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$8,857,160

Monthly Payment
$3,840

Down Payment

$7,145,000

Total Loan

$855,000

Total int. paid

$527,160

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,475,000

Base on DTI ratio

$7,679

Budget of property purchase

HK$7,475,000

Down Payment

$7,145,000
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

$7,679

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 VISTA PARADISO

thumb_up

VISTA PARADISO BLK 05

650 ft²

@13,077

GFA

807 ft²

@10,533

local_fire_department HIT directions_run Sale verified 首置必買

Sale$8.5 M

650 ft²

@13,077

GFA

807 ft²

@10,533

Sale$8.5 M

local_fire_department HIT directions_run Sale verified 首置必買

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21

472 ft²

@16,314

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Sale$7.7 M

472 ft²

@16,314

Sale$7.7 M

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@12,074

local_offer Good Catch

Sale$8.5 M

704 ft²

@12,074

Sale$8.5 M

local_offer Good Catch

Tai Po MONT VERT PH 01 TWR 08

thumb_up

MONT VERT PH 01 TWR 08

942 ft²

@8,811

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$8.3 M

942 ft²

@8,811

Sale$8.3 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

812 ft²

@9,729

GFA

1,146 ft²

@6,894

local_fire_department HIT directions_run Sale

Sale$7.9 M

812 ft²

@9,729

GFA

1,146 ft²

@6,894

Sale$7.9 M

local_fire_department HIT directions_run Sale

Fanling MOUNT ONE

thumb_up

MOUNT ONE

597 ft²

@12,563

hotel_class King

Sale$7.5 M

597 ft²

@12,563

Sale$7.5 M

hotel_class King

Ma On Shan OCEAN VIEW TWR 01

thumb_up

OCEAN VIEW TWR 01

477 ft²

@15,514

GFA

637 ft²

@11,617

local_fire_department HIT

Sale$7.4 M

477 ft²

@15,514

GFA

637 ft²

@11,617

Sale$7.4 M

local_fire_department HIT

Ma On Shan LA COSTA

thumb_up

LA COSTA BLK 02

538 ft²

@13,011

GFA

736 ft²

@9,511

hotel_class King

Sale$7 M

538 ft²

@13,011

GFA

736 ft²

@9,511

Sale$7 M

hotel_class King

KOL VR

Ma On Shan VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

559 ft²

@13,417

GFA

750 ft²

@10,000

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.5 M

559 ft²

@13,417

GFA

750 ft²

@10,000

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 08

660 ft²

@13,333

GFA

819 ft²

@10,745

local_fire_department HIT

Sale$8.8 M

660 ft²

@13,333

GFA

819 ft²

@10,745

Sale$8.8 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 01

thumb_up

PARK MEDITERRANEAN

599 ft²

@14,190

local_offer Good Catch

Sale$8.5 M

599 ft²

@14,190

Sale$8.5 M

local_offer Good Catch

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	$5,117	$3,932	$3,222	$2,750
1.500	$5,307	$4,126	$3,419	$2,951
2.000	$5,502	$4,325	$3,624	$3,160
2.500	$5,701	$4,531	$3,836	$3,378
3.000	$5,904	$4,742	$4,055	$3,605
3.500	$6,112	$4,959	$4,280	$3,839
4.000	$6,324	$5,181	$4,513	$4,082
4.500	$6,541	$5,409	$4,752	$4,332
5.000	$6,761	$5,643	$4,998	$4,590
5.500	$6,986	$5,881	$5,250	$4,855
6.000	$7,215	$6,125	$5,509	$5,126

Monthly Payment$3,840

Term

30Year

Loan amount

$855,000

Total int. paid

$527,160

Total Loan and Interest

$1,382,160

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,494	$1,346	$3,839	$853,654
2	$2,490	$1,350	$3,839	$852,305
3	$2,486	$1,353	$3,839	$850,951
4	$2,482	$1,357	$3,839	$849,594
5	$2,478	$1,361	$3,839	$848,233
6	$2,474	$1,365	$3,839	$846,867
7	$2,470	$1,369	$3,839	$845,498
8	$2,466	$1,373	$3,839	$844,125
9	$2,462	$1,377	$3,839	$842,748
10	$2,458	$1,381	$3,839	$841,366
11	$2,454	$1,385	$3,839	$839,981
12	$2,450	$1,389	$3,839	$838,591

