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$8,849,846

Monthly Payment
$3,695

Down Payment

$7,190,000

Total Loan

$810,000

Total int. paid

$519,846

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,520,000

Base on DTI ratio

$7,388

Budget of property purchase

HK$7,520,000

Down Payment

$7,190,000
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

$7,388

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 PARK MEDITERRANEAN TWR 01

thumb_up

Perfect Management Mid-Rise Apartment

425 ft²

@16,471

local_fire_department HIT

Sale$7 M

425 ft²

@16,471

Sale$7 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 06B

thumb_up

OCEANAIRE TWR 06B

751 ft²

@11,851

GFA

990 ft²

@8,990

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8.9 M

751 ft²

@11,851

GFA

990 ft²

@8,990

Sale$8.9 M

local_fire_department HIT directions_run Sale local_offer Good Catch

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

Ma On Shan WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

702 ft²

@11,396

GFA

935 ft²

@8,556

local_fire_department HIT

Sale$8 M

702 ft²

@11,396

GFA

935 ft²

@8,556

Sale$8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

DOUBLE COVE PH 01 BLK 02

534 ft²

@14,944

GFA

677 ft²

@11,787

local_fire_department HIT local_offer Good Catch

Sale$7.98 M

534 ft²

@14,944

GFA

677 ft²

@11,787

Sale$7.98 M

local_fire_department HIT local_offer Good Catch

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,702

GFA

792 ft²

@11,212

local_fire_department HIT

Sale$8.88 M

604 ft²

@14,702

GFA

792 ft²

@11,212

Sale$8.88 M

local_fire_department HIT

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@13,783

GFA

862 ft²

@10,441

local_fire_department HIT

Sale$9 M

653 ft²

@13,783

GFA

862 ft²

@10,441

Sale$9 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

498 ft²

@15,663

local_fire_department HIT directions_run Sale flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.8 M

498 ft²

@15,663

Sale$7.8 M

local_fire_department HIT directions_run Sale flight_takeoff 移民急讓 price_change 蝕讓盤

Shatin CASTELLO

thumb_up

CASTELLO

580 ft²

@12,931

GFA

726 ft²

@10,331

local_fire_department HIT hotel_class King

Sale$7.5 M

580 ft²

@12,931

GFA

726 ft²

@10,331

Sale$7.5 M

local_fire_department HIT hotel_class King

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK M

618 ft²

@14,045

GFA

832 ft²

@10,433

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.68 M

618 ft²

@14,045

GFA

832 ft²

@10,433

Sale$8.68 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,386

GFA

1,125 ft²

@6,933

hotel_class King

Sale$7.8 M

831 ft²

@9,386

GFA

1,125 ft²

@6,933

Sale$7.8 M

hotel_class King

KOL

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@9,249

GFA

1,245 ft²

@6,827

real_estate_agent Rare

Sale$8.5 M

919 ft²

@9,249

GFA

1,245 ft²

@6,827

Sale$8.5 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$4,848	$3,725	$3,053	$2,605
1.500	$5,028	$3,909	$3,239	$2,795
2.000	$5,212	$4,098	$3,433	$2,994
2.500	$5,401	$4,292	$3,634	$3,200
3.000	$5,594	$4,492	$3,841	$3,415
3.500	$5,791	$4,698	$4,055	$3,637
3.625	$5,840	$4,750	$4,110	$3,694
4.000	$5,991	$4,908	$4,275	$3,867
4.500	$6,196	$5,124	$4,502	$4,104
5.000	$6,405	$5,346	$4,735	$4,348
5.500	$6,618	$5,572	$4,974	$4,599
6.000	$6,835	$5,803	$5,219	$4,856

Monthly Payment$3,695

Term

30Year

Loan amount

$810,000

Total int. paid

$519,846

Total Loan and Interest

$1,329,846

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,447	$1,247	$3,694	$808,753
2	$2,443	$1,251	$3,694	$807,502
3	$2,439	$1,255	$3,694	$806,247
4	$2,436	$1,258	$3,694	$804,989
5	$2,432	$1,262	$3,694	$803,727
6	$2,428	$1,266	$3,694	$802,460
7	$2,424	$1,270	$3,694	$801,191
8	$2,420	$1,274	$3,694	$799,917
9	$2,416	$1,278	$3,694	$798,639
10	$2,413	$1,281	$3,694	$797,358
11	$2,409	$1,285	$3,694	$796,072
12	$2,405	$1,289	$3,694	$794,783

