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$8,928,626

Monthly Payment
$4,063

Down Payment

$7,136,000

Total Loan

$864,000

Total int. paid

$598,626

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,466,000

Base on DTI ratio

$8,126

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

$8,126

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 PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

555 ft²

@14,414

GFA

727 ft²

@11,004

real_estate_agent Rare hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8 M

555 ft²

@14,414

GFA

727 ft²

@11,004

Sale$8 M

real_estate_agent Rare hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

KOL

Shatin CASTELLO BLK 02

thumb_up

GOOD DECO

547 ft²

@12,943

GFA

718 ft²

@9,861

local_fire_department HIT

Sale$7.08 M

547 ft²

@12,943

GFA

718 ft²

@9,861

Sale$7.08 M

local_fire_department HIT

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@13,264

GFA

736 ft²

@11,209

local_fire_department HIT

Sale$8.25 M

622 ft²

@13,264

GFA

736 ft²

@11,209

Sale$8.25 M

local_fire_department HIT

Sai Kung TAI WAN TAU

thumb_up

Village house nearby the beach with Rooftop

GFA

640 ft²

@12,500

real_estate_agent Rare

Sale$8 M

GFA

640 ft²

@12,500

Sale$8 M

real_estate_agent Rare

Sai Kung THE MEDITERRANEAN TWR 05

thumb_up

THE MEDITERRANEAN

566 ft²

@13,781

local_fire_department HIT

Sale$7.8 M

566 ft²

@13,781

Sale$7.8 M

local_fire_department HIT

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@12,058

GFA

736 ft²

@10,190

local_offer Good Catch

Sale$7.5 M

622 ft²

@12,058

GFA

736 ft²

@10,190

Sale$7.5 M

local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@12,142

GFA

906 ft²

@9,823

local_fire_department HIT

Sale$8.9 M

733 ft²

@12,142

GFA

906 ft²

@9,823

Sale$8.9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

thumb_up

Double Cove, high quality 2 room property with one storage room

498 ft²

@15,663

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.8 M

498 ft²

@15,663

Sale$7.8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@14,388

GFA

758 ft²

@10,554

pets Pet Friendly

Sale$8 M

556 ft²

@14,388

GFA

758 ft²

@10,554

Sale$8 M

pets Pet Friendly

Sai Kung CLEAR WATER BAY

thumb_up

Clear Water Bay Nice duplex

GFA

1,400 ft²

@6,357

local_fire_department HIT

Sale$8.9 M

GFA

1,400 ft²

@6,357

Sale$8.9 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 01

thumb_up

PARK MEDITERRANEAN TWR 01

586 ft²

@14,505

local_offer Good Catch

Sale$8.5 M

586 ft²

@14,505

Sale$8.5 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,648

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.5 M

512 ft²

@14,648

Sale$7.5 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 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
3.875	$6,337	$5,179	$4,501	$4,063
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$4,063

Term

30Year

Loan amount

$864,000

Total int. paid

$598,626

Total Loan and Interest

$1,462,626

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,790	$1,273	$4,063	$862,727
2	$2,786	$1,277	$4,063	$861,450
3	$2,782	$1,281	$4,063	$860,169
4	$2,778	$1,285	$4,063	$858,884
5	$2,773	$1,289	$4,063	$857,595
6	$2,769	$1,294	$4,063	$856,301
7	$2,765	$1,298	$4,063	$855,003
8	$2,761	$1,302	$4,063	$853,701
9	$2,757	$1,306	$4,063	$852,395
10	$2,753	$1,310	$4,063	$851,085
11	$2,748	$1,315	$4,063	$849,770
12	$2,744	$1,319	$4,063	$848,452

第1年供款共

$48,754

第1年利息

$33,206

第1年共還本金

$15,548

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,740	$1,323	$4,063	$847,129
14	$2,736	$1,327	$4,063	$845,801
15	$2,731	$1,332	$4,063	$844,470
16	$2,727	$1,336	$4,063	$843,134
17	$2,723	$1,340	$4,063	$841,793
18	$2,718	$1,345	$4,063	$840,449
19	$2,714	$1,349	$4,063	$839,100
20	$2,710	$1,353	$4,063	$837,747
21	$2,705	$1,358	$4,063	$836,389
22	$2,701	$1,362	$4,063	$835,027
23	$2,696	$1,366	$4,063	$833,661
24	$2,692	$1,371	$4,063	$832,290