第1年供款共

$46,072

第1年利息

$29,663

第1年共還本金

$16,409

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,446	$1,393	$3,839	$837,198
14	$2,442	$1,398	$3,839	$835,801
15	$2,438	$1,402	$3,839	$834,399
16	$2,434	$1,406	$3,839	$832,993
17	$2,430	$1,410	$3,839	$831,583
18	$2,425	$1,414	$3,839	$830,170
19	$2,421	$1,418	$3,839	$828,752
20	$2,417	$1,422	$3,839	$827,329
21	$2,413	$1,426	$3,839	$825,903
22	$2,409	$1,430	$3,839	$824,473
23	$2,405	$1,435	$3,839	$823,038
24	$2,401	$1,439	$3,839	$821,599

第2年供款共

$46,072

第2年利息

$29,080

第2年共還本金

$16,992

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,396	$1,443	$3,839	$820,156
26	$2,392	$1,447	$3,839	$818,709
27	$2,388	$1,451	$3,839	$817,258
28	$2,384	$1,456	$3,839	$815,802
29	$2,379	$1,460	$3,839	$814,342
30	$2,375	$1,464	$3,839	$812,878
31	$2,371	$1,468	$3,839	$811,409
32	$2,367	$1,473	$3,839	$809,937
33	$2,362	$1,477	$3,839	$808,460
34	$2,358	$1,481	$3,839	$806,978
35	$2,354	$1,486	$3,839	$805,493
36	$2,349	$1,490	$3,839	$804,003

第3年供款共

$46,072

第3年利息

$28,475

第3年共還本金

$17,597

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,345	$1,494	$3,839	$802,508
38	$2,341	$1,499	$3,839	$801,010
39	$2,336	$1,503	$3,839	$799,507
40	$2,332	$1,507	$3,839	$797,999
41	$2,327	$1,512	$3,839	$796,487
42	$2,323	$1,516	$3,839	$794,971
43	$2,319	$1,521	$3,839	$793,451
44	$2,314	$1,525	$3,839	$791,925
45	$2,310	$1,530	$3,839	$790,396
46	$2,305	$1,534	$3,839	$788,862
47	$2,301	$1,538	$3,839	$787,323
48	$2,296	$1,543	$3,839	$785,780

第4年供款共

$46,072

第4年利息

$27,850

第4年共還本金

$18,222

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,292	$1,547	$3,839	$784,233
50	$2,287	$1,552	$3,839	$782,681
51	$2,283	$1,557	$3,839	$781,124
52	$2,278	$1,561	$3,839	$779,563
53	$2,274	$1,566	$3,839	$777,998
54	$2,269	$1,570	$3,839	$776,428
55	$2,265	$1,575	$3,839	$774,853
56	$2,260	$1,579	$3,839	$773,274
57	$2,255	$1,584	$3,839	$771,690
58	$2,251	$1,589	$3,839	$770,101
59	$2,246	$1,593	$3,839	$768,508
60	$2,241	$1,598	$3,839	$766,910

第5年供款共

$46,072

第5年利息

$27,202

第5年共還本金

$18,870

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,237	$1,603	$3,839	$765,307
62	$2,232	$1,607	$3,839	$763,700
63	$2,227	$1,612	$3,839	$762,088
64	$2,223	$1,617	$3,839	$760,472
65	$2,218	$1,621	$3,839	$758,851
66	$2,213	$1,626	$3,839	$757,225
67	$2,209	$1,631	$3,839	$755,594
68	$2,204	$1,636	$3,839	$753,958
69	$2,199	$1,640	$3,839	$752,318
70	$2,194	$1,645	$3,839	$750,673
71	$2,189	$1,650	$3,839	$749,023
72	$2,185	$1,655	$3,839	$747,368

第6年供款共

$46,072

第6年利息

$26,530

第6年共還本金

$19,542

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,180	$1,660	$3,839	$745,709
74	$2,175	$1,664	$3,839	$744,044
75	$2,170	$1,669	$3,839	$742,375
76	$2,165	$1,674	$3,839	$740,701
77	$2,160	$1,679	$3,839	$739,022
78	$2,155	$1,684	$3,839	$737,338
79	$2,151	$1,689	$3,839	$735,650
80	$2,146	$1,694	$3,839	$733,956
81	$2,141	$1,699	$3,839	$732,257
82	$2,136	$1,704	$3,839	$730,554
83	$2,131	$1,709	$3,839	$728,845
84	$2,126	$1,714	$3,839	$727,132

