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$8,862,709

Monthly Payment
$3,880

Down Payment

$7,136,000

Total Loan

$864,000

Total int. paid

$532,709

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,466,000

Base on DTI ratio

$7,759

Budget of property purchase

HK$7,466,000

Down Payment

$7,136,000
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

$7,759

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

Shatin RAVANA GDN

thumb_up

濱景花園

554 ft²

@12,816

GFA

675 ft²

@10,519

local_fire_department HIT

Sale$7.1 M

554 ft²

@12,816

GFA

675 ft²

@10,519

Sale$7.1 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG THE MEDITERRANEAN

699 ft²

@12,303

local_fire_department HIT local_offer Good Catch

Sale$8.6 M

699 ft²

@12,303

Sale$8.6 M

local_fire_department HIT local_offer Good Catch

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

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

725 ft²

@11,034

GFA

980 ft²

@8,163

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

725 ft²

@11,034

GFA

980 ft²

@8,163

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,745

GFA

980 ft²

@8,980

local_offer Good Catch

Sale$8.8 M

819 ft²

@10,745

GFA

980 ft²

@8,980

Sale$8.8 M

local_offer Good Catch

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,012

GFA

878 ft²

@9,112

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8 M

666 ft²

@12,012

GFA

878 ft²

@9,112

Sale$8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

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

Shatin GRANDVILLE

thumb_up

GRANDVILLE

612 ft²

@13,399

GFA

756 ft²

@10,847

local_fire_department HIT

Sale$8.2 M

612 ft²

@13,399

GFA

756 ft²

@10,847

Sale$8.2 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

493 ft²

@14,604

GFA

678 ft²

@10,619

local_fire_department HIT

Sale$7.2 M

493 ft²

@14,604

GFA

678 ft²

@10,619

Sale$7.2 M

local_fire_department HIT

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@20,067

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.99 M

448 ft²

@20,067

Sale$8.99 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW

510 ft²

@14,706

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.5 M

510 ft²

@14,706

Sale$7.5 M

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$5,171	$3,973	$3,256	$2,779
1.500	$5,363	$4,169	$3,455	$2,982
2.000	$5,560	$4,371	$3,662	$3,194
2.500	$5,761	$4,578	$3,876	$3,414
3.000	$5,967	$4,792	$4,097	$3,643
3.500	$6,177	$5,011	$4,325	$3,880
4.000	$6,391	$5,236	$4,561	$4,125
4.500	$6,610	$5,466	$4,802	$4,378
5.000	$6,832	$5,702	$5,051	$4,638
5.500	$7,060	$5,943	$5,306	$4,906
6.000	$7,291	$6,190	$5,567	$5,180

Monthly Payment$3,880

Term

30Year

Loan amount

$864,000

Total int. paid

$532,709

Total Loan and Interest

$1,396,709

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,520	$1,360	$3,880	$862,640
2	$2,516	$1,364	$3,880	$861,277
3	$2,512	$1,368	$3,880	$859,909
4	$2,508	$1,372	$3,880	$858,537
5	$2,504	$1,376	$3,880	$857,161
6	$2,500	$1,380	$3,880	$855,782
7	$2,496	$1,384	$3,880	$854,398
8	$2,492	$1,388	$3,880	$853,010
9	$2,488	$1,392	$3,880	$851,619
10	$2,484	$1,396	$3,880	$850,223
11	$2,480	$1,400	$3,880	$848,823
12	$2,476	$1,404	$3,880	$847,419

第1年供款共

$46,557

第1年利息

$29,976

第1年共還本金

$16,581

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,472	$1,408	$3,880	$846,011
14	$2,468	$1,412	$3,880	$844,598
15	$2,463	$1,416	$3,880	$843,182
16	$2,459	$1,420	$3,880	$841,762
17	$2,455	$1,425	$3,880	$840,337
18	$2,451	$1,429	$3,880	$838,908
19	$2,447	$1,433	$3,880	$837,475
20	$2,443	$1,437	$3,880	$836,038
21	$2,438	$1,441	$3,880	$834,597
22	$2,434	$1,446	$3,880	$833,151
23	$2,430	$1,450	$3,880	$831,702
24	$2,426	$1,454	$3,880	$830,248