第2年供款共

$48,754

第2年利息

$32,592

第2年共還本金

$16,162

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,688	$1,375	$4,063	$830,915
26	$2,683	$1,380	$4,063	$829,535
27	$2,679	$1,384	$4,063	$828,151
28	$2,674	$1,389	$4,063	$826,762
29	$2,670	$1,393	$4,063	$825,369
30	$2,665	$1,398	$4,063	$823,972
31	$2,661	$1,402	$4,063	$822,569
32	$2,656	$1,407	$4,063	$821,163
33	$2,652	$1,411	$4,063	$819,752
34	$2,647	$1,416	$4,063	$818,336
35	$2,643	$1,420	$4,063	$816,916
36	$2,638	$1,425	$4,063	$815,491

第3年供款共

$48,754

第3年利息

$31,955

第3年共還本金

$16,799

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,633	$1,429	$4,063	$814,061
38	$2,629	$1,434	$4,063	$812,627
39	$2,624	$1,439	$4,063	$811,188
40	$2,619	$1,443	$4,063	$809,745
41	$2,615	$1,448	$4,063	$808,297
42	$2,610	$1,453	$4,063	$806,844
43	$2,605	$1,457	$4,063	$805,387
44	$2,601	$1,462	$4,063	$803,925
45	$2,596	$1,467	$4,063	$802,458
46	$2,591	$1,472	$4,063	$800,986
47	$2,587	$1,476	$4,063	$799,510
48	$2,582	$1,481	$4,063	$798,029

第4年供款共

$48,754

第4年利息

$31,292

第4年共還本金

$17,462

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,577	$1,486	$4,063	$796,543
50	$2,572	$1,491	$4,063	$795,052
51	$2,567	$1,495	$4,063	$793,557
52	$2,563	$1,500	$4,063	$792,056
53	$2,558	$1,505	$4,063	$790,551
54	$2,553	$1,510	$4,063	$789,041
55	$2,548	$1,515	$4,063	$787,526
56	$2,543	$1,520	$4,063	$786,007
57	$2,538	$1,525	$4,063	$784,482
58	$2,533	$1,530	$4,063	$782,952
59	$2,528	$1,535	$4,063	$781,418
60	$2,523	$1,540	$4,063	$779,878

第5年供款共

$48,754

第5年利息

$30,604

第5年共還本金

$18,151

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,518	$1,544	$4,063	$778,334
62	$2,513	$1,549	$4,063	$776,784
63	$2,508	$1,554	$4,063	$775,230
64	$2,503	$1,560	$4,063	$773,670
65	$2,498	$1,565	$4,063	$772,106
66	$2,493	$1,570	$4,063	$770,536
67	$2,488	$1,575	$4,063	$768,961
68	$2,483	$1,580	$4,063	$767,382
69	$2,478	$1,585	$4,063	$765,797
70	$2,473	$1,590	$4,063	$764,207
71	$2,468	$1,595	$4,063	$762,612
72	$2,463	$1,600	$4,063	$761,011

第6年供款共

$48,754

第6年利息

$29,888

第6年共還本金

$18,867

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,457	$1,605	$4,063	$759,406
74	$2,452	$1,611	$4,063	$757,795
75	$2,447	$1,616	$4,063	$756,180
76	$2,442	$1,621	$4,063	$754,559
77	$2,437	$1,626	$4,063	$752,932
78	$2,431	$1,632	$4,063	$751,301
79	$2,426	$1,637	$4,063	$749,664
80	$2,421	$1,642	$4,063	$748,022
81	$2,415	$1,647	$4,063	$746,375
82	$2,410	$1,653	$4,063	$744,722
83	$2,405	$1,658	$4,063	$743,064
84	$2,399	$1,663	$4,063	$741,401

第7年供款共

$48,754

第7年利息

$29,143

第7年共還本金

$19,611

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,394	$1,669	$4,063	$739,732
86	$2,389	$1,674	$4,063	$738,058
87	$2,383	$1,680	$4,063	$736,378
88	$2,378	$1,685	$4,063	$734,693
89	$2,372	$1,690	$4,063	$733,003
90	$2,367	$1,696	$4,063	$731,307
91	$2,362	$1,701	$4,063	$729,606
92	$2,356	$1,707	$4,063	$727,899
93	$2,351	$1,712	$4,063	$726,186
94	$2,345	$1,718	$4,063	$724,469
95	$2,339	$1,723	$4,063	$722,745
96	$2,334	$1,729	$4,063	$721,016

