33,152	$4,731,011
174	$14,292	$18,860	$33,152	$4,712,151
175	$14,235	$18,917	$33,152	$4,693,234
176	$14,177	$18,974	$33,152	$4,674,259
177	$14,120	$19,032	$33,152	$4,655,228
178	$14,063	$19,089	$33,152	$4,636,139
179	$14,005	$19,147	$33,152	$4,616,992
180	$13,947	$19,205	$33,152	$4,597,787

第15年供款共

$397,821

第15年利息

$171,145

第15年共還本金

$226,676

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$13,889	$19,263	$33,152	$4,578,525
182	$13,831	$19,321	$33,152	$4,559,204
183	$13,773	$19,379	$33,152	$4,539,825
184	$13,714	$19,438	$33,152	$4,520,387
185	$13,655	$19,496	$33,152	$4,500,891
186	$13,596	$19,555	$33,152	$4,481,336
187	$13,537	$19,614	$33,152	$4,461,721
188	$13,478	$19,674	$33,152	$4,442,048
189	$13,419	$19,733	$33,152	$4,422,314
190	$13,359	$19,793	$33,152	$4,402,522
191	$13,299	$19,852	$33,152	$4,382,669
192	$13,239	$19,912	$33,152	$4,362,757

第16年供款共

$397,821

第16年利息

$162,790

第16年共還本金

$235,030

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$13,179	$19,973	$33,152	$4,342,784
194	$13,119	$20,033	$33,152	$4,322,751
195	$13,058	$20,093	$33,152	$4,302,658
196	$12,998	$20,154	$33,152	$4,282,504
197	$12,937	$20,215	$33,152	$4,262,289
198	$12,876	$20,276	$33,152	$4,242,013
199	$12,814	$20,337	$33,152	$4,221,675
200	$12,753	$20,399	$33,152	$4,201,277
201	$12,691	$20,460	$33,152	$4,180,816
202	$12,630	$20,522	$33,152	$4,160,294
203	$12,568	$20,584	$33,152	$4,139,710
204	$12,505	$20,646	$33,152	$4,119,064

第17年供款共

$397,821

第17年利息

$154,128

第17年共還本金

$243,693

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$12,443	$20,709	$33,152	$4,098,355
206	$12,380	$20,771	$33,152	$4,077,584
207	$12,318	$20,834	$33,152	$4,056,750
208	$12,255	$20,897	$33,152	$4,035,853
209	$12,192	$20,960	$33,152	$4,014,892
210	$12,128	$21,023	$33,152	$3,993,869
211	$12,065	$21,087	$33,152	$3,972,782
212	$12,001	$21,151	$33,152	$3,951,632
213	$11,937	$21,215	$33,152	$3,930,417
214	$11,873	$21,279	$33,152	$3,909,138
215	$11,809	$21,343	$33,152	$3,887,796
216	$11,744	$21,407	$33,152	$3,866,388

第18年供款共

$397,821

第18年利息

$145,145

第18年共還本金

$252,675

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$11,680	$21,472	$33,152	$3,844,916
218	$11,615	$21,537	$33,152	$3,823,379
219	$11,550	$21,602	$33,152	$3,801,777
220	$11,485	$21,667	$33,152	$3,780,110
221	$11,419	$21,733	$33,152	$3,758,377
222	$11,353	$21,798	$33,152	$3,736,579
223	$11,288	$21,864	$33,152	$3,714,715
224	$11,222	$21,930	$33,152	$3,692,785
225	$11,155	$21,996	$33,152	$3,670,788
226	$11,089	$22,063	$33,152	$3,648,725
227	$11,022	$22,130	$33,152	$3,626,596
228	$10,955	$22,196	$33,152	$3,604,400

第19年供款共

$397,821

第19年利息

$135,832

第19年共還本金

$261,989

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$10,888	$22,263	$33,152	$3,582,136
230	$10,821	$22,331	$33,152	$3,559,805
231	$10,754	$22,398	$33,152	$3,537,407
232	$10,686	$22,466	$33,152	$3,514,941
233	$10,618	$22,534	$33,152	$3,492,408
234	$10,550	$22,602	$33,152	$3,469,806
235	$10,482	$22,670	$33,152	$3,447,136
236	$10,413	$22,739	$33,152	$3,424,397
237	$10,345	$22,807	$33,152	$3,401,590
238	$10,276	$22,876	$33,152	$3,378,714
239	$10,207	$22,945	$33,152	$3,355,769
240	$10,137	$23,015	$33,152	$3,332,754

