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$8,838,294

Monthly Payment
$3,612

Down Payment

$7,208,000

Total Loan

$792,000

Total int. paid

$508,294

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,538,000

Base on DTI ratio

$7,224

Budget of property purchase

HK$7,538,000

Down Payment

$7,208,000
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

$7,224

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

Ma On Shan OCEANAIRE

thumb_up

OCEANAIRE

772 ft²

@11,658

GFA

1,014 ft²

@8,876

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$9 M

772 ft²

@11,658

GFA

1,014 ft²

@8,876

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

842 ft²

@10,451

GFA

1,190 ft²

@7,395

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$8.8 M

842 ft²

@10,451

GFA

1,190 ft²

@7,395

Sale$8.8 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Shatin THE PAVILIA FARM II TWR 06B

thumb_up

THE PAVILIA FARM II TWR 06B

334 ft²

@23,234

local_fire_department HIT hotel_class King verified 首置必買 pets Pet Friendly

Sale$7.76 M

334 ft²

@23,234

Sale$7.76 M

local_fire_department HIT hotel_class King verified 首置必買 pets Pet Friendly

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

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

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

681 ft²

@11,747

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

681 ft²

@11,747

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@15,927

local_fire_department HIT verified 首置必買

Sale$7.9 M

496 ft²

@15,927

Sale$7.9 M

local_fire_department HIT verified 首置必買

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

788 ft²

@10,787

GFA

977 ft²

@8,700

local_fire_department HIT

Sale$8.5 M

788 ft²

@10,787

GFA

977 ft²

@8,700

Sale$8.5 M

local_fire_department HIT

Ma On Shan VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

575 ft²

@13,043

GFA

743 ft²

@10,094

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$7.5 M

575 ft²

@13,043

GFA

743 ft²

@10,094

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,997

local_fire_department HIT local_offer Good Catch

Sale$8.5 M

654 ft²

@12,997

Sale$8.5 M

local_fire_department HIT local_offer Good Catch

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

634 ft²

@13,407

GFA

868 ft²

@9,793

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.5 M

634 ft²

@13,407

GFA

868 ft²

@9,793

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$4,740	$3,642	$2,985	$2,547
1.500	$4,916	$3,822	$3,167	$2,733
2.000	$5,097	$4,007	$3,357	$2,927
2.500	$5,281	$4,197	$3,553	$3,129
3.000	$5,469	$4,392	$3,756	$3,339
3.500	$5,662	$4,593	$3,965	$3,556
3.625	$5,711	$4,644	$4,018	$3,612
4.000	$5,858	$4,799	$4,180	$3,781
4.500	$6,059	$5,011	$4,402	$4,013
5.000	$6,263	$5,227	$4,630	$4,252
5.500	$6,471	$5,448	$4,864	$4,497
6.000	$6,683	$5,674	$5,103	$4,748

Monthly Payment$3,612

Term

30Year

Loan amount

$792,000

Total int. paid

$508,294

Total Loan and Interest

$1,300,294

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,393	$1,219	$3,612	$790,781
2	$2,389	$1,223	$3,612	$789,557
3	$2,385	$1,227	$3,612	$788,331
4	$2,381	$1,231	$3,612	$787,100
5	$2,378	$1,234	$3,612	$785,866
6	$2,374	$1,238	$3,612	$784,628
7	$2,370	$1,242	$3,612	$783,386
8	$2,366	$1,245	$3,612	$782,141
9	$2,363	$1,249	$3,612	$780,892
10	$2,359	$1,253	$3,612	$779,639
11	$2,355	$1,257	$3,612	$778,382
12	$2,351	$1,261	$3,612	$777,121

第1年供款共

$43,343

第1年利息

$28,464

第1年共還本金

$14,879

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,348	$1,264	$3,612	$775,857
14	$2,344	$1,268	$3,612	$774,589
15	$2,340	$1,272	$3,612	$773,317
16	$2,336	$1,276	$3,612	$772,041
17	$2,332	$1,280	$3,612	$770,761
18	$2,328	$1,284	$3,612	$769,478
19	$2,324	$1,287	$3,612	$768,190
20	$2,321	$1,291	$3,612	$766,899
21	$2,317	$1,295	$3,612	$765,603
22	$2,313	$1,299	$3,612	$764,304
23	$2,309	$1,303	$3,612	$763,001
24	$2,305	$1,307	$3,612	$761,694

