Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$180,000

Single financed $821 , in total HK$180,000

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$13,246,371

Monthly Payment
$33,657

Down Payment

$800,000

Total Loan

$7,380,000

Total int. paid

$4,736,371

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$1,130,000

Base on DTI ratio

$67,313

Budget of property purchase

HK$1,130,000

Down Payment

$800,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

$180,000

Min. Monthly Income Requirement

Base on DTI ratio

$67,313

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 THE MEDITERRANEAN

thumb_up

SAI KUNG LOWRISE APARTMENT FOR SALE

666 ft²

@12,733

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$8.48 M

666 ft²

@12,733

Sale$8.48 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@13,178

GFA

781 ft²

@10,883

hotel_class King

Sale$8.5 M

645 ft²

@13,178

GFA

781 ft²

@10,883

Sale$8.5 M

hotel_class King

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@9,119

GFA

1,255 ft²

@6,677

local_fire_department HIT

Sale$8.38 M

919 ft²

@9,119

GFA

1,255 ft²

@6,677

Sale$8.38 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN

thumb_up

THE MEDITERRANEAN

525 ft²

@16,190

local_fire_department HIT

Sale$8.5 M

525 ft²

@16,190

Sale$8.5 M

local_fire_department HIT

Sai Kung TAN CHEUNG

thumb_up

SAI KUNG TOWN GROUND FLOOR WITH NICE DECORATION

GFA

1,200 ft²

@6,567

real_estate_agent Rare local_offer Good Catch

Sale$7.88 M

GFA

1,200 ft²

@6,567

Sale$7.88 M

real_estate_agent Rare local_offer Good Catch

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

Shatin GRANVILLE GDN

thumb_up

GRANVILLE GDN

640 ft²

@11,719

GFA

826 ft²

@9,080

local_fire_department HIT vpn_key Key

Sale$7.5 M

640 ft²

@11,719

GFA

826 ft²

@9,080

Sale$7.5 M

local_fire_department HIT vpn_key Key

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

812 ft²

@9,852

GFA

1,146 ft²

@6,981

local_fire_department HIT directions_run Sale

Sale$8 M

812 ft²

@9,852

GFA

1,146 ft²

@6,981

Sale$8 M

local_fire_department HIT directions_run Sale

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

512 ft²

@15,234

local_fire_department HIT

Sale$7.8 M

512 ft²

@15,234

Sale$7.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

497 ft²

@14,588

GFA

639 ft²

@11,346

local_fire_department HIT

Sale$7.25 M

497 ft²

@14,588

GFA

639 ft²

@11,346

Sale$7.25 M

local_fire_department HIT

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 OCEAN VIEW

thumb_up

OCEAN VIEW

452 ft²

@15,929

GFA

606 ft²

@11,881

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$7.2 M

452 ft²

@15,929

GFA

606 ft²

@11,881

Sale$7.2 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Interest Rate	15Year	20Year	25Year	30Year
1.000	$44,169	$33,940	$27,813	$23,737
1.500	$45,811	$35,612	$29,515	$25,470
2.000	$47,491	$37,334	$31,280	$27,278
2.500	$49,209	$39,107	$33,108	$29,160
3.000	$50,965	$40,929	$34,997	$31,114
3.500	$52,758	$42,801	$36,946	$33,139
3.625	$53,213	$43,277	$37,443	$33,657
4.000	$54,589	$44,721	$38,954	$35,233
4.500	$56,457	$46,690	$41,020	$37,393
5.000	$58,361	$48,705	$43,143	$39,617
5.500	$60,301	$50,766	$45,320	$41,903
6.000	$62,277	$52,873	$47,549	$44,247