第20年供款共

$397,821

第20年利息

$126,176

第20年共還本金

$271,645

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$10,068	$23,084	$33,152	$3,309,670
242	$9,998	$23,154	$33,152	$3,286,517
243	$9,928	$23,224	$33,152	$3,263,293
244	$9,858	$23,294	$33,152	$3,239,999
245	$9,787	$23,364	$33,152	$3,216,635
246	$9,717	$23,435	$33,152	$3,193,200
247	$9,646	$23,506	$33,152	$3,169,694
248	$9,575	$23,577	$33,152	$3,146,118
249	$9,504	$23,648	$33,152	$3,122,470
250	$9,432	$23,719	$33,152	$3,098,751
251	$9,361	$23,791	$33,152	$3,074,960
252	$9,289	$23,863	$33,152	$3,051,097

第21年供款共

$397,821

第21年利息

$116,163

第21年共還本金

$281,658

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$9,217	$23,935	$33,152	$3,027,162
254	$9,145	$24,007	$33,152	$3,003,155
255	$9,072	$24,080	$33,152	$2,979,075
256	$8,999	$24,152	$33,152	$2,954,923
257	$8,926	$24,225	$33,152	$2,930,697
258	$8,853	$24,299	$33,152	$2,906,399
259	$8,780	$24,372	$33,152	$2,882,027
260	$8,706	$24,446	$33,152	$2,857,581
261	$8,632	$24,519	$33,152	$2,833,062
262	$8,558	$24,594	$33,152	$2,808,468
263	$8,484	$24,668	$33,152	$2,783,800
264	$8,409	$24,742	$33,152	$2,759,058

第22年供款共

$397,821

第22年利息

$105,782

第22年共還本金

$292,039

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,335	$24,817	$33,152	$2,734,241
266	$8,260	$24,892	$33,152	$2,709,349
267	$8,184	$24,967	$33,152	$2,684,381
268	$8,109	$25,043	$33,152	$2,659,339
269	$8,033	$25,118	$33,152	$2,634,220
270	$7,958	$25,194	$33,152	$2,609,026
271	$7,881	$25,270	$33,152	$2,583,756
272	$7,805	$25,347	$33,152	$2,558,409
273	$7,729	$25,423	$33,152	$2,532,986
274	$7,652	$25,500	$33,152	$2,507,486
275	$7,575	$25,577	$33,152	$2,481,909
276	$7,497	$25,654	$33,152	$2,456,255

第23年供款共

$397,821

第23年利息

$95,018

第23年共還本金

$302,803

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,420	$25,732	$33,152	$2,430,523
278	$7,342	$25,810	$33,152	$2,404,713
279	$7,264	$25,887	$33,152	$2,378,826
280	$7,186	$25,966	$33,152	$2,352,860
281	$7,108	$26,044	$33,152	$2,326,816
282	$7,029	$26,123	$33,152	$2,300,693
283	$6,950	$26,202	$33,152	$2,274,492
284	$6,871	$26,281	$33,152	$2,248,211
285	$6,791	$26,360	$33,152	$2,221,850
286	$6,712	$26,440	$33,152	$2,195,411
287	$6,632	$26,520	$33,152	$2,168,891
288	$6,552	$26,600	$33,152	$2,142,291

第24年供款共

$397,821

第24年利息

$83,857

第24年共還本金

$313,964

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,472	$26,680	$33,152	$2,115,611
290	$6,391	$26,761	$33,152	$2,088,850
291	$6,310	$26,842	$33,152	$2,062,008
292	$6,229	$26,923	$33,152	$2,035,085
293	$6,148	$27,004	$33,152	$2,008,081
294	$6,066	$27,086	$33,152	$1,980,996
295	$5,984	$27,167	$33,152	$1,953,828
296	$5,902	$27,250	$33,152	$1,926,579
297	$5,820	$27,332	$33,152	$1,899,247
298	$5,737	$27,414	$33,152	$1,871,832
299	$5,654	$27,497	$33,152	$1,844,335
300	$5,571	$27,580	$33,152	$1,816,755