第8年供款共

$48,754

第8年利息

$28,370

第8年共還本金

$20,384

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,328	$1,735	$4,063	$719,282
98	$2,323	$1,740	$4,063	$717,541
99	$2,317	$1,746	$4,063	$715,796
100	$2,311	$1,751	$4,063	$714,044
101	$2,306	$1,757	$4,063	$712,287
102	$2,300	$1,763	$4,063	$710,524
103	$2,294	$1,768	$4,063	$708,756
104	$2,289	$1,774	$4,063	$706,982
105	$2,283	$1,780	$4,063	$705,202
106	$2,277	$1,786	$4,063	$703,416
107	$2,271	$1,791	$4,063	$701,625
108	$2,266	$1,797	$4,063	$699,828

第9年供款共

$48,754

第9年利息

$27,566

第9年共還本金

$21,188

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,260	$1,803	$4,063	$698,025
110	$2,254	$1,809	$4,063	$696,216
111	$2,248	$1,815	$4,063	$694,401
112	$2,242	$1,821	$4,063	$692,581
113	$2,236	$1,826	$4,063	$690,754
114	$2,231	$1,832	$4,063	$688,922
115	$2,225	$1,838	$4,063	$687,084
116	$2,219	$1,844	$4,063	$685,240
117	$2,213	$1,850	$4,063	$683,390
118	$2,207	$1,856	$4,063	$681,534
119	$2,201	$1,862	$4,063	$679,671
120	$2,195	$1,868	$4,063	$677,803

第10年供款共

$48,754

第10年利息

$26,730

第10年共還本金

$22,024

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$2,189	$1,874	$4,063	$675,929
122	$2,183	$1,880	$4,063	$674,049
123	$2,177	$1,886	$4,063	$672,163
124	$2,171	$1,892	$4,063	$670,271
125	$2,164	$1,898	$4,063	$668,372
126	$2,158	$1,905	$4,063	$666,468
127	$2,152	$1,911	$4,063	$664,557
128	$2,146	$1,917	$4,063	$662,640
129	$2,140	$1,923	$4,063	$660,717
130	$2,134	$1,929	$4,063	$658,788
131	$2,127	$1,936	$4,063	$656,852
132	$2,121	$1,942	$4,063	$654,910

第11年供款共

$48,754

第11年利息

$25,861

第11年共還本金

$22,893

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$2,115	$1,948	$4,063	$652,962
134	$2,109	$1,954	$4,063	$651,008
135	$2,102	$1,961	$4,063	$649,047
136	$2,096	$1,967	$4,063	$647,080
137	$2,090	$1,973	$4,063	$645,107
138	$2,083	$1,980	$4,063	$643,127
139	$2,077	$1,986	$4,063	$641,141
140	$2,070	$1,992	$4,063	$639,149
141	$2,064	$1,999	$4,063	$637,150
142	$2,057	$2,005	$4,063	$635,145
143	$2,051	$2,012	$4,063	$633,133
144	$2,044	$2,018	$4,063	$631,114

第12年供款共

$48,754

第12年利息

$24,958

第12年共還本金

$23,796

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$2,038	$2,025	$4,063	$629,089
146	$2,031	$2,031	$4,063	$627,058
147	$2,025	$2,038	$4,063	$625,020
148	$2,018	$2,045	$4,063	$622,975
149	$2,012	$2,051	$4,063	$620,924
150	$2,005	$2,058	$4,063	$618,867
151	$1,998	$2,064	$4,063	$616,802
152	$1,992	$2,071	$4,063	$614,731
153	$1,985	$2,078	$4,063	$612,653
154	$1,978	$2,084	$4,063	$610,569
155	$1,972	$2,091	$4,063	$608,478
156	$1,965	$2,098	$4,063	$606,380

第13年供款共

$48,754

第13年利息

$24,019

第13年共還本金

$24,735

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,958	$2,105	$4,063	$604,275
158	$1,951	$2,112	$4,063	$602,163
159	$1,944	$2,118	$4,063	$600,045
160	$1,938	$2,125	$4,063	$597,920
161	$1,931	$2,132	$4,063	$595,788
162	$1,924	$2,139	$4,063	$593,649
163	$1,917	$2,146	$4,063	$591,503
164	$1,910	$2,153	$4,063	$589,350
165	$1,903	$2,160	$4,063	$587,190
166	$1,896	$2,167	$4,063	$585,024
167	$1,889	$2,174	$4,063	$582,850
168	$1,882	$2,181	$4,063	$580,669

第14年供款共

$48,754

第14年利息

$23,044

第14年共還本金

$25,710

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,875	$2,188	$4,063	$578,481
170	$1,868	$2,195	$4,063	$576,287
171	$1,861	$2,202	$4,063	$574,085
172	$1,854	$2,209	$4,063	$571,876
173	$1,847	$2,216	$4,063	$569,659
174	$1,840	$2,223	$4,063	$567,436
175	$1,832	$2,231	$4,063	$565,206
176	$1,825	$2,238	$4,063	$562,968
177	$1,818	$2,245	$4,063	$560,723
178	$1,811	$2,252	$4,063	$558,471
179	$1,803	$2,259	$4,063	$556,211
180	$1,796	$2,267	$4,063	$553,945