第7年供款共

$46,072

第7年利息

$25,835

第7年共還本金

$20,237

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,121	$1,719	$3,839	$725,413
86	$2,116	$1,724	$3,839	$723,690
87	$2,111	$1,729	$3,839	$721,961
88	$2,106	$1,734	$3,839	$720,227
89	$2,101	$1,739	$3,839	$718,489
90	$2,096	$1,744	$3,839	$716,745
91	$2,091	$1,749	$3,839	$714,996
92	$2,085	$1,754	$3,839	$713,242
93	$2,080	$1,759	$3,839	$711,483
94	$2,075	$1,764	$3,839	$709,719
95	$2,070	$1,769	$3,839	$707,950
96	$2,065	$1,774	$3,839	$706,175

第8年供款共

$46,072

第8年利息

$25,116

第8年共還本金

$20,956

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,060	$1,780	$3,839	$704,396
98	$2,054	$1,785	$3,839	$702,611
99	$2,049	$1,790	$3,839	$700,821
100	$2,044	$1,795	$3,839	$699,025
101	$2,039	$1,801	$3,839	$697,225
102	$2,034	$1,806	$3,839	$695,419
103	$2,028	$1,811	$3,839	$693,608
104	$2,023	$1,816	$3,839	$691,792
105	$2,018	$1,822	$3,839	$689,970
106	$2,012	$1,827	$3,839	$688,143
107	$2,007	$1,832	$3,839	$686,311
108	$2,002	$1,838	$3,839	$684,473

第9年供款共

$46,072

第9年利息

$24,370

第9年共還本金

$21,702

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,996	$1,843	$3,839	$682,630
110	$1,991	$1,848	$3,839	$680,782
111	$1,986	$1,854	$3,839	$678,928
112	$1,980	$1,859	$3,839	$677,069
113	$1,975	$1,865	$3,839	$675,205
114	$1,969	$1,870	$3,839	$673,335
115	$1,964	$1,875	$3,839	$671,459
116	$1,958	$1,881	$3,839	$669,578
117	$1,953	$1,886	$3,839	$667,692
118	$1,947	$1,892	$3,839	$665,800
119	$1,942	$1,897	$3,839	$663,903
120	$1,936	$1,903	$3,839	$662,000

第10年供款共

$46,072

第10年利息

$23,598

第10年共還本金

$22,474

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,931	$1,908	$3,839	$660,091
122	$1,925	$1,914	$3,839	$658,177
123	$1,920	$1,920	$3,839	$656,258
124	$1,914	$1,925	$3,839	$654,332
125	$1,908	$1,931	$3,839	$652,401
126	$1,903	$1,936	$3,839	$650,465
127	$1,897	$1,942	$3,839	$648,523
128	$1,892	$1,948	$3,839	$646,575
129	$1,886	$1,953	$3,839	$644,622
130	$1,880	$1,959	$3,839	$642,662
131	$1,874	$1,965	$3,839	$640,697
132	$1,869	$1,971	$3,839	$638,727

第11年供款共

$46,072

第11年利息

$22,799

第11年共還本金

$23,273

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,863	$1,976	$3,839	$636,750
134	$1,857	$1,982	$3,839	$634,768
135	$1,851	$1,988	$3,839	$632,780
136	$1,846	$1,994	$3,839	$630,787
137	$1,840	$2,000	$3,839	$628,787
138	$1,834	$2,005	$3,839	$626,782
139	$1,828	$2,011	$3,839	$624,771
140	$1,822	$2,017	$3,839	$622,753
141	$1,816	$2,023	$3,839	$620,730
142	$1,810	$2,029	$3,839	$618,702
143	$1,805	$2,035	$3,839	$616,667
144	$1,799	$2,041	$3,839	$614,626