第2年供款共

$46,557

第2年利息

$29,386

第2年共還本金

$17,171

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,422	$1,458	$3,880	$828,790
26	$2,417	$1,462	$3,880	$827,327
27	$2,413	$1,467	$3,880	$825,860
28	$2,409	$1,471	$3,880	$824,389
29	$2,404	$1,475	$3,880	$822,914
30	$2,400	$1,480	$3,880	$821,435
31	$2,396	$1,484	$3,880	$819,951
32	$2,392	$1,488	$3,880	$818,462
33	$2,387	$1,493	$3,880	$816,970
34	$2,383	$1,497	$3,880	$815,473
35	$2,378	$1,501	$3,880	$813,972
36	$2,374	$1,506	$3,880	$812,466

第3年供款共

$46,557

第3年利息

$28,775

第3年共還本金

$17,782

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,370	$1,510	$3,880	$810,956
38	$2,365	$1,514	$3,880	$809,441
39	$2,361	$1,519	$3,880	$807,923
40	$2,356	$1,523	$3,880	$806,399
41	$2,352	$1,528	$3,880	$804,872
42	$2,348	$1,532	$3,880	$803,339
43	$2,343	$1,537	$3,880	$801,803
44	$2,339	$1,541	$3,880	$800,262
45	$2,334	$1,546	$3,880	$798,716
46	$2,330	$1,550	$3,880	$797,166
47	$2,325	$1,555	$3,880	$795,611
48	$2,321	$1,559	$3,880	$794,052

第4年供款共

$46,557

第4年利息

$28,143

第4年共還本金

$18,414

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,316	$1,564	$3,880	$792,488
50	$2,311	$1,568	$3,880	$790,920
51	$2,307	$1,573	$3,880	$789,347
52	$2,302	$1,577	$3,880	$787,769
53	$2,298	$1,582	$3,880	$786,187
54	$2,293	$1,587	$3,880	$784,601
55	$2,288	$1,591	$3,880	$783,009
56	$2,284	$1,596	$3,880	$781,413
57	$2,279	$1,601	$3,880	$779,813
58	$2,274	$1,605	$3,880	$778,207
59	$2,270	$1,610	$3,880	$776,597
60	$2,265	$1,615	$3,880	$774,983

第5年供款共

$46,557

第5年利息

$27,488

第5年共還本金

$19,069

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,260	$1,619	$3,880	$773,363
62	$2,256	$1,624	$3,880	$771,739
63	$2,251	$1,629	$3,880	$770,110
64	$2,246	$1,634	$3,880	$768,477
65	$2,241	$1,638	$3,880	$766,838
66	$2,237	$1,643	$3,880	$765,195
67	$2,232	$1,648	$3,880	$763,547
68	$2,227	$1,653	$3,880	$761,895
69	$2,222	$1,658	$3,880	$760,237
70	$2,217	$1,662	$3,880	$758,575
71	$2,213	$1,667	$3,880	$756,907
72	$2,208	$1,672	$3,880	$755,235

第6年供款共

$46,557

第6年利息

$26,810

第6年共還本金

$19,747

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,203	$1,677	$3,880	$753,558
74	$2,198	$1,682	$3,880	$751,877
75	$2,193	$1,687	$3,880	$750,190
76	$2,188	$1,692	$3,880	$748,498
77	$2,183	$1,697	$3,880	$746,801
78	$2,178	$1,702	$3,880	$745,100
79	$2,173	$1,707	$3,880	$743,393
80	$2,168	$1,712	$3,880	$741,682
81	$2,163	$1,717	$3,880	$739,965
82	$2,158	$1,722	$3,880	$738,244
83	$2,153	$1,727	$3,880	$736,517
84	$2,148	$1,732	$3,880	$734,786