第15年供款共

$48,754

第15年利息

$22,030

第15年共還本金

$26,725

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,789	$2,274	$4,063	$551,671
182	$1,781	$2,281	$4,063	$549,389
183	$1,774	$2,289	$4,063	$547,100
184	$1,767	$2,296	$4,063	$544,804
185	$1,759	$2,304	$4,063	$542,501
186	$1,752	$2,311	$4,063	$540,190
187	$1,744	$2,318	$4,063	$537,871
188	$1,737	$2,326	$4,063	$535,545
189	$1,729	$2,333	$4,063	$533,212
190	$1,722	$2,341	$4,063	$530,871
191	$1,714	$2,349	$4,063	$528,522
192	$1,707	$2,356	$4,063	$526,166

第16年供款共

$48,754

第16年利息

$20,975

第16年共還本金

$27,779

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,699	$2,364	$4,063	$523,802
194	$1,691	$2,371	$4,063	$521,431
195	$1,684	$2,379	$4,063	$519,052
196	$1,676	$2,387	$4,063	$516,665
197	$1,668	$2,394	$4,063	$514,270
198	$1,661	$2,402	$4,063	$511,868
199	$1,653	$2,410	$4,063	$509,458
200	$1,645	$2,418	$4,063	$507,041
201	$1,637	$2,426	$4,063	$504,615
202	$1,629	$2,433	$4,063	$502,182
203	$1,622	$2,441	$4,063	$499,740
204	$1,614	$2,449	$4,063	$497,291

第17年供款共

$48,754

第17年利息

$19,880

第17年共還本金

$28,874

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,606	$2,457	$4,063	$494,834
206	$1,598	$2,465	$4,063	$492,369
207	$1,590	$2,473	$4,063	$489,896
208	$1,582	$2,481	$4,063	$487,416
209	$1,574	$2,489	$4,063	$484,927
210	$1,566	$2,497	$4,063	$482,430
211	$1,558	$2,505	$4,063	$479,925
212	$1,550	$2,513	$4,063	$477,412
213	$1,542	$2,521	$4,063	$474,890
214	$1,534	$2,529	$4,063	$472,361
215	$1,525	$2,538	$4,063	$469,824
216	$1,517	$2,546	$4,063	$467,278

第18年供款共

$48,754

第18年利息

$18,741

第18年共還本金

$30,013

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,509	$2,554	$4,063	$464,724
218	$1,501	$2,562	$4,063	$462,162
219	$1,492	$2,570	$4,063	$459,591
220	$1,484	$2,579	$4,063	$457,013
221	$1,476	$2,587	$4,063	$454,425
222	$1,467	$2,595	$4,063	$451,830
223	$1,459	$2,604	$4,063	$449,226
224	$1,451	$2,612	$4,063	$446,614
225	$1,442	$2,621	$4,063	$443,993
226	$1,434	$2,629	$4,063	$441,364
227	$1,425	$2,638	$4,063	$438,727
228	$1,417	$2,646	$4,063	$436,080

第19年供款共

$48,754

第19年利息

$17,557

第19年共還本金

$31,197

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,408	$2,655	$4,063	$433,426
230	$1,400	$2,663	$4,063	$430,763
231	$1,391	$2,672	$4,063	$428,091
232	$1,382	$2,680	$4,063	$425,410
233	$1,374	$2,689	$4,063	$422,721
234	$1,365	$2,698	$4,063	$420,023
235	$1,356	$2,707	$4,063	$417,317
236	$1,348	$2,715	$4,063	$414,602
237	$1,339	$2,724	$4,063	$411,877
238	$1,330	$2,733	$4,063	$409,145
239	$1,321	$2,742	$4,063	$406,403
240	$1,312	$2,751	$4,063	$403,653

第20年供款共

$48,754

第20年利息

$16,326

第20年共還本金

$32,428

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,303	$2,759	$4,063	$400,893
242	$1,295	$2,768	$4,063	$398,125
243	$1,286	$2,777	$4,063	$395,348
244	$1,277	$2,786	$4,063	$392,561
245	$1,268	$2,795	$4,063	$389,766
246	$1,259	$2,804	$4,063	$386,962
247	$1,250	$2,813	$4,063	$384,149
248	$1,240	$2,822	$4,063	$381,326
249	$1,231	$2,831	$4,063	$378,495
250	$1,222	$2,841	$4,063	$375,654
251	$1,213	$2,850	$4,063	$372,804
252	$1,204	$2,859	$4,063	$369,945