第12年供款共

$46,072

第12年利息

$21,971

第12年共還本金

$24,101

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,793	$2,047	$3,839	$612,579
146	$1,787	$2,053	$3,839	$610,527
147	$1,781	$2,059	$3,839	$608,468
148	$1,775	$2,065	$3,839	$606,404
149	$1,769	$2,071	$3,839	$604,333
150	$1,763	$2,077	$3,839	$602,256
151	$1,757	$2,083	$3,839	$600,173
152	$1,751	$2,089	$3,839	$598,085
153	$1,744	$2,095	$3,839	$595,990
154	$1,738	$2,101	$3,839	$593,889
155	$1,732	$2,107	$3,839	$591,781
156	$1,726	$2,113	$3,839	$589,668

第13年供款共

$46,072

第13年利息

$21,114

第13年共還本金

$24,958

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,720	$2,119	$3,839	$587,549
158	$1,714	$2,126	$3,839	$585,423
159	$1,707	$2,132	$3,839	$583,291
160	$1,701	$2,138	$3,839	$581,153
161	$1,695	$2,144	$3,839	$579,009
162	$1,689	$2,151	$3,839	$576,858
163	$1,683	$2,157	$3,839	$574,701
164	$1,676	$2,163	$3,839	$572,538
165	$1,670	$2,169	$3,839	$570,369
166	$1,664	$2,176	$3,839	$568,193
167	$1,657	$2,182	$3,839	$566,011
168	$1,651	$2,188	$3,839	$563,823

第14年供款共

$46,072

第14年利息

$20,226

第14年共還本金

$25,846

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,644	$2,195	$3,839	$561,628
170	$1,638	$2,201	$3,839	$559,426
171	$1,632	$2,208	$3,839	$557,219
172	$1,625	$2,214	$3,839	$555,005
173	$1,619	$2,221	$3,839	$552,784
174	$1,612	$2,227	$3,839	$550,557
175	$1,606	$2,234	$3,839	$548,324
176	$1,599	$2,240	$3,839	$546,083
177	$1,593	$2,247	$3,839	$543,837
178	$1,586	$2,253	$3,839	$541,584
179	$1,580	$2,260	$3,839	$539,324
180	$1,573	$2,266	$3,839	$537,058

第15年供款共

$46,072

第15年利息

$19,307

第15年共還本金

$26,765

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,566	$2,273	$3,839	$534,785
182	$1,560	$2,280	$3,839	$532,505
183	$1,553	$2,286	$3,839	$530,219
184	$1,546	$2,293	$3,839	$527,926
185	$1,540	$2,300	$3,839	$525,627
186	$1,533	$2,306	$3,839	$523,320
187	$1,526	$2,313	$3,839	$521,007
188	$1,520	$2,320	$3,839	$518,688
189	$1,513	$2,326	$3,839	$516,361
190	$1,506	$2,333	$3,839	$514,028
191	$1,499	$2,340	$3,839	$511,688
192	$1,492	$2,347	$3,839	$509,341

第16年供款共

$46,072

第16年利息

$18,355

第16年共還本金

$27,717

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,486	$2,354	$3,839	$506,987
194	$1,479	$2,361	$3,839	$504,627
195	$1,472	$2,368	$3,839	$502,259
196	$1,465	$2,374	$3,839	$499,885
197	$1,458	$2,381	$3,839	$497,503
198	$1,451	$2,388	$3,839	$495,115
199	$1,444	$2,395	$3,839	$492,720
200	$1,437	$2,402	$3,839	$490,318
201	$1,430	$2,409	$3,839	$487,908
202	$1,423	$2,416	$3,839	$485,492
203	$1,416	$2,423	$3,839	$483,069
204	$1,409	$2,430	$3,839	$480,638

第17年供款共

$46,072

第17年利息

$17,369

第17年共還本金

$28,703

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,402	$2,437	$3,839	$478,201
206	$1,395	$2,445	$3,839	$475,756
207	$1,388	$2,452	$3,839	$473,305
208	$1,380	$2,459	$3,839	$470,846
209	$1,373	$2,466	$3,839	$468,380
210	$1,366	$2,473	$3,839	$465,907
211	$1,359	$2,480	$3,839	$463,426
212	$1,352	$2,488	$3,839	$460,938
213	$1,344	$2,495	$3,839	$458,443
214	$1,337	$2,502	$3,839	$455,941
215	$1,330	$2,510	$3,839	$453,432
216	$1,323	$2,517	$3,839	$450,915