第1年供款共

$44,328

第1年利息

$29,111

第1年共還本金

$15,217

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,401	$1,293	$3,694	$793,490
14	$2,397	$1,297	$3,694	$792,193
15	$2,393	$1,301	$3,694	$790,892
16	$2,389	$1,305	$3,694	$789,587
17	$2,385	$1,309	$3,694	$788,278
18	$2,381	$1,313	$3,694	$786,966
19	$2,377	$1,317	$3,694	$785,649
20	$2,373	$1,321	$3,694	$784,328
21	$2,369	$1,325	$3,694	$783,004
22	$2,365	$1,329	$3,694	$781,675
23	$2,361	$1,333	$3,694	$780,342
24	$2,357	$1,337	$3,694	$779,005

第2年供款共

$44,328

第2年利息

$28,550

第2年共還本金

$15,778

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,353	$1,341	$3,694	$777,665
26	$2,349	$1,345	$3,694	$776,320
27	$2,345	$1,349	$3,694	$774,971
28	$2,341	$1,353	$3,694	$773,618
29	$2,337	$1,357	$3,694	$772,261
30	$2,333	$1,361	$3,694	$770,900
31	$2,329	$1,365	$3,694	$769,535
32	$2,325	$1,369	$3,694	$768,165
33	$2,320	$1,374	$3,694	$766,792
34	$2,316	$1,378	$3,694	$765,414
35	$2,312	$1,382	$3,694	$764,032
36	$2,308	$1,386	$3,694	$762,646

第3年供款共

$44,328

第3年利息

$27,969

第3年共還本金

$16,359

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,304	$1,390	$3,694	$761,256
38	$2,300	$1,394	$3,694	$759,862
39	$2,295	$1,399	$3,694	$758,463
40	$2,291	$1,403	$3,694	$757,060
41	$2,287	$1,407	$3,694	$755,653
42	$2,283	$1,411	$3,694	$754,242
43	$2,278	$1,416	$3,694	$752,826
44	$2,274	$1,420	$3,694	$751,406
45	$2,270	$1,424	$3,694	$749,982
46	$2,266	$1,428	$3,694	$748,554
47	$2,261	$1,433	$3,694	$747,121
48	$2,257	$1,437	$3,694	$745,684

第4年供款共

$44,328

第4年利息

$27,366

第4年共還本金

$16,962

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,253	$1,441	$3,694	$744,242
50	$2,248	$1,446	$3,694	$742,797
51	$2,244	$1,450	$3,694	$741,347
52	$2,239	$1,455	$3,694	$739,892
53	$2,235	$1,459	$3,694	$738,433
54	$2,231	$1,463	$3,694	$736,970
55	$2,226	$1,468	$3,694	$735,502
56	$2,222	$1,472	$3,694	$734,030
57	$2,217	$1,477	$3,694	$732,553
58	$2,213	$1,481	$3,694	$731,072
59	$2,208	$1,486	$3,694	$729,587
60	$2,204	$1,490	$3,694	$728,096

第5年供款共

$44,328

第5年利息

$26,741

第5年共還本金

$17,587

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,199	$1,495	$3,694	$726,602
62	$2,195	$1,499	$3,694	$725,103
63	$2,190	$1,504	$3,694	$723,599
64	$2,186	$1,508	$3,694	$722,091
65	$2,181	$1,513	$3,694	$720,578
66	$2,177	$1,517	$3,694	$719,061
67	$2,172	$1,522	$3,694	$717,539
68	$2,168	$1,526	$3,694	$716,013
69	$2,163	$1,531	$3,694	$714,482
70	$2,158	$1,536	$3,694	$712,946
71	$2,154	$1,540	$3,694	$711,406
72	$2,149	$1,545	$3,694	$709,861

第6年供款共

$44,328

第6年利息

$26,092

第6年共還本金

$18,236

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,144	$1,550	$3,694	$708,311
74	$2,140	$1,554	$3,694	$706,757
75	$2,135	$1,559	$3,694	$705,198
76	$2,130	$1,564	$3,694	$703,634
77	$2,126	$1,568	$3,694	$702,066
78	$2,121	$1,573	$3,694	$700,492
79	$2,116	$1,578	$3,694	$698,914
80	$2,111	$1,583	$3,694	$697,332
81	$2,107	$1,587	$3,694	$695,744
82	$2,102	$1,592	$3,694	$694,152
83	$2,097	$1,597	$3,694	$692,555
84	$2,092	$1,602	$3,694	$690,953