Monthly Payment$33,657

Term

30Year

Loan amount

$7,380,000

Total int. paid

$4,736,371

Total Loan and Interest

$12,116,371

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$22,294	$11,363	$33,657	$7,368,637
2	$22,259	$11,397	$33,657	$7,357,240
3	$22,225	$11,432	$33,657	$7,345,808
4	$22,190	$11,466	$33,657	$7,334,342
5	$22,156	$11,501	$33,657	$7,322,842
6	$22,121	$11,536	$33,657	$7,311,306
7	$22,086	$11,570	$33,657	$7,299,736
8	$22,051	$11,605	$33,657	$7,288,130
9	$22,016	$11,640	$33,657	$7,276,490
10	$21,981	$11,676	$33,657	$7,264,814
11	$21,946	$11,711	$33,657	$7,253,104
12	$21,910	$11,746	$33,657	$7,241,358

第1年供款共

$403,879

第1年利息

$265,237

第1年共還本金

$138,642

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$21,875	$11,782	$33,657	$7,229,576
14	$21,839	$11,817	$33,657	$7,217,759
15	$21,804	$11,853	$33,657	$7,205,906
16	$21,768	$11,889	$33,657	$7,194,017
17	$21,732	$11,925	$33,657	$7,182,092
18	$21,696	$11,961	$33,657	$7,170,132
19	$21,660	$11,997	$33,657	$7,158,135
20	$21,624	$12,033	$33,657	$7,146,102
21	$21,587	$12,069	$33,657	$7,134,032
22	$21,551	$12,106	$33,657	$7,121,926
23	$21,514	$12,142	$33,657	$7,109,784
24	$21,477	$12,179	$33,657	$7,097,605

第2年供款共

$403,879

第2年利息

$260,126

第2年共還本金

$143,753

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$21,441	$12,216	$33,657	$7,085,389
26	$21,404	$12,253	$33,657	$7,073,136
27	$21,367	$12,290	$33,657	$7,060,846
28	$21,330	$12,327	$33,657	$7,048,519
29	$21,292	$12,364	$33,657	$7,036,155
30	$21,255	$12,402	$33,657	$7,023,754
31	$21,218	$12,439	$33,657	$7,011,315
32	$21,180	$12,477	$33,657	$6,998,838
33	$21,142	$12,514	$33,657	$6,986,324
34	$21,105	$12,552	$33,657	$6,973,772
35	$21,067	$12,590	$33,657	$6,961,182
36	$21,029	$12,628	$33,657	$6,948,554

第3年供款共

$403,879

第3年利息

$254,828

第3年共還本金

$149,051

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$20,990	$12,666	$33,657	$6,935,888
38	$20,952	$12,704	$33,657	$6,923,183
39	$20,914	$12,743	$33,657	$6,910,440
40	$20,875	$12,781	$33,657	$6,897,659
41	$20,837	$12,820	$33,657	$6,884,839
42	$20,798	$12,859	$33,657	$6,871,981
43	$20,759	$12,897	$33,657	$6,859,083
44	$20,720	$12,936	$33,657	$6,846,147
45	$20,681	$12,976	$33,657	$6,833,171
46	$20,642	$13,015	$33,657	$6,820,156
47	$20,603	$13,054	$33,657	$6,807,102
48	$20,563	$13,093	$33,657	$6,794,009

第4年供款共

$403,879

第4年利息

$249,334

第4年共還本金

$154,545

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$20,524	$13,133	$33,657	$6,780,876
50	$20,484	$13,173	$33,657	$6,767,703
51	$20,444	$13,212	$33,657	$6,754,491
52	$20,404	$13,252	$33,657	$6,741,238
53	$20,364	$13,292	$33,657	$6,727,946
54	$20,324	$13,333	$33,657	$6,714,613
55	$20,284	$13,373	$33,657	$6,701,241
56	$20,243	$13,413	$33,657	$6,687,827
57	$20,203	$13,454	$33,657	$6,674,373
58	$20,162	$13,494	$33,657	$6,660,879
59	$20,121	$13,535	$33,657	$6,647,344
60	$20,081	$13,576	$33,657	$6,633,768