第7年供款共

$46,557

第7年利息

$26,107

第7年共還本金

$20,450

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,143	$1,737	$3,880	$733,049
86	$2,138	$1,742	$3,880	$731,307
87	$2,133	$1,747	$3,880	$729,561
88	$2,128	$1,752	$3,880	$727,809
89	$2,123	$1,757	$3,880	$726,052
90	$2,118	$1,762	$3,880	$724,290
91	$2,113	$1,767	$3,880	$722,522
92	$2,107	$1,772	$3,880	$720,750
93	$2,102	$1,778	$3,880	$718,972
94	$2,097	$1,783	$3,880	$717,190
95	$2,092	$1,788	$3,880	$715,402
96	$2,087	$1,793	$3,880	$713,609

第8年供款共

$46,557

第8年利息

$25,380

第8年共還本金

$21,177

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,081	$1,798	$3,880	$711,810
98	$2,076	$1,804	$3,880	$710,007
99	$2,071	$1,809	$3,880	$708,198
100	$2,066	$1,814	$3,880	$706,384
101	$2,060	$1,819	$3,880	$704,564
102	$2,055	$1,825	$3,880	$702,739
103	$2,050	$1,830	$3,880	$700,909
104	$2,044	$1,835	$3,880	$699,074
105	$2,039	$1,841	$3,880	$697,233
106	$2,034	$1,846	$3,880	$695,387
107	$2,028	$1,852	$3,880	$693,535
108	$2,023	$1,857	$3,880	$691,678

第9年供款共

$46,557

第9年利息

$24,627

第9年共還本金

$21,930

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,017	$1,862	$3,880	$689,816
110	$2,012	$1,868	$3,880	$687,948
111	$2,007	$1,873	$3,880	$686,075
112	$2,001	$1,879	$3,880	$684,196
113	$1,996	$1,884	$3,880	$682,312
114	$1,990	$1,890	$3,880	$680,423
115	$1,985	$1,895	$3,880	$678,527
116	$1,979	$1,901	$3,880	$676,627
117	$1,973	$1,906	$3,880	$674,720
118	$1,968	$1,912	$3,880	$672,809
119	$1,962	$1,917	$3,880	$670,891
120	$1,957	$1,923	$3,880	$668,968

第10年供款共

$46,557

第10年利息

$23,847

第10年共還本金

$22,710

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,951	$1,929	$3,880	$667,040
122	$1,946	$1,934	$3,880	$665,105
123	$1,940	$1,940	$3,880	$663,166
124	$1,934	$1,946	$3,880	$661,220
125	$1,929	$1,951	$3,880	$659,269
126	$1,923	$1,957	$3,880	$657,312
127	$1,917	$1,963	$3,880	$655,349
128	$1,911	$1,968	$3,880	$653,381
129	$1,906	$1,974	$3,880	$651,407
130	$1,900	$1,980	$3,880	$649,427
131	$1,894	$1,986	$3,880	$647,442
132	$1,888	$1,991	$3,880	$645,450

第11年供款共

$46,557

第11年利息

$23,039

第11年共還本金

$23,518

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,883	$1,997	$3,880	$643,453
134	$1,877	$2,003	$3,880	$641,450
135	$1,871	$2,009	$3,880	$639,441
136	$1,865	$2,015	$3,880	$637,426
137	$1,859	$2,021	$3,880	$635,406
138	$1,853	$2,026	$3,880	$633,379
139	$1,847	$2,032	$3,880	$631,347
140	$1,841	$2,038	$3,880	$629,309
141	$1,835	$2,044	$3,880	$627,264
142	$1,830	$2,050	$3,880	$625,214
143	$1,824	$2,056	$3,880	$623,158
144	$1,818	$2,062	$3,880	$621,096

第12年供款共

$46,557

第12年利息

$22,203

第12年共還本金

$24,354

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$1,812	$2,068	$3,880	$619,028
146	$1,805	$2,074	$3,880	$616,953
147	$1,799	$2,080	$3,880	$614,873
148	$1,793	$2,086	$3,880	$612,787
149	$1,787	$2,092	$3,880	$610,694
150	$1,781	$2,099	$3,880	$608,596
151	$1,775	$2,105	$3,880	$606,491
152	$1,769	$2,111	$3,880	$604,380
153	$1,763	$2,117	$3,880	$602,263
154	$1,757	$2,123	$3,880	$600,140
155	$1,750	$2,129	$3,880	$598,011
156	$1,744	$2,136	$3,880	$595,875