第18年供款共

$46,072

第18年利息

$16,349

第18年共還本金

$29,723

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,315	$2,524	$3,839	$448,391
218	$1,308	$2,532	$3,839	$445,859
219	$1,300	$2,539	$3,839	$443,320
220	$1,293	$2,546	$3,839	$440,774
221	$1,286	$2,554	$3,839	$438,220
222	$1,278	$2,561	$3,839	$435,659
223	$1,271	$2,569	$3,839	$433,090
224	$1,263	$2,576	$3,839	$430,514
225	$1,256	$2,584	$3,839	$427,931
226	$1,248	$2,591	$3,839	$425,339
227	$1,241	$2,599	$3,839	$422,741
228	$1,233	$2,606	$3,839	$420,134

第19年供款共

$46,072

第19年利息

$15,291

第19年共還本金

$30,781

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,225	$2,614	$3,839	$417,520
230	$1,218	$2,622	$3,839	$414,899
231	$1,210	$2,629	$3,839	$412,270
232	$1,202	$2,637	$3,839	$409,633
233	$1,195	$2,645	$3,839	$406,988
234	$1,187	$2,652	$3,839	$404,336
235	$1,179	$2,660	$3,839	$401,676
236	$1,172	$2,668	$3,839	$399,008
237	$1,164	$2,676	$3,839	$396,333
238	$1,156	$2,683	$3,839	$393,649
239	$1,148	$2,691	$3,839	$390,958
240	$1,140	$2,699	$3,839	$388,259

第20年供款共

$46,072

第20年利息

$14,197

第20年共還本金

$31,875

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,132	$2,707	$3,839	$385,552
242	$1,125	$2,715	$3,839	$382,837
243	$1,117	$2,723	$3,839	$380,114
244	$1,109	$2,731	$3,839	$377,384
245	$1,101	$2,739	$3,839	$374,645
246	$1,093	$2,747	$3,839	$371,899
247	$1,085	$2,755	$3,839	$369,144
248	$1,077	$2,763	$3,839	$366,381
249	$1,069	$2,771	$3,839	$363,611
250	$1,061	$2,779	$3,839	$360,832
251	$1,052	$2,787	$3,839	$358,045
252	$1,044	$2,795	$3,839	$355,250

第21年供款共

$46,072

第21年利息

$13,063

第21年共還本金

$33,009

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,036	$2,803	$3,839	$352,447
254	$1,028	$2,811	$3,839	$349,635
255	$1,020	$2,820	$3,839	$346,816
256	$1,012	$2,828	$3,839	$343,988
257	$1,003	$2,836	$3,839	$341,152
258	$995	$2,844	$3,839	$338,308
259	$987	$2,853	$3,839	$335,455
260	$978	$2,861	$3,839	$332,594
261	$970	$2,869	$3,839	$329,725
262	$962	$2,878	$3,839	$326,847
263	$953	$2,886	$3,839	$323,961
264	$945	$2,894	$3,839	$321,067

第22年供款共

$46,072

第22年利息

$11,889

第22年共還本金

$34,183

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$936	$2,903	$3,839	$318,164
266	$928	$2,911	$3,839	$315,252
267	$919	$2,920	$3,839	$312,333
268	$911	$2,928	$3,839	$309,404
269	$902	$2,937	$3,839	$306,467
270	$894	$2,945	$3,839	$303,522
271	$885	$2,954	$3,839	$300,568
272	$877	$2,963	$3,839	$297,605
273	$868	$2,971	$3,839	$294,634
274	$859	$2,980	$3,839	$291,654
275	$851	$2,989	$3,839	$288,665
276	$842	$2,997	$3,839	$285,668

第23年供款共

$46,072

第23年利息

$10,673

第23年共還本金

$35,399

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$833	$3,006	$3,839	$282,662
278	$824	$3,015	$3,839	$279,647
279	$816	$3,024	$3,839	$276,623
280	$807	$3,033	$3,839	$273,591
281	$798	$3,041	$3,839	$270,549
282	$789	$3,050	$3,839	$267,499
283	$780	$3,059	$3,839	$264,440
284	$771	$3,068	$3,839	$261,372
285	$762	$3,077	$3,839	$258,295
286	$753	$3,086	$3,839	$255,209
287	$744	$3,095	$3,839	$252,114
288	$735	$3,104	$3,839	$249,010