第5年供款共

$403,879

第5年利息

$243,638

第5年共還本金

$160,241

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$20,040	$13,617	$33,657	$6,620,151
62	$19,998	$13,658	$33,657	$6,606,493
63	$19,957	$13,699	$33,657	$6,592,793
64	$19,916	$13,741	$33,657	$6,579,052
65	$19,874	$13,782	$33,657	$6,565,270
66	$19,833	$13,824	$33,657	$6,551,446
67	$19,791	$13,866	$33,657	$6,537,580
68	$19,749	$13,908	$33,657	$6,523,672
69	$19,707	$13,950	$33,657	$6,509,723
70	$19,665	$13,992	$33,657	$6,495,731
71	$19,623	$14,034	$33,657	$6,481,697
72	$19,580	$14,076	$33,657	$6,467,620

第6年供款共

$403,879

第6年利息

$237,732

第6年共還本金

$166,147

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$19,538	$14,119	$33,657	$6,453,501
74	$19,495	$14,162	$33,657	$6,439,340
75	$19,452	$14,204	$33,657	$6,425,135
76	$19,409	$14,247	$33,657	$6,410,888
77	$19,366	$14,290	$33,657	$6,396,598
78	$19,323	$14,334	$33,657	$6,382,264
79	$19,280	$14,377	$33,657	$6,367,887
80	$19,236	$14,420	$33,657	$6,353,467
81	$19,193	$14,464	$33,657	$6,339,003
82	$19,149	$14,508	$33,657	$6,324,496
83	$19,105	$14,551	$33,657	$6,309,944
84	$19,061	$14,595	$33,657	$6,295,349

第7年供款共

$403,879

第7年利息

$231,608

第7年共還本金

$172,271

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$19,017	$14,639	$33,657	$6,280,710
86	$18,973	$14,684	$33,657	$6,266,026
87	$18,929	$14,728	$33,657	$6,251,298
88	$18,884	$14,772	$33,657	$6,236,526
89	$18,840	$14,817	$33,657	$6,221,709
90	$18,795	$14,862	$33,657	$6,206,847
91	$18,750	$14,907	$33,657	$6,191,940
92	$18,705	$14,952	$33,657	$6,176,988
93	$18,660	$14,997	$33,657	$6,161,991
94	$18,614	$15,042	$33,657	$6,146,949
95	$18,569	$15,088	$33,657	$6,131,861
96	$18,523	$15,133	$33,657	$6,116,728

第8年供款共

$403,879

第8年利息

$225,258

第8年共還本金

$178,621

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$18,478	$15,179	$33,657	$6,101,549
98	$18,432	$15,225	$33,657	$6,086,324
99	$18,386	$15,271	$33,657	$6,071,054
100	$18,340	$15,317	$33,657	$6,055,737
101	$18,293	$15,363	$33,657	$6,040,373
102	$18,247	$15,410	$33,657	$6,024,964
103	$18,200	$15,456	$33,657	$6,009,508
104	$18,154	$15,503	$33,657	$5,994,005
105	$18,107	$15,550	$33,657	$5,978,455
106	$18,060	$15,597	$33,657	$5,962,858
107	$18,013	$15,644	$33,657	$5,947,215
108	$17,966	$15,691	$33,657	$5,931,524

第9年供款共

$403,879

第9年利息

$218,674

第9年共還本金

$185,205

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$17,918	$15,738	$33,657	$5,915,785
110	$17,871	$15,786	$33,657	$5,899,999
111	$17,823	$15,834	$33,657	$5,884,165
112	$17,775	$15,882	$33,657	$5,868,284
113	$17,727	$15,929	$33,657	$5,852,354
114	$17,679	$15,978	$33,657	$5,836,377
115	$17,631	$16,026	$33,657	$5,820,351
116	$17,582	$16,074	$33,657	$5,804,277
117	$17,534	$16,123	$33,657	$5,788,154
118	$17,485	$16,172	$33,657	$5,771,982
119	$17,436	$16,220	$33,657	$5,755,762
120	$17,387	$16,269	$33,657	$5,739,493