第13年供款共

$46,557

第13年利息

$21,336

第13年共還本金

$25,221

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,738	$2,142	$3,880	$593,733
158	$1,732	$2,148	$3,880	$591,585
159	$1,725	$2,154	$3,880	$589,431
160	$1,719	$2,161	$3,880	$587,271
161	$1,713	$2,167	$3,880	$585,104
162	$1,707	$2,173	$3,880	$582,930
163	$1,700	$2,180	$3,880	$580,751
164	$1,694	$2,186	$3,880	$578,565
165	$1,687	$2,192	$3,880	$576,373
166	$1,681	$2,199	$3,880	$574,174
167	$1,675	$2,205	$3,880	$571,969
168	$1,668	$2,212	$3,880	$569,758

第14年供款共

$46,557

第14年利息

$20,439

第14年共還本金

$26,118

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,662	$2,218	$3,880	$567,540
170	$1,655	$2,224	$3,880	$565,315
171	$1,649	$2,231	$3,880	$563,084
172	$1,642	$2,237	$3,880	$560,847
173	$1,636	$2,244	$3,880	$558,603
174	$1,629	$2,250	$3,880	$556,352
175	$1,623	$2,257	$3,880	$554,095
176	$1,616	$2,264	$3,880	$551,832
177	$1,610	$2,270	$3,880	$549,562
178	$1,603	$2,277	$3,880	$547,285
179	$1,596	$2,283	$3,880	$545,001
180	$1,590	$2,290	$3,880	$542,711

第15年供款共

$46,557

第15年利息

$19,510

第15年共還本金

$27,047

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,583	$2,297	$3,880	$540,414
182	$1,576	$2,304	$3,880	$538,111
183	$1,569	$2,310	$3,880	$535,800
184	$1,563	$2,317	$3,880	$533,483
185	$1,556	$2,324	$3,880	$531,160
186	$1,549	$2,331	$3,880	$528,829
187	$1,542	$2,337	$3,880	$526,492
188	$1,536	$2,344	$3,880	$524,148
189	$1,529	$2,351	$3,880	$521,797
190	$1,522	$2,358	$3,880	$519,439
191	$1,515	$2,365	$3,880	$517,074
192	$1,508	$2,372	$3,880	$514,702

第16年供款共

$46,557

第16年利息

$18,548

第16年共還本金

$28,009

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,501	$2,379	$3,880	$512,324
194	$1,494	$2,385	$3,880	$509,938
195	$1,487	$2,392	$3,880	$507,546
196	$1,480	$2,399	$3,880	$505,147
197	$1,473	$2,406	$3,880	$502,740
198	$1,466	$2,413	$3,880	$500,327
199	$1,459	$2,420	$3,880	$497,906
200	$1,452	$2,428	$3,880	$495,479
201	$1,445	$2,435	$3,880	$493,044
202	$1,438	$2,442	$3,880	$490,603
203	$1,431	$2,449	$3,880	$488,154
204	$1,424	$2,456	$3,880	$485,698

第17年供款共

$46,557

第17年利息

$17,552

第17年共還本金

$29,005

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,417	$2,463	$3,880	$483,235
206	$1,409	$2,470	$3,880	$480,764
207	$1,402	$2,478	$3,880	$478,287
208	$1,395	$2,485	$3,880	$475,802
209	$1,388	$2,492	$3,880	$473,310
210	$1,380	$2,499	$3,880	$470,811
211	$1,373	$2,507	$3,880	$468,304
212	$1,366	$2,514	$3,880	$465,790
213	$1,359	$2,521	$3,880	$463,269
214	$1,351	$2,529	$3,880	$460,741
215	$1,344	$2,536	$3,880	$458,205
216	$1,336	$2,543	$3,880	$455,661

第18年供款共

$46,557

第18年利息

$16,521

第18年共還本金

$30,036

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,329	$2,551	$3,880	$453,111
218	$1,322	$2,558	$3,880	$450,553
219	$1,314	$2,566	$3,880	$447,987
220	$1,307	$2,573	$3,880	$445,414
221	$1,299	$2,581	$3,880	$442,833
222	$1,292	$2,588	$3,880	$440,245
223	$1,284	$2,596	$3,880	$437,649
224	$1,276	$2,603	$3,880	$435,046
225	$1,269	$2,611	$3,880	$432,435
226	$1,261	$2,618	$3,880	$429,817
227	$1,254	$2,626	$3,880	$427,191
228	$1,246	$2,634	$3,880	$424,557