第24年供款共

$46,072

第24年利息

$9,414

第24年共還本金

$36,658

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$726	$3,113	$3,839	$245,897
290	$717	$3,122	$3,839	$242,775
291	$708	$3,131	$3,839	$239,643
292	$699	$3,140	$3,839	$236,503
293	$690	$3,150	$3,839	$233,353
294	$681	$3,159	$3,839	$230,195
295	$671	$3,168	$3,839	$227,027
296	$662	$3,177	$3,839	$223,850
297	$653	$3,186	$3,839	$220,663
298	$644	$3,196	$3,839	$217,467
299	$634	$3,205	$3,839	$214,262
300	$625	$3,214	$3,839	$211,048

第25年供款共

$46,072

第25年利息

$8,110

第25年共還本金

$37,962

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$616	$3,224	$3,839	$207,824
302	$606	$3,233	$3,839	$204,591
303	$597	$3,243	$3,839	$201,348
304	$587	$3,252	$3,839	$198,096
305	$578	$3,262	$3,839	$194,835
306	$568	$3,271	$3,839	$191,564
307	$559	$3,281	$3,839	$188,283
308	$549	$3,290	$3,839	$184,993
309	$540	$3,300	$3,839	$181,693
310	$530	$3,309	$3,839	$178,384
311	$520	$3,319	$3,839	$175,065
312	$511	$3,329	$3,839	$171,736

第26年供款共

$46,072

第26年利息

$6,760

第26年共還本金

$39,312

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$501	$3,338	$3,839	$168,398
314	$491	$3,348	$3,839	$165,049
315	$481	$3,358	$3,839	$161,692
316	$472	$3,368	$3,839	$158,324
317	$462	$3,378	$3,839	$154,946
318	$452	$3,387	$3,839	$151,559
319	$442	$3,397	$3,839	$148,162
320	$432	$3,407	$3,839	$144,754
321	$422	$3,417	$3,839	$141,337
322	$412	$3,427	$3,839	$137,910
323	$402	$3,437	$3,839	$134,473
324	$392	$3,447	$3,839	$131,026

第27年供款共

$46,072

第27年利息

$5,362

第27年共還本金

$40,710

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$382	$3,457	$3,839	$127,569
326	$372	$3,467	$3,839	$124,101
327	$362	$3,477	$3,839	$120,624
328	$352	$3,488	$3,839	$117,137
329	$342	$3,498	$3,839	$113,639
330	$331	$3,508	$3,839	$110,131
331	$321	$3,518	$3,839	$106,613
332	$311	$3,528	$3,839	$103,085
333	$301	$3,539	$3,839	$99,546
334	$290	$3,549	$3,839	$95,997
335	$280	$3,559	$3,839	$92,438
336	$270	$3,570	$3,839	$88,868

第28年供款共

$46,072

第28年利息

$3,914

第28年共還本金

$42,158

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$259	$3,580	$3,839	$85,288
338	$249	$3,591	$3,839	$81,697
339	$238	$3,601	$3,839	$78,096
340	$228	$3,612	$3,839	$74,485
341	$217	$3,622	$3,839	$70,862
342	$207	$3,633	$3,839	$67,230
343	$196	$3,643	$3,839	$63,587
344	$185	$3,654	$3,839	$59,933
345	$175	$3,665	$3,839	$56,268
346	$164	$3,675	$3,839	$52,593
347	$153	$3,686	$3,839	$48,907
348	$143	$3,697	$3,839	$45,210

第29年供款共

$46,072

第29年利息

$2,414

第29年共還本金

$43,658

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$132	$3,707	$3,839	$41,503
350	$121	$3,718	$3,839	$37,785
351	$110	$3,729	$3,839	$34,055
352	$99	$3,740	$3,839	$30,315
353	$88	$3,751	$3,839	$26,565
354	$77	$3,762	$3,839	$22,803
355	$67	$3,773	$3,839	$19,030
356	$56	$3,784	$3,839	$15,246
357	$44	$3,795	$3,839	$11,451
358	$33	$3,806	$3,839	$7,645
359	$22	$3,817	$3,839	$3,828
360	$11	$3,828	$3,839	$0

第30年供款共

$46,072

第30年利息

$862

第30年共還本金

$45,210

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$8,857,160

Disclaimer

Recommended properties

Mort. Insurance
info