第10年供款共

$403,879

第10年利息

$211,848

第10年共還本金

$192,031

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$17,338	$16,319	$33,657	$5,723,174
122	$17,289	$16,368	$33,657	$5,706,806
123	$17,239	$16,417	$33,657	$5,690,389
124	$17,190	$16,467	$33,657	$5,673,922
125	$17,140	$16,517	$33,657	$5,657,405
126	$17,090	$16,567	$33,657	$5,640,839
127	$17,040	$16,617	$33,657	$5,624,222
128	$16,990	$16,667	$33,657	$5,607,556
129	$16,939	$16,717	$33,657	$5,590,839
130	$16,889	$16,768	$33,657	$5,574,071
131	$16,838	$16,818	$33,657	$5,557,253
132	$16,788	$16,869	$33,657	$5,540,384

第11年供款共

$403,879

第11年利息

$204,770

第11年共還本金

$199,109

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$16,737	$16,920	$33,657	$5,523,464
134	$16,685	$16,971	$33,657	$5,506,493
135	$16,634	$17,022	$33,657	$5,489,470
136	$16,583	$17,074	$33,657	$5,472,396
137	$16,531	$17,125	$33,657	$5,455,271
138	$16,479	$17,177	$33,657	$5,438,094
139	$16,428	$17,229	$33,657	$5,420,865
140	$16,376	$17,281	$33,657	$5,403,584
141	$16,323	$17,333	$33,657	$5,386,250
142	$16,271	$17,386	$33,657	$5,368,865
143	$16,218	$17,438	$33,657	$5,351,427
144	$16,166	$17,491	$33,657	$5,333,936

第12年供款共

$403,879

第12年利息

$197,431

第12年共還本金

$206,448

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$16,113	$17,544	$33,657	$5,316,392
146	$16,060	$17,597	$33,657	$5,298,796
147	$16,007	$17,650	$33,657	$5,281,146
148	$15,953	$17,703	$33,657	$5,263,443
149	$15,900	$17,757	$33,657	$5,245,686
150	$15,846	$17,810	$33,657	$5,227,876
151	$15,793	$17,864	$33,657	$5,210,012
152	$15,739	$17,918	$33,657	$5,192,094
153	$15,684	$17,972	$33,657	$5,174,122
154	$15,630	$18,026	$33,657	$5,156,095
155	$15,576	$18,081	$33,657	$5,138,014
156	$15,521	$18,136	$33,657	$5,119,879

第13年供款共

$403,879

第13年利息

$189,822

第13年共還本金

$214,057

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$15,466	$18,190	$33,657	$5,101,689
158	$15,411	$18,245	$33,657	$5,083,443
159	$15,356	$18,300	$33,657	$5,065,143
160	$15,301	$18,356	$33,657	$5,046,787
161	$15,246	$18,411	$33,657	$5,028,376
162	$15,190	$18,467	$33,657	$5,009,910
163	$15,134	$18,522	$33,657	$4,991,387
164	$15,078	$18,578	$33,657	$4,972,809
165	$15,022	$18,635	$33,657	$4,954,174
166	$14,966	$18,691	$33,657	$4,935,483
167	$14,909	$18,747	$33,657	$4,916,736
168	$14,853	$18,804	$33,657	$4,897,932

第14年供款共

$403,879

第14年利息

$181,932

第14年共還本金

$221,947

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$14,796	$18,861	$33,657	$4,879,071
170	$14,739	$18,918	$33,657	$4,860,153
171	$14,682	$18,975	$33,657	$4,841,179
172	$14,624	$19,032	$33,657	$4,822,146
173	$14,567	$19,090	$33,657	$4,803,057
174	$14,509	$19,147	$33,657	$4,783,909
175	$14,451	$19,205	$33,657	$4,764,704
176	$14,393	$19,263	$33,657	$4,745,441
177	$14,335	$19,321	$33,657	$4,726,120
178	$14,277	$19,380	$33,657	$4,706,740
179	$14,218	$19,438	$33,657	$4,687,302
180	$14,160	$19,497	$33,657	$4,667,804