第7年供款共

$44,328

第7年利息

$25,420

第7年共還本金

$18,908

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,087	$1,607	$3,694	$689,346
86	$2,082	$1,612	$3,694	$687,735
87	$2,078	$1,616	$3,694	$686,118
88	$2,073	$1,621	$3,694	$684,497
89	$2,068	$1,626	$3,694	$682,870
90	$2,063	$1,631	$3,694	$681,239
91	$2,058	$1,636	$3,694	$679,603
92	$2,053	$1,641	$3,694	$677,962
93	$2,048	$1,646	$3,694	$676,316
94	$2,043	$1,651	$3,694	$674,665
95	$2,038	$1,656	$3,694	$673,009
96	$2,033	$1,661	$3,694	$671,348

第8年供款共

$44,328

第8年利息

$24,723

第8年共還本金

$19,605

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,028	$1,666	$3,694	$669,682
98	$2,023	$1,671	$3,694	$668,011
99	$2,018	$1,676	$3,694	$666,335
100	$2,013	$1,681	$3,694	$664,654
101	$2,008	$1,686	$3,694	$662,968
102	$2,003	$1,691	$3,694	$661,277
103	$1,998	$1,696	$3,694	$659,580
104	$1,992	$1,702	$3,694	$657,879
105	$1,987	$1,707	$3,694	$656,172
106	$1,982	$1,712	$3,694	$654,460
107	$1,977	$1,717	$3,694	$652,743
108	$1,972	$1,722	$3,694	$651,021

第9年供款共

$44,328

第9年利息

$24,001

第9年共還本金

$20,327

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,967	$1,727	$3,694	$649,293
110	$1,961	$1,733	$3,694	$647,561
111	$1,956	$1,738	$3,694	$645,823
112	$1,951	$1,743	$3,694	$644,080
113	$1,946	$1,748	$3,694	$642,332
114	$1,940	$1,754	$3,694	$640,578
115	$1,935	$1,759	$3,694	$638,819
116	$1,930	$1,764	$3,694	$637,055
117	$1,924	$1,770	$3,694	$635,285
118	$1,919	$1,775	$3,694	$633,510
119	$1,914	$1,780	$3,694	$631,730
120	$1,908	$1,786	$3,694	$629,944

第10年供款共

$44,328

第10年利息

$23,252

第10年共還本金

$21,077

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,903	$1,791	$3,694	$628,153
122	$1,898	$1,796	$3,694	$626,357
123	$1,892	$1,802	$3,694	$624,555
124	$1,887	$1,807	$3,694	$622,748
125	$1,881	$1,813	$3,694	$620,935
126	$1,876	$1,818	$3,694	$619,116
127	$1,870	$1,824	$3,694	$617,293
128	$1,865	$1,829	$3,694	$615,463
129	$1,859	$1,835	$3,694	$613,629
130	$1,854	$1,840	$3,694	$611,788
131	$1,848	$1,846	$3,694	$609,942
132	$1,843	$1,851	$3,694	$608,091

第11年供款共

$44,328

第11年利息

$22,475

第11年共還本金

$21,853

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,837	$1,857	$3,694	$606,234
134	$1,831	$1,863	$3,694	$604,371
135	$1,826	$1,868	$3,694	$602,503
136	$1,820	$1,874	$3,694	$600,629
137	$1,814	$1,880	$3,694	$598,749
138	$1,809	$1,885	$3,694	$596,864
139	$1,803	$1,891	$3,694	$594,973
140	$1,797	$1,897	$3,694	$593,076
141	$1,792	$1,902	$3,694	$591,174
142	$1,786	$1,908	$3,694	$589,266
143	$1,780	$1,914	$3,694	$587,352
144	$1,774	$1,920	$3,694	$585,432