第19年供款共

$46,557

第19年利息

$15,452

第19年共還本金

$31,105

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,238	$2,641	$3,880	$421,915
230	$1,231	$2,649	$3,880	$419,266
231	$1,223	$2,657	$3,880	$416,609
232	$1,215	$2,665	$3,880	$413,945
233	$1,207	$2,672	$3,880	$411,272
234	$1,200	$2,680	$3,880	$408,592
235	$1,192	$2,688	$3,880	$405,904
236	$1,184	$2,696	$3,880	$403,208
237	$1,176	$2,704	$3,880	$400,504
238	$1,168	$2,712	$3,880	$397,793
239	$1,160	$2,720	$3,880	$395,073
240	$1,152	$2,727	$3,880	$392,346

第20年供款共

$46,557

第20年利息

$14,346

第20年共還本金

$32,211

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,144	$2,735	$3,880	$389,610
242	$1,136	$2,743	$3,880	$386,867
243	$1,128	$2,751	$3,880	$384,116
244	$1,120	$2,759	$3,880	$381,356
245	$1,112	$2,767	$3,880	$378,589
246	$1,104	$2,776	$3,880	$375,813
247	$1,096	$2,784	$3,880	$373,030
248	$1,088	$2,792	$3,880	$370,238
249	$1,080	$2,800	$3,880	$367,438
250	$1,072	$2,808	$3,880	$364,630
251	$1,064	$2,816	$3,880	$361,814
252	$1,055	$2,824	$3,880	$358,989

第21年供款共

$46,557

第21年利息

$13,200

第21年共還本金

$33,357

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,047	$2,833	$3,880	$356,157
254	$1,039	$2,841	$3,880	$353,316
255	$1,031	$2,849	$3,880	$350,466
256	$1,022	$2,858	$3,880	$347,609
257	$1,014	$2,866	$3,880	$344,743
258	$1,006	$2,874	$3,880	$341,869
259	$997	$2,883	$3,880	$338,986
260	$989	$2,891	$3,880	$336,095
261	$980	$2,899	$3,880	$333,196
262	$972	$2,908	$3,880	$330,288
263	$963	$2,916	$3,880	$327,371
264	$955	$2,925	$3,880	$324,446

第22年供款共

$46,557

第22年利息

$12,014

第22年共還本金

$34,543

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$946	$2,933	$3,880	$321,513
266	$938	$2,942	$3,880	$318,571
267	$929	$2,951	$3,880	$315,620
268	$921	$2,959	$3,880	$312,661
269	$912	$2,968	$3,880	$309,693
270	$903	$2,976	$3,880	$306,717
271	$895	$2,985	$3,880	$303,732
272	$886	$2,994	$3,880	$300,738
273	$877	$3,003	$3,880	$297,735
274	$868	$3,011	$3,880	$294,724
275	$860	$3,020	$3,880	$291,704
276	$851	$3,029	$3,880	$288,675

第23年供款共

$46,557

第23年利息

$10,785

第23年共還本金

$35,772

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$842	$3,038	$3,880	$285,637
278	$833	$3,047	$3,880	$282,590
279	$824	$3,056	$3,880	$279,535
280	$815	$3,064	$3,880	$276,470
281	$806	$3,073	$3,880	$273,397
282	$797	$3,082	$3,880	$270,315
283	$788	$3,091	$3,880	$267,223
284	$779	$3,100	$3,880	$264,123
285	$770	$3,109	$3,880	$261,014
286	$761	$3,118	$3,880	$257,895
287	$752	$3,128	$3,880	$254,768
288	$743	$3,137	$3,880	$251,631