第15年供款共

$403,879

第15年利息

$173,752

第15年共還本金

$230,127

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$14,101	$19,556	$33,657	$4,648,249
182	$14,042	$19,615	$33,657	$4,628,634
183	$13,982	$19,674	$33,657	$4,608,959
184	$13,923	$19,734	$33,657	$4,589,226
185	$13,863	$19,793	$33,657	$4,569,432
186	$13,803	$19,853	$33,657	$4,549,579
187	$13,744	$19,913	$33,657	$4,529,666
188	$13,683	$19,973	$33,657	$4,509,693
189	$13,623	$20,034	$33,657	$4,489,659
190	$13,563	$20,094	$33,657	$4,469,565
191	$13,502	$20,155	$33,657	$4,449,411
192	$13,441	$20,216	$33,657	$4,429,195

第16年供款共

$403,879

第16年利息

$165,269

第16年共還本金

$238,610

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$13,380	$20,277	$33,657	$4,408,918
194	$13,319	$20,338	$33,657	$4,388,580
195	$13,257	$20,399	$33,657	$4,368,181
196	$13,196	$20,461	$33,657	$4,347,720
197	$13,134	$20,523	$33,657	$4,327,197
198	$13,072	$20,585	$33,657	$4,306,612
199	$13,010	$20,647	$33,657	$4,285,965
200	$12,947	$20,709	$33,657	$4,265,256
201	$12,885	$20,772	$33,657	$4,244,484
202	$12,822	$20,835	$33,657	$4,223,649
203	$12,759	$20,898	$33,657	$4,202,751
204	$12,696	$20,961	$33,657	$4,181,790

第17年供款共

$403,879

第17年利息

$156,475

第17年共還本金

$247,404

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$12,632	$21,024	$33,657	$4,160,766
206	$12,569	$21,088	$33,657	$4,139,679
207	$12,505	$21,151	$33,657	$4,118,527
208	$12,441	$21,215	$33,657	$4,097,312
209	$12,377	$21,279	$33,657	$4,076,033
210	$12,313	$21,344	$33,657	$4,054,689
211	$12,249	$21,408	$33,657	$4,033,281
212	$12,184	$21,473	$33,657	$4,011,809
213	$12,119	$21,538	$33,657	$3,990,271
214	$12,054	$21,603	$33,657	$3,968,668
215	$11,989	$21,668	$33,657	$3,947,001
216	$11,923	$21,733	$33,657	$3,925,267

第18年供款共

$403,879

第18年利息

$147,356

第18年共還本金

$256,523

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$11,858	$21,799	$33,657	$3,903,468
218	$11,792	$21,865	$33,657	$3,881,603
219	$11,726	$21,931	$33,657	$3,859,672
220	$11,659	$21,997	$33,657	$3,837,675
221	$11,593	$22,064	$33,657	$3,815,612
222	$11,526	$22,130	$33,657	$3,793,481
223	$11,459	$22,197	$33,657	$3,771,284
224	$11,392	$22,264	$33,657	$3,749,020
225	$11,325	$22,331	$33,657	$3,726,689
226	$11,258	$22,399	$33,657	$3,704,290
227	$11,190	$22,467	$33,657	$3,681,823
228	$11,122	$22,534	$33,657	$3,659,289

第19年供款共

$403,879

第19年利息

$137,901

第19年共還本金

$265,978

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$11,054	$22,602	$33,657	$3,636,686
230	$10,986	$22,671	$33,657	$3,614,016
231	$10,917	$22,739	$33,657	$3,591,276
232	$10,849	$22,808	$33,657	$3,568,468
233	$10,780	$22,877	$33,657	$3,545,592
234	$10,711	$22,946	$33,657	$3,522,646
235	$10,641	$23,015	$33,657	$3,499,630
236	$10,572	$23,085	$33,657	$3,476,546
237	$10,502	$23,155	$33,657	$3,453,391
238	$10,432	$23,224	$33,657	$3,430,167
239	$10,362	$23,295	$33,657	$3,406,872
240	$10,292	$23,365	$33,657	$3,383,507