第12年供款共

$44,328

第12年利息

$21,669

第12年共還本金

$22,659

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,768	$1,926	$3,694	$583,506
146	$1,763	$1,931	$3,694	$581,575
147	$1,757	$1,937	$3,694	$579,638
148	$1,751	$1,943	$3,694	$577,695
149	$1,745	$1,949	$3,694	$575,746
150	$1,739	$1,955	$3,694	$573,791
151	$1,733	$1,961	$3,694	$571,831
152	$1,727	$1,967	$3,694	$569,864
153	$1,721	$1,973	$3,694	$567,891
154	$1,716	$1,979	$3,694	$565,913
155	$1,710	$1,984	$3,694	$563,928
156	$1,704	$1,990	$3,694	$561,938

第13年供款共

$44,328

第13年利息

$20,834

第13年共還本金

$23,494

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,698	$1,996	$3,694	$559,941
158	$1,691	$2,003	$3,694	$557,939
159	$1,685	$2,009	$3,694	$555,930
160	$1,679	$2,015	$3,694	$553,916
161	$1,673	$2,021	$3,694	$551,895
162	$1,667	$2,027	$3,694	$549,868
163	$1,661	$2,033	$3,694	$547,835
164	$1,655	$2,039	$3,694	$545,796
165	$1,649	$2,045	$3,694	$543,751
166	$1,643	$2,051	$3,694	$541,699
167	$1,636	$2,058	$3,694	$539,642
168	$1,630	$2,064	$3,694	$537,578

第14年供款共

$44,328

第14年利息

$19,968

第14年共還本金

$24,360

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,624	$2,070	$3,694	$535,508
170	$1,618	$2,076	$3,694	$533,431
171	$1,611	$2,083	$3,694	$531,349
172	$1,605	$2,089	$3,694	$529,260
173	$1,599	$2,095	$3,694	$527,165
174	$1,592	$2,102	$3,694	$525,063
175	$1,586	$2,108	$3,694	$522,955
176	$1,580	$2,114	$3,694	$520,841
177	$1,573	$2,121	$3,694	$518,720
178	$1,567	$2,127	$3,694	$516,593
179	$1,561	$2,133	$3,694	$514,460
180	$1,554	$2,140	$3,694	$512,320

第15年供款共

$44,328

第15年利息

$19,070

第15年共還本金

$25,258

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,548	$2,146	$3,694	$510,174
182	$1,541	$2,153	$3,694	$508,021
183	$1,535	$2,159	$3,694	$505,861
184	$1,528	$2,166	$3,694	$503,695
185	$1,522	$2,172	$3,694	$501,523
186	$1,515	$2,179	$3,694	$499,344
187	$1,508	$2,186	$3,694	$497,158
188	$1,502	$2,192	$3,694	$494,966
189	$1,495	$2,199	$3,694	$492,767
190	$1,489	$2,205	$3,694	$490,562
191	$1,482	$2,212	$3,694	$488,350
192	$1,475	$2,219	$3,694	$486,131

第16年供款共

$44,328

第16年利息

$18,139

第16年共還本金

$26,189

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,469	$2,225	$3,694	$483,906
194	$1,462	$2,232	$3,694	$481,673
195	$1,455	$2,239	$3,694	$479,434
196	$1,448	$2,246	$3,694	$477,189
197	$1,442	$2,253	$3,694	$474,936
198	$1,435	$2,259	$3,694	$472,677
199	$1,428	$2,266	$3,694	$470,411
200	$1,421	$2,273	$3,694	$468,138
201	$1,414	$2,280	$3,694	$465,858
202	$1,407	$2,287	$3,694	$463,571
203	$1,400	$2,294	$3,694	$461,278
204	$1,393	$2,301	$3,694	$458,977

第17年供款共

$44,328

第17年利息

$17,174

第17年共還本金

$27,154

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,386	$2,308	$3,694	$456,669
206	$1,380	$2,314	$3,694	$454,355
207	$1,373	$2,321	$3,694	$452,034
208	$1,366	$2,328	$3,694	$449,705
209	$1,358	$2,336	$3,694	$447,369
210	$1,351	$2,343	$3,694	$445,027
211	$1,344	$2,350	$3,694	$442,677
212	$1,337	$2,357	$3,694	$440,320
213	$1,330	$2,364	$3,694	$437,957
214	$1,323	$2,371	$3,694	$435,586
215	$1,316	$2,378	$3,694	$433,207
216	$1,309	$2,385	$3,694	$430,822