第2年供款共

$43,343

第2年利息

$27,916

第2年共還本金

$15,427

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,301	$1,311	$3,612	$760,383
26	$2,297	$1,315	$3,612	$759,068
27	$2,293	$1,319	$3,612	$757,749
28	$2,289	$1,323	$3,612	$756,426
29	$2,285	$1,327	$3,612	$755,100
30	$2,281	$1,331	$3,612	$753,769
31	$2,277	$1,335	$3,612	$752,434
32	$2,273	$1,339	$3,612	$751,095
33	$2,269	$1,343	$3,612	$749,752
34	$2,265	$1,347	$3,612	$748,405
35	$2,261	$1,351	$3,612	$747,054
36	$2,257	$1,355	$3,612	$745,698

第3年供款共

$43,343

第3年利息

$27,347

第3年共還本金

$15,996

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,253	$1,359	$3,612	$744,339
38	$2,249	$1,363	$3,612	$742,976
39	$2,244	$1,368	$3,612	$741,608
40	$2,240	$1,372	$3,612	$740,237
41	$2,236	$1,376	$3,612	$738,861
42	$2,232	$1,380	$3,612	$737,481
43	$2,228	$1,384	$3,612	$736,097
44	$2,224	$1,388	$3,612	$734,708
45	$2,219	$1,392	$3,612	$733,316
46	$2,215	$1,397	$3,612	$731,919
47	$2,211	$1,401	$3,612	$730,518
48	$2,207	$1,405	$3,612	$729,113

第4年供款共

$43,343

第4年利息

$26,758

第4年共還本金

$16,585

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,203	$1,409	$3,612	$727,704
50	$2,198	$1,414	$3,612	$726,290
51	$2,194	$1,418	$3,612	$724,872
52	$2,190	$1,422	$3,612	$723,450
53	$2,185	$1,427	$3,612	$722,023
54	$2,181	$1,431	$3,612	$720,593
55	$2,177	$1,435	$3,612	$719,158
56	$2,172	$1,439	$3,612	$717,718
57	$2,168	$1,444	$3,612	$716,274
58	$2,164	$1,448	$3,612	$714,826
59	$2,159	$1,453	$3,612	$713,373
60	$2,155	$1,457	$3,612	$711,917

第5年供款共

$43,343

第5年利息

$26,147

第5年共還本金

$17,197

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,151	$1,461	$3,612	$710,455
62	$2,146	$1,466	$3,612	$708,989
63	$2,142	$1,470	$3,612	$707,519
64	$2,137	$1,475	$3,612	$706,045
65	$2,133	$1,479	$3,612	$704,566
66	$2,128	$1,484	$3,612	$703,082
67	$2,124	$1,488	$3,612	$701,594
68	$2,119	$1,493	$3,612	$700,101
69	$2,115	$1,497	$3,612	$698,604
70	$2,110	$1,502	$3,612	$697,103
71	$2,106	$1,506	$3,612	$695,597
72	$2,101	$1,511	$3,612	$694,086

第6年供款共

$43,343

第6年利息

$25,513

第6年共還本金

$17,830

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,097	$1,515	$3,612	$692,571
74	$2,092	$1,520	$3,612	$691,051
75	$2,088	$1,524	$3,612	$689,527
76	$2,083	$1,529	$3,612	$687,998
77	$2,078	$1,534	$3,612	$686,464
78	$2,074	$1,538	$3,612	$684,926
79	$2,069	$1,543	$3,612	$683,383
80	$2,064	$1,548	$3,612	$681,835
81	$2,060	$1,552	$3,612	$680,283
82	$2,055	$1,557	$3,612	$678,726
83	$2,050	$1,562	$3,612	$677,165
84	$2,046	$1,566	$3,612	$675,598