第20年供款共

$403,879

第20年利息

$128,097

第20年共還本金

$275,782

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$10,221	$23,436	$33,657	$3,360,071
242	$10,150	$23,506	$33,657	$3,336,565
243	$10,079	$23,577	$33,657	$3,312,988
244	$10,008	$23,649	$33,657	$3,289,339
245	$9,937	$23,720	$33,657	$3,265,619
246	$9,865	$23,792	$33,657	$3,241,827
247	$9,793	$23,864	$33,657	$3,217,964
248	$9,721	$23,936	$33,657	$3,194,028
249	$9,649	$24,008	$33,657	$3,170,020
250	$9,576	$24,080	$33,657	$3,145,940
251	$9,503	$24,153	$33,657	$3,121,786
252	$9,430	$24,226	$33,657	$3,097,560

第21年供款共

$403,879

第21年利息

$117,932

第21年共還本金

$285,947

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$9,357	$24,299	$33,657	$3,073,261
254	$9,284	$24,373	$33,657	$3,048,888
255	$9,210	$24,446	$33,657	$3,024,442
256	$9,136	$24,520	$33,657	$2,999,921
257	$9,062	$24,594	$33,657	$2,975,327
258	$8,988	$24,669	$33,657	$2,950,658
259	$8,913	$24,743	$33,657	$2,925,915
260	$8,839	$24,818	$33,657	$2,901,097
261	$8,764	$24,893	$33,657	$2,876,205
262	$8,689	$24,968	$33,657	$2,851,237
263	$8,613	$25,043	$33,657	$2,826,193
264	$8,537	$25,119	$33,657	$2,801,074

第22年供款共

$403,879

第22年利息

$107,393

第22年共還本金

$296,486

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,462	$25,195	$33,657	$2,775,879
266	$8,385	$25,271	$33,657	$2,750,608
267	$8,309	$25,347	$33,657	$2,725,260
268	$8,233	$25,424	$33,657	$2,699,836
269	$8,156	$25,501	$33,657	$2,674,336
270	$8,079	$25,578	$33,657	$2,648,758
271	$8,001	$25,655	$33,657	$2,623,103
272	$7,924	$25,733	$33,657	$2,597,370
273	$7,846	$25,810	$33,657	$2,571,560
274	$7,768	$25,888	$33,657	$2,545,671
275	$7,690	$25,967	$33,657	$2,519,705
276	$7,612	$26,045	$33,657	$2,493,660

第23年供款共

$403,879

第23年利息

$96,465

第23年共還本金

$307,414

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,533	$26,124	$33,657	$2,467,536
278	$7,454	$26,203	$33,657	$2,441,333
279	$7,375	$26,282	$33,657	$2,415,052
280	$7,295	$26,361	$33,657	$2,388,691
281	$7,216	$26,441	$33,657	$2,362,250
282	$7,136	$26,521	$33,657	$2,335,729
283	$7,056	$26,601	$33,657	$2,309,128
284	$6,975	$26,681	$33,657	$2,282,447
285	$6,895	$26,762	$33,657	$2,255,686
286	$6,814	$26,843	$33,657	$2,228,843
287	$6,733	$26,924	$33,657	$2,201,920
288	$6,652	$27,005	$33,657	$2,174,915

第24年供款共

$403,879

第24年利息

$85,134

第24年共還本金

$318,745

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,570	$27,087	$33,657	$2,147,828
290	$6,488	$27,168	$33,657	$2,120,660
291	$6,406	$27,250	$33,657	$2,093,409
292	$6,324	$27,333	$33,657	$2,066,077
293	$6,241	$27,415	$33,657	$2,038,661
294	$6,158	$27,498	$33,657	$2,011,163
295	$6,075	$27,581	$33,657	$1,983,582
296	$5,992	$27,665	$33,657	$1,955,917
297	$5,909	$27,748	$33,657	$1,928,169
298	$5,825	$27,832	$33,657	$1,900,337
299	$5,741	$27,916	$33,657	$1,872,421
300	$5,656	$28,000	$33,657	$1,844,421