第24年供款共

$46,557

第24年利息

$9,513

第24年共還本金

$37,044

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$734	$3,146	$3,880	$248,485
290	$725	$3,155	$3,880	$245,330
291	$716	$3,164	$3,880	$242,166
292	$706	$3,173	$3,880	$238,993
293	$697	$3,183	$3,880	$235,810
294	$688	$3,192	$3,880	$232,618
295	$678	$3,201	$3,880	$229,417
296	$669	$3,211	$3,880	$226,206
297	$660	$3,220	$3,880	$222,986
298	$650	$3,229	$3,880	$219,757
299	$641	$3,239	$3,880	$216,518
300	$632	$3,248	$3,880	$213,270

第25年供款共

$46,557

第25年利息

$8,196

第25年共還本金

$38,361

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$622	$3,258	$3,880	$210,012
302	$613	$3,267	$3,880	$206,745
303	$603	$3,277	$3,880	$203,468
304	$593	$3,286	$3,880	$200,182
305	$584	$3,296	$3,880	$196,886
306	$574	$3,305	$3,880	$193,580
307	$565	$3,315	$3,880	$190,265
308	$555	$3,325	$3,880	$186,940
309	$545	$3,335	$3,880	$183,606
310	$536	$3,344	$3,880	$180,262
311	$526	$3,354	$3,880	$176,908
312	$516	$3,364	$3,880	$173,544

第26年供款共

$46,557

第26年利息

$6,831

第26年共還本金

$39,726

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$506	$3,374	$3,880	$170,170
314	$496	$3,383	$3,880	$166,787
315	$486	$3,393	$3,880	$163,394
316	$477	$3,403	$3,880	$159,990
317	$467	$3,413	$3,880	$156,577
318	$457	$3,423	$3,880	$153,154
319	$447	$3,433	$3,880	$149,721
320	$437	$3,443	$3,880	$146,278
321	$427	$3,453	$3,880	$142,825
322	$417	$3,463	$3,880	$139,362
323	$406	$3,473	$3,880	$135,889
324	$396	$3,483	$3,880	$132,405

第27年供款共

$46,557

第27年利息

$5,418

第27年共還本金

$41,139

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$386	$3,494	$3,880	$128,912
326	$376	$3,504	$3,880	$125,408
327	$366	$3,514	$3,880	$121,894
328	$356	$3,524	$3,880	$118,370
329	$345	$3,535	$3,880	$114,835
330	$335	$3,545	$3,880	$111,290
331	$325	$3,555	$3,880	$107,735
332	$314	$3,566	$3,880	$104,170
333	$304	$3,576	$3,880	$100,594
334	$293	$3,586	$3,880	$97,007
335	$283	$3,597	$3,880	$93,411
336	$272	$3,607	$3,880	$89,803

第28年供款共

$46,557

第28年利息

$3,955

第28年共還本金

$42,602

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$262	$3,618	$3,880	$86,185
338	$251	$3,628	$3,880	$82,557
339	$241	$3,639	$3,880	$78,918
340	$230	$3,650	$3,880	$75,269
341	$220	$3,660	$3,880	$71,608
342	$209	$3,671	$3,880	$67,937
343	$198	$3,682	$3,880	$64,256
344	$187	$3,692	$3,880	$60,564
345	$177	$3,703	$3,880	$56,860
346	$166	$3,714	$3,880	$53,147
347	$155	$3,725	$3,880	$49,422
348	$144	$3,736	$3,880	$45,686

第29年供款共

$46,557

第29年利息

$2,440

第29年共還本金

$44,117

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$133	$3,746	$3,880	$41,940
350	$122	$3,757	$3,880	$38,182
351	$111	$3,768	$3,880	$34,414
352	$100	$3,779	$3,880	$30,635
353	$89	$3,790	$3,880	$26,844
354	$78	$3,801	$3,880	$23,043
355	$67	$3,813	$3,880	$19,230
356	$56	$3,824	$3,880	$15,406
357	$45	$3,835	$3,880	$11,572
358	$34	$3,846	$3,880	$7,726
359	$23	$3,857	$3,880	$3,868
360	$11	$3,868	$3,880	$0

第30年供款共

$46,557

第30年利息

$871

第30年共還本金

$45,686

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$8,862,709

Disclaimer

Recommended properties

Mort. Insurance
info