第7年供款共

$43,343

第7年利息

$24,855

第7年共還本金

$18,488

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,041	$1,571	$3,612	$674,027
86	$2,036	$1,576	$3,612	$672,452
87	$2,031	$1,581	$3,612	$670,871
88	$2,027	$1,585	$3,612	$669,286
89	$2,022	$1,590	$3,612	$667,696
90	$2,017	$1,595	$3,612	$666,101
91	$2,012	$1,600	$3,612	$664,501
92	$2,007	$1,605	$3,612	$662,896
93	$2,002	$1,609	$3,612	$661,287
94	$1,998	$1,614	$3,612	$659,673
95	$1,993	$1,619	$3,612	$658,053
96	$1,988	$1,624	$3,612	$656,429

第8年供款共

$43,343

第8年利息

$24,174

第8年共還本金

$19,169

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,983	$1,629	$3,612	$654,800
98	$1,978	$1,634	$3,612	$653,167
99	$1,973	$1,639	$3,612	$651,528
100	$1,968	$1,644	$3,612	$649,884
101	$1,963	$1,649	$3,612	$648,235
102	$1,958	$1,654	$3,612	$646,581
103	$1,953	$1,659	$3,612	$644,923
104	$1,948	$1,664	$3,612	$643,259
105	$1,943	$1,669	$3,612	$641,590
106	$1,938	$1,674	$3,612	$639,917
107	$1,933	$1,679	$3,612	$638,238
108	$1,928	$1,684	$3,612	$636,554

第9年供款共

$43,343

第9年利息

$23,467

第9年共還本金

$19,876

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,923	$1,689	$3,612	$634,865
110	$1,918	$1,694	$3,612	$633,171
111	$1,913	$1,699	$3,612	$631,471
112	$1,908	$1,704	$3,612	$629,767
113	$1,902	$1,710	$3,612	$628,058
114	$1,897	$1,715	$3,612	$626,343
115	$1,892	$1,720	$3,612	$624,623
116	$1,887	$1,725	$3,612	$622,898
117	$1,882	$1,730	$3,612	$621,168
118	$1,876	$1,735	$3,612	$619,432
119	$1,871	$1,741	$3,612	$617,692
120	$1,866	$1,746	$3,612	$615,946

第10年供款共

$43,343

第10年利息

$22,735

第10年共還本金

$20,608

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,861	$1,751	$3,612	$614,194
122	$1,855	$1,757	$3,612	$612,438
123	$1,850	$1,762	$3,612	$610,676
124	$1,845	$1,767	$3,612	$608,909
125	$1,839	$1,773	$3,612	$607,136
126	$1,834	$1,778	$3,612	$605,358
127	$1,829	$1,783	$3,612	$603,575
128	$1,823	$1,789	$3,612	$601,786
129	$1,818	$1,794	$3,612	$599,992
130	$1,812	$1,799	$3,612	$598,193
131	$1,807	$1,805	$3,612	$596,388
132	$1,802	$1,810	$3,612	$594,578

第11年供款共

$43,343

第11年利息

$21,975

第11年共還本金

$21,368

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,796	$1,816	$3,612	$592,762
134	$1,791	$1,821	$3,612	$590,941
135	$1,785	$1,827	$3,612	$589,114
136	$1,780	$1,832	$3,612	$587,282
137	$1,774	$1,838	$3,612	$585,444
138	$1,769	$1,843	$3,612	$583,600
139	$1,763	$1,849	$3,612	$581,751
140	$1,757	$1,855	$3,612	$579,897
141	$1,752	$1,860	$3,612	$578,037
142	$1,746	$1,866	$3,612	$576,171
143	$1,741	$1,871	$3,612	$574,299
144	$1,735	$1,877	$3,612	$572,422

第12年供款共

$43,343

第12年利息

$21,188

第12年共還本金

$22,155

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,729	$1,883	$3,612	$570,540
146	$1,724	$1,888	$3,612	$568,651
147	$1,718	$1,894	$3,612	$566,757
148	$1,712	$1,900	$3,612	$564,857
149	$1,706	$1,906	$3,612	$562,952
150	$1,701	$1,911	$3,612	$561,040
151	$1,695	$1,917	$3,612	$559,123
152	$1,689	$1,923	$3,612	$557,200
153	$1,683	$1,929	$3,612	$555,272
154	$1,677	$1,935	$3,612	$553,337
155	$1,672	$1,940	$3,612	$551,397
156	$1,666	$1,946	$3,612	$549,450