第25年供款共

$403,879

第25年利息

$73,386

第25年共還本金

$330,494

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,572	$28,085	$33,657	$1,816,336
302	$5,487	$28,170	$33,657	$1,788,166
303	$5,402	$28,255	$33,657	$1,759,912
304	$5,316	$28,340	$33,657	$1,731,571
305	$5,231	$28,426	$33,657	$1,703,146
306	$5,145	$28,512	$33,657	$1,674,634
307	$5,059	$28,598	$33,657	$1,646,036
308	$4,972	$28,684	$33,657	$1,617,352
309	$4,886	$28,771	$33,657	$1,588,581
310	$4,799	$28,858	$33,657	$1,559,723
311	$4,712	$28,945	$33,657	$1,530,778
312	$4,624	$29,032	$33,657	$1,501,746

第26年供款共

$403,879

第26年利息

$61,204

第26年共還本金

$342,675

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,537	$29,120	$33,657	$1,472,626
314	$4,449	$29,208	$33,657	$1,443,418
315	$4,360	$29,296	$33,657	$1,414,122
316	$4,272	$29,385	$33,657	$1,384,737
317	$4,183	$29,474	$33,657	$1,355,263
318	$4,094	$29,563	$33,657	$1,325,701
319	$4,005	$29,652	$33,657	$1,296,049
320	$3,915	$29,741	$33,657	$1,266,308
321	$3,825	$29,831	$33,657	$1,236,476
322	$3,735	$29,921	$33,657	$1,206,555
323	$3,645	$30,012	$33,657	$1,176,543
324	$3,554	$30,102	$33,657	$1,146,441

第27年供款共

$403,879

第27年利息

$48,574

第27年共還本金

$355,305

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,463	$30,193	$33,657	$1,116,247
326	$3,372	$30,285	$33,657	$1,085,963
327	$3,281	$30,376	$33,657	$1,055,587
328	$3,189	$30,468	$33,657	$1,025,119
329	$3,097	$30,560	$33,657	$994,559
330	$3,004	$30,652	$33,657	$963,907
331	$2,912	$30,745	$33,657	$933,162
332	$2,819	$30,838	$33,657	$902,324
333	$2,726	$30,931	$33,657	$871,394
334	$2,632	$31,024	$33,657	$840,369
335	$2,539	$31,118	$33,657	$809,251
336	$2,445	$31,212	$33,657	$778,039

第28年供款共

$403,879

第28年利息

$35,478

第28年共還本金

$368,401

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,350	$31,306	$33,657	$746,733
338	$2,256	$31,401	$33,657	$715,332
339	$2,161	$31,496	$33,657	$683,837
340	$2,066	$31,591	$33,657	$652,246
341	$1,970	$31,686	$33,657	$620,559
342	$1,875	$31,782	$33,657	$588,777
343	$1,779	$31,878	$33,657	$556,899
344	$1,682	$31,974	$33,657	$524,925
345	$1,586	$32,071	$33,657	$492,854
346	$1,489	$32,168	$33,657	$460,687
347	$1,392	$32,265	$33,657	$428,422
348	$1,294	$32,362	$33,657	$396,059

第29年供款共

$403,879

第29年利息

$21,899

第29年共還本金

$381,980

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,196	$32,460	$33,657	$363,599
350	$1,098	$32,558	$33,657	$331,041
351	$1,000	$32,657	$33,657	$298,384
352	$901	$32,755	$33,657	$265,629
353	$802	$32,854	$33,657	$232,775
354	$703	$32,953	$33,657	$199,822
355	$604	$33,053	$33,657	$166,769
356	$504	$33,153	$33,657	$133,616
357	$404	$33,253	$33,657	$100,363
358	$303	$33,353	$33,657	$67,009
359	$202	$33,454	$33,657	$33,555
360	$101	$33,555	$33,657	$0

第30年供款共

$403,879

第30年利息

$7,820

第30年共還本金

$396,059

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$13,246,371

Disclaimer

Recommended properties

Mort. Insurance
info