第18年供款共

$44,328

第18年利息

$16,173

第18年共還本金

$28,155

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,301	$2,393	$3,694	$428,429
218	$1,294	$2,400	$3,694	$426,030
219	$1,287	$2,407	$3,694	$423,623
220	$1,280	$2,414	$3,694	$421,208
221	$1,272	$2,422	$3,694	$418,787
222	$1,265	$2,429	$3,694	$416,358
223	$1,258	$2,436	$3,694	$413,921
224	$1,250	$2,444	$3,694	$411,478
225	$1,243	$2,451	$3,694	$409,027
226	$1,236	$2,458	$3,694	$406,568
227	$1,228	$2,466	$3,694	$404,103
228	$1,221	$2,473	$3,694	$401,629

第19年供款共

$44,328

第19年利息

$15,135

第19年共還本金

$29,193

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,213	$2,481	$3,694	$399,149
230	$1,206	$2,488	$3,694	$396,660
231	$1,198	$2,496	$3,694	$394,164
232	$1,191	$2,503	$3,694	$391,661
233	$1,183	$2,511	$3,694	$389,150
234	$1,176	$2,518	$3,694	$386,632
235	$1,168	$2,526	$3,694	$384,106
236	$1,160	$2,534	$3,694	$381,572
237	$1,153	$2,541	$3,694	$379,031
238	$1,145	$2,549	$3,694	$376,482
239	$1,137	$2,557	$3,694	$373,925
240	$1,130	$2,564	$3,694	$371,361

第20年供款共

$44,328

第20年利息

$14,059

第20年共還本金

$30,269

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,122	$2,572	$3,694	$368,788
242	$1,114	$2,580	$3,694	$366,208
243	$1,106	$2,588	$3,694	$363,621
244	$1,098	$2,596	$3,694	$361,025
245	$1,091	$2,603	$3,694	$358,422
246	$1,083	$2,611	$3,694	$355,810
247	$1,075	$2,619	$3,694	$353,191
248	$1,067	$2,627	$3,694	$350,564
249	$1,059	$2,635	$3,694	$347,929
250	$1,051	$2,643	$3,694	$345,286
251	$1,043	$2,651	$3,694	$342,635
252	$1,035	$2,659	$3,694	$339,976

第21年供款共

$44,328

第21年利息

$12,944

第21年共還本金

$31,384

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,027	$2,667	$3,694	$337,309
254	$1,019	$2,675	$3,694	$334,634
255	$1,011	$2,683	$3,694	$331,951
256	$1,003	$2,691	$3,694	$329,260
257	$995	$2,699	$3,694	$326,560
258	$986	$2,708	$3,694	$323,853
259	$978	$2,716	$3,694	$321,137
260	$970	$2,724	$3,694	$318,413
261	$962	$2,732	$3,694	$315,681
262	$954	$2,740	$3,694	$312,941
263	$945	$2,749	$3,694	$310,192
264	$937	$2,757	$3,694	$307,435

第22年供款共

$44,328

第22年利息

$11,787

第22年共還本金

$32,541

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$929	$2,765	$3,694	$304,670
266	$920	$2,774	$3,694	$301,896
267	$912	$2,782	$3,694	$299,114
268	$904	$2,790	$3,694	$296,324
269	$895	$2,799	$3,694	$293,525
270	$887	$2,807	$3,694	$290,717
271	$878	$2,816	$3,694	$287,901
272	$870	$2,824	$3,694	$285,077
273	$861	$2,833	$3,694	$282,244
274	$853	$2,841	$3,694	$279,403
275	$844	$2,850	$3,694	$276,553
276	$835	$2,859	$3,694	$273,694

第23年供款共

$44,328

第23年利息

$10,588

第23年共還本金

$33,741

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$827	$2,867	$3,694	$270,827
278	$818	$2,876	$3,694	$267,951
279	$809	$2,885	$3,694	$265,067
280	$801	$2,893	$3,694	$262,173
281	$792	$2,902	$3,694	$259,271
282	$783	$2,911	$3,694	$256,361
283	$774	$2,920	$3,694	$253,441
284	$766	$2,928	$3,694	$250,513
285	$757	$2,937	$3,694	$247,575
286	$748	$2,946	$3,694	$244,629
287	$739	$2,955	$3,694	$241,674
288	$730	$2,964	$3,694	$238,710