第13年供款共

$43,343

第13年利息

$20,371

第13年共還本金

$22,972

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,660	$1,952	$3,612	$547,498
158	$1,654	$1,958	$3,612	$545,540
159	$1,648	$1,964	$3,612	$543,576
160	$1,642	$1,970	$3,612	$541,606
161	$1,636	$1,976	$3,612	$539,631
162	$1,630	$1,982	$3,612	$537,649
163	$1,624	$1,988	$3,612	$535,661
164	$1,618	$1,994	$3,612	$533,667
165	$1,612	$2,000	$3,612	$531,667
166	$1,606	$2,006	$3,612	$529,662
167	$1,600	$2,012	$3,612	$527,650
168	$1,594	$2,018	$3,612	$525,632

第14年供款共

$43,343

第14年利息

$19,524

第14年共還本金

$23,819

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,588	$2,024	$3,612	$523,608
170	$1,582	$2,030	$3,612	$521,577
171	$1,576	$2,036	$3,612	$519,541
172	$1,569	$2,042	$3,612	$517,499
173	$1,563	$2,049	$3,612	$515,450
174	$1,557	$2,055	$3,612	$513,395
175	$1,551	$2,061	$3,612	$511,334
176	$1,545	$2,067	$3,612	$509,267
177	$1,538	$2,074	$3,612	$507,193
178	$1,532	$2,080	$3,612	$505,114
179	$1,526	$2,086	$3,612	$503,027
180	$1,520	$2,092	$3,612	$500,935

第15年供款共

$43,343

第15年利息

$18,647

第15年共還本金

$24,697

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,513	$2,099	$3,612	$498,836
182	$1,507	$2,105	$3,612	$496,731
183	$1,501	$2,111	$3,612	$494,620
184	$1,494	$2,118	$3,612	$492,502
185	$1,488	$2,124	$3,612	$490,378
186	$1,481	$2,131	$3,612	$488,248
187	$1,475	$2,137	$3,612	$486,111
188	$1,468	$2,143	$3,612	$483,967
189	$1,462	$2,150	$3,612	$481,817
190	$1,455	$2,156	$3,612	$479,661
191	$1,449	$2,163	$3,612	$477,498
192	$1,442	$2,169	$3,612	$475,328

第16年供款共

$43,343

第16年利息

$17,736

第16年共還本金

$25,607

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,436	$2,176	$3,612	$473,152
194	$1,429	$2,183	$3,612	$470,970
195	$1,423	$2,189	$3,612	$468,780
196	$1,416	$2,196	$3,612	$466,585
197	$1,409	$2,202	$3,612	$464,382
198	$1,403	$2,209	$3,612	$462,173
199	$1,396	$2,216	$3,612	$459,957
200	$1,389	$2,222	$3,612	$457,735
201	$1,383	$2,229	$3,612	$455,506
202	$1,376	$2,236	$3,612	$453,270
203	$1,369	$2,243	$3,612	$451,027
204	$1,362	$2,249	$3,612	$448,778

第17年供款共

$43,343

第17年利息

$16,792

第17年共還本金

$26,551

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,356	$2,256	$3,612	$446,521
206	$1,349	$2,263	$3,612	$444,258
207	$1,342	$2,270	$3,612	$441,988
208	$1,335	$2,277	$3,612	$439,712
209	$1,328	$2,284	$3,612	$437,428
210	$1,321	$2,291	$3,612	$435,137
211	$1,314	$2,297	$3,612	$432,840
212	$1,308	$2,304	$3,612	$430,536
213	$1,301	$2,311	$3,612	$428,224
214	$1,294	$2,318	$3,612	$425,906
215	$1,287	$2,325	$3,612	$423,581
216	$1,280	$2,332	$3,612	$421,248