第25年供款共

$397,821

第25年利息

$72,285

第25年共還本金

$325,536

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,488	$27,664	$33,152	$1,789,091
302	$5,405	$27,747	$33,152	$1,761,344
303	$5,321	$27,831	$33,152	$1,733,513
304	$5,237	$27,915	$33,152	$1,705,598
305	$5,152	$27,999	$33,152	$1,677,598
306	$5,068	$28,084	$33,152	$1,649,514
307	$4,983	$28,169	$33,152	$1,621,346
308	$4,898	$28,254	$33,152	$1,593,092
309	$4,812	$28,339	$33,152	$1,564,752
310	$4,727	$28,425	$33,152	$1,536,328
311	$4,641	$28,511	$33,152	$1,507,817
312	$4,555	$28,597	$33,152	$1,479,220

第26年供款共

$397,821

第26年利息

$60,286

第26年共還本金

$337,535

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,468	$28,683	$33,152	$1,450,537
314	$4,382	$28,770	$33,152	$1,421,767
315	$4,295	$28,857	$33,152	$1,392,910
316	$4,208	$28,944	$33,152	$1,363,966
317	$4,120	$29,031	$33,152	$1,334,935
318	$4,033	$29,119	$33,152	$1,305,815
319	$3,945	$29,207	$33,152	$1,276,608
320	$3,856	$29,295	$33,152	$1,247,313
321	$3,768	$29,384	$33,152	$1,217,929
322	$3,679	$29,473	$33,152	$1,188,457
323	$3,590	$29,562	$33,152	$1,158,895
324	$3,501	$29,651	$33,152	$1,129,244

第27年供款共

$397,821

第27年利息

$47,845

第27年共還本金

$349,976

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,411	$29,740	$33,152	$1,099,504
326	$3,321	$29,830	$33,152	$1,069,673
327	$3,231	$29,920	$33,152	$1,039,753
328	$3,141	$30,011	$33,152	$1,009,742
329	$3,050	$30,101	$33,152	$979,641
330	$2,959	$30,192	$33,152	$949,448
331	$2,868	$30,284	$33,152	$919,165
332	$2,777	$30,375	$33,152	$888,789
333	$2,685	$30,467	$33,152	$858,323
334	$2,593	$30,559	$33,152	$827,764
335	$2,501	$30,651	$33,152	$797,113
336	$2,408	$30,744	$33,152	$766,369

第28年供款共

$397,821

第28年利息

$34,945

第28年共還本金

$362,875

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,315	$30,837	$33,152	$735,532
338	$2,222	$30,930	$33,152	$704,602
339	$2,128	$31,023	$33,152	$673,579
340	$2,035	$31,117	$33,152	$642,462
341	$1,941	$31,211	$33,152	$611,251
342	$1,846	$31,305	$33,152	$579,946
343	$1,752	$31,400	$33,152	$548,546
344	$1,657	$31,495	$33,152	$517,051
345	$1,562	$31,590	$33,152	$485,462
346	$1,466	$31,685	$33,152	$453,776
347	$1,371	$31,781	$33,152	$421,995
348	$1,275	$31,877	$33,152	$390,118

第29年供款共

$397,821

第29年利息

$21,570

第29年共還本金

$376,250

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,178	$31,973	$33,152	$358,145
350	$1,082	$32,070	$33,152	$326,075
351	$985	$32,167	$33,152	$293,909
352	$888	$32,264	$33,152	$261,645
353	$790	$32,361	$33,152	$229,283
354	$693	$32,459	$33,152	$196,824
355	$595	$32,557	$33,152	$164,267
356	$496	$32,656	$33,152	$131,612
357	$398	$32,754	$33,152	$98,857
358	$299	$32,853	$33,152	$66,004
359	$199	$32,952	$33,152	$33,052
360	$100	$33,052	$33,152	$0

第30年供款共

$397,821

第30年利息

$7,702

第30年共還本金

$390,118

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$13,172,626

Disclaimer

Recommended properties

Mort. Insurance
info