第24年供款共

$44,328

第24年利息

$9,344

第24年共還本金

$34,984

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$721	$2,973	$3,694	$235,737
290	$712	$2,982	$3,694	$232,755
291	$703	$2,991	$3,694	$229,764
292	$694	$3,000	$3,694	$226,764
293	$685	$3,009	$3,694	$223,755
294	$676	$3,018	$3,694	$220,737
295	$667	$3,027	$3,694	$217,710
296	$658	$3,036	$3,694	$214,674
297	$648	$3,046	$3,694	$211,628
298	$639	$3,055	$3,694	$208,574
299	$630	$3,064	$3,694	$205,510
300	$621	$3,073	$3,694	$202,436

第25年供款共

$44,328

第25年利息

$8,055

第25年共還本金

$36,274

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$612	$3,082	$3,694	$199,354
302	$602	$3,092	$3,694	$196,262
303	$593	$3,101	$3,694	$193,161
304	$584	$3,111	$3,694	$190,051
305	$574	$3,120	$3,694	$186,931
306	$565	$3,129	$3,694	$183,801
307	$555	$3,139	$3,694	$180,663
308	$546	$3,148	$3,694	$177,514
309	$536	$3,158	$3,694	$174,356
310	$527	$3,167	$3,694	$171,189
311	$517	$3,177	$3,694	$168,012
312	$508	$3,186	$3,694	$164,826

第26年供款共

$44,328

第26年利息

$6,718

第26年共還本金

$37,611

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$498	$3,196	$3,694	$161,630
314	$488	$3,206	$3,694	$158,424
315	$479	$3,215	$3,694	$155,208
316	$469	$3,225	$3,694	$151,983
317	$459	$3,235	$3,694	$148,748
318	$449	$3,245	$3,694	$145,504
319	$440	$3,254	$3,694	$142,249
320	$430	$3,264	$3,694	$138,985
321	$420	$3,274	$3,694	$135,711
322	$410	$3,284	$3,694	$132,427
323	$400	$3,294	$3,694	$129,133
324	$390	$3,304	$3,694	$125,829

第27年供款共

$44,328

第27年利息

$5,331

第27年共還本金

$38,997

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$380	$3,314	$3,694	$122,515
326	$370	$3,324	$3,694	$119,191
327	$360	$3,334	$3,694	$115,857
328	$350	$3,344	$3,694	$112,513
329	$340	$3,354	$3,694	$109,159
330	$330	$3,364	$3,694	$105,795
331	$320	$3,374	$3,694	$102,420
332	$309	$3,385	$3,694	$99,036
333	$299	$3,395	$3,694	$95,641
334	$289	$3,405	$3,694	$92,236
335	$279	$3,415	$3,694	$88,820
336	$268	$3,426	$3,694	$85,395

第28年供款共

$44,328

第28年利息

$3,894

第28年共還本金

$40,434

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$258	$3,436	$3,694	$81,959
338	$248	$3,446	$3,694	$78,512
339	$237	$3,457	$3,694	$75,055
340	$227	$3,467	$3,694	$71,588
341	$216	$3,478	$3,694	$68,110
342	$206	$3,488	$3,694	$64,622
343	$195	$3,499	$3,694	$61,123
344	$185	$3,509	$3,694	$57,614
345	$174	$3,520	$3,694	$54,094
346	$163	$3,531	$3,694	$50,563
347	$153	$3,541	$3,694	$47,022
348	$142	$3,552	$3,694	$43,470

第29年供款共

$44,328

第29年利息

$2,404

第29年共還本金

$41,925

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$131	$3,563	$3,694	$39,907
350	$121	$3,573	$3,694	$36,334
351	$110	$3,584	$3,694	$32,749
352	$99	$3,595	$3,694	$29,154
353	$88	$3,606	$3,694	$25,548
354	$77	$3,617	$3,694	$21,932
355	$66	$3,628	$3,694	$18,304
356	$55	$3,639	$3,694	$14,665
357	$44	$3,650	$3,694	$11,015
358	$33	$3,661	$3,694	$7,355
359	$22	$3,672	$3,694	$3,683
360	$11	$3,683	$3,694	$0

第30年供款共

$44,328

第30年利息

$858

第30年共還本金

$43,470

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$8,849,846

Disclaimer

Recommended properties

Mort. Insurance
info