第18年供款共

$43,343

第18年利息

$15,814

第18年共還本金

$27,529

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,273	$2,339	$3,612	$418,909
218	$1,265	$2,346	$3,612	$416,562
219	$1,258	$2,354	$3,612	$414,209
220	$1,251	$2,361	$3,612	$411,848
221	$1,244	$2,368	$3,612	$409,480
222	$1,237	$2,375	$3,612	$407,105
223	$1,230	$2,382	$3,612	$404,723
224	$1,223	$2,389	$3,612	$402,334
225	$1,215	$2,397	$3,612	$399,937
226	$1,208	$2,404	$3,612	$397,534
227	$1,201	$2,411	$3,612	$395,122
228	$1,194	$2,418	$3,612	$392,704

第19年供款共

$43,343

第19年利息

$14,799

第19年共還本金

$28,544

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,186	$2,426	$3,612	$390,279
230	$1,179	$2,433	$3,612	$387,846
231	$1,172	$2,440	$3,612	$385,405
232	$1,164	$2,448	$3,612	$382,958
233	$1,157	$2,455	$3,612	$380,503
234	$1,149	$2,462	$3,612	$378,040
235	$1,142	$2,470	$3,612	$375,570
236	$1,135	$2,477	$3,612	$373,093
237	$1,127	$2,485	$3,612	$370,608
238	$1,120	$2,492	$3,612	$368,115
239	$1,112	$2,500	$3,612	$365,616
240	$1,104	$2,507	$3,612	$363,108

第20年供款共

$43,343

第20年利息

$13,747

第20年共還本金

$29,596

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,097	$2,515	$3,612	$360,593
242	$1,089	$2,523	$3,612	$358,070
243	$1,082	$2,530	$3,612	$355,540
244	$1,074	$2,538	$3,612	$353,002
245	$1,066	$2,546	$3,612	$350,457
246	$1,059	$2,553	$3,612	$347,903
247	$1,051	$2,561	$3,612	$345,342
248	$1,043	$2,569	$3,612	$342,774
249	$1,035	$2,576	$3,612	$340,197
250	$1,028	$2,584	$3,612	$337,613
251	$1,020	$2,592	$3,612	$335,021
252	$1,012	$2,600	$3,612	$332,421

第21年供款共

$43,343

第21年利息

$12,656

第21年共還本金

$30,687

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,004	$2,608	$3,612	$329,813
254	$996	$2,616	$3,612	$327,198
255	$988	$2,624	$3,612	$324,574
256	$980	$2,631	$3,612	$321,943
257	$973	$2,639	$3,612	$319,303
258	$965	$2,647	$3,612	$316,656
259	$957	$2,655	$3,612	$314,001
260	$949	$2,663	$3,612	$311,337
261	$940	$2,671	$3,612	$308,666
262	$932	$2,679	$3,612	$305,986
263	$924	$2,688	$3,612	$303,299
264	$916	$2,696	$3,612	$300,603

第22年供款共

$43,343

第22年利息

$11,525

第22年共還本金

$31,818

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$908	$2,704	$3,612	$297,899
266	$900	$2,712	$3,612	$295,187
267	$892	$2,720	$3,612	$292,467
268	$883	$2,728	$3,612	$289,739
269	$875	$2,737	$3,612	$287,002
270	$867	$2,745	$3,612	$284,257
271	$859	$2,753	$3,612	$281,504
272	$850	$2,762	$3,612	$278,742
273	$842	$2,770	$3,612	$275,972
274	$834	$2,778	$3,612	$273,194
275	$825	$2,787	$3,612	$270,407
276	$817	$2,795	$3,612	$267,612

第23年供款共

$43,343

第23年利息

$10,352

第23年共還本金

$32,991

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$808	$2,804	$3,612	$264,809
278	$800	$2,812	$3,612	$261,997
279	$791	$2,820	$3,612	$259,176
280	$783	$2,829	$3,612	$256,347
281	$774	$2,838	$3,612	$253,510
282	$766	$2,846	$3,612	$250,664
283	$757	$2,855	$3,612	$247,809
284	$749	$2,863	$3,612	$244,946
285	$740	$2,872	$3,612	$242,074
286	$731	$2,881	$3,612	$239,193
287	$723	$2,889	$3,612	$236,304
288	$714	$2,898	$3,612	$233,405

第24年供款共

$43,343

第24年利息

$9,136

第24年共還本金

$34,207

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$705	$2,907	$3,612	$230,499
290	$696	$2,916	$3,612	$227,583
291	$687	$2,924	$3,612	$224,659
292	$679	$2,933	$3,612	$221,725
293	$670	$2,942	$3,612	$218,783
294	$661	$2,951	$3,612	$215,832
295	$652	$2,960	$3,612	$212,872
296	$643	$2,969	$3,612	$209,903
297	$634	$2,978	$3,612	$206,925
298	$625	$2,987	$3,612	$203,939
299	$616	$2,996	$3,612	$200,943
300	$607	$3,005	$3,612	$197,938

第25年供款共

$43,343

第25年利息

$7,876

第25年共還本金

$35,468

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$598	$3,014	$3,612	$194,924
302	$589	$3,023	$3,612	$191,901
303	$580	$3,032	$3,612	$188,869
304	$571	$3,041	$3,612	$185,827
305	$561	$3,051	$3,612	$182,777
306	$552	$3,060	$3,612	$179,717
307	$543	$3,069	$3,612	$176,648
308	$534	$3,078	$3,612	$173,569
309	$524	$3,088	$3,612	$170,482
310	$515	$3,097	$3,612	$167,385
311	$506	$3,106	$3,612	$164,279
312	$496	$3,116	$3,612	$161,163

第26年供款共

$43,343

第26年利息

$6,568

第26年共還本金

$36,775

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$487	$3,125	$3,612	$158,038
314	$477	$3,135	$3,612	$154,903
315	$468	$3,144	$3,612	$151,759
316	$458	$3,153	$3,612	$148,606
317	$449	$3,163	$3,612	$145,443
318	$439	$3,173	$3,612	$142,270
319	$430	$3,182	$3,612	$139,088
320	$420	$3,192	$3,612	$135,896
321	$411	$3,201	$3,612	$132,695
322	$401	$3,211	$3,612	$129,484
323	$391	$3,221	$3,612	$126,263
324	$381	$3,231	$3,612	$123,033

第27年供款共

$43,343

第27年利息

$5,213

第27年共還本金

$38,130

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$372	$3,240	$3,612	$119,792
326	$362	$3,250	$3,612	$116,542
327	$352	$3,260	$3,612	$113,282
328	$342	$3,270	$3,612	$110,013
329	$332	$3,280	$3,612	$106,733
330	$322	$3,290	$3,612	$103,444
331	$312	$3,299	$3,612	$100,144
332	$303	$3,309	$3,612	$96,835
333	$293	$3,319	$3,612	$93,515
334	$282	$3,329	$3,612	$90,186
335	$272	$3,339	$3,612	$86,846
336	$262	$3,350	$3,612	$83,497

第28年供款共

$43,343

第28年利息

$3,807

第28年共還本金

$39,536

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$252	$3,360	$3,612	$80,137
338	$242	$3,370	$3,612	$76,767
339	$232	$3,380	$3,612	$73,387
340	$222	$3,390	$3,612	$69,997
341	$211	$3,400	$3,612	$66,597
342	$201	$3,411	$3,612	$63,186
343	$191	$3,421	$3,612	$59,765
344	$181	$3,431	$3,612	$56,333
345	$170	$3,442	$3,612	$52,892
346	$160	$3,452	$3,612	$49,440
347	$149	$3,463	$3,612	$45,977
348	$139	$3,473	$3,612	$42,504

第29年供款共

$43,343

第29年利息

$2,350

第29年共還本金

$40,993

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$128	$3,484	$3,612	$39,020
350	$118	$3,494	$3,612	$35,526
351	$107	$3,505	$3,612	$32,022
352	$97	$3,515	$3,612	$28,507
353	$86	$3,526	$3,612	$24,981
354	$75	$3,536	$3,612	$21,444
355	$65	$3,547	$3,612	$17,897
356	$54	$3,558	$3,612	$14,339
357	$43	$3,569	$3,612	$10,771
358	$33	$3,579	$3,612	$7,191
359	$22	$3,590	$3,612	$3,601
360	$11	$3,601	$3,612	$0

第30年供款共

$43,343

第30年利息

$839

第30年共還本金

$42,504

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$8,838,294

Disclaimer

Recommended properties

Mort. Insurance
info