第21年供款共

$48,754

第21年利息

$15,047

第21年共還本金

$33,707

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,195	$2,868	$4,063	$367,077
254	$1,185	$2,877	$4,063	$364,200
255	$1,176	$2,887	$4,063	$361,313
256	$1,167	$2,896	$4,063	$358,417
257	$1,157	$2,905	$4,063	$355,511
258	$1,148	$2,915	$4,063	$352,596
259	$1,139	$2,924	$4,063	$349,672
260	$1,129	$2,934	$4,063	$346,739
261	$1,120	$2,943	$4,063	$343,795
262	$1,110	$2,953	$4,063	$340,843
263	$1,101	$2,962	$4,063	$337,880
264	$1,091	$2,972	$4,063	$334,909

第22年供款共

$48,754

第22年利息

$13,717

第22年共還本金

$35,037

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,081	$2,981	$4,063	$331,927
266	$1,072	$2,991	$4,063	$328,936
267	$1,062	$3,001	$4,063	$325,936
268	$1,053	$3,010	$4,063	$322,925
269	$1,043	$3,020	$4,063	$319,905
270	$1,033	$3,030	$4,063	$316,875
271	$1,023	$3,040	$4,063	$313,836
272	$1,013	$3,049	$4,063	$310,786
273	$1,004	$3,059	$4,063	$307,727
274	$994	$3,069	$4,063	$304,658
275	$984	$3,079	$4,063	$301,579
276	$974	$3,089	$4,063	$298,490

第23年供款共

$48,754

第23年利息

$12,335

第23年共還本金

$36,419

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$964	$3,099	$4,063	$295,391
278	$954	$3,109	$4,063	$292,282
279	$944	$3,119	$4,063	$289,163
280	$934	$3,129	$4,063	$286,034
281	$924	$3,139	$4,063	$282,895
282	$914	$3,149	$4,063	$279,745
283	$903	$3,160	$4,063	$276,586
284	$893	$3,170	$4,063	$273,416
285	$883	$3,180	$4,063	$270,236
286	$873	$3,190	$4,063	$267,046
287	$862	$3,201	$4,063	$263,845
288	$852	$3,211	$4,063	$260,635

第24年供款共

$48,754

第24年利息

$10,899

第24年共還本金

$37,855

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$842	$3,221	$4,063	$257,413
290	$831	$3,232	$4,063	$254,182
291	$821	$3,242	$4,063	$250,940
292	$810	$3,253	$4,063	$247,687
293	$800	$3,263	$4,063	$244,424
294	$789	$3,274	$4,063	$241,151
295	$779	$3,284	$4,063	$237,866
296	$768	$3,295	$4,063	$234,572
297	$757	$3,305	$4,063	$231,266
298	$747	$3,316	$4,063	$227,950
299	$736	$3,327	$4,063	$224,624
300	$725	$3,338	$4,063	$221,286

第25年供款共

$48,754

第25年利息

$9,406

第25年共還本金

$39,349

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$715	$3,348	$4,063	$217,938
302	$704	$3,359	$4,063	$214,579
303	$693	$3,370	$4,063	$211,209
304	$682	$3,381	$4,063	$207,828
305	$671	$3,392	$4,063	$204,436
306	$660	$3,403	$4,063	$201,033
307	$649	$3,414	$4,063	$197,620
308	$638	$3,425	$4,063	$194,195
309	$627	$3,436	$4,063	$190,759
310	$616	$3,447	$4,063	$187,312
311	$605	$3,458	$4,063	$183,854
312	$594	$3,469	$4,063	$180,385

第26年供款共

$48,754

第26年利息

$7,853

第26年共還本金

$40,901

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$582	$3,480	$4,063	$176,905
314	$571	$3,492	$4,063	$173,413
315	$560	$3,503	$4,063	$169,911
316	$549	$3,514	$4,063	$166,396
317	$537	$3,526	$4,063	$162,871
318	$526	$3,537	$4,063	$159,334
319	$515	$3,548	$4,063	$155,786
320	$503	$3,560	$4,063	$152,226
321	$492	$3,571	$4,063	$148,655
322	$480	$3,583	$4,063	$145,072
323	$468	$3,594	$4,063	$141,477
324	$457	$3,606	$4,063	$137,871

第27年供款共

$48,754

第27年利息

$6,240

第27年共還本金

$42,514

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$445	$3,618	$4,063	$134,254
326	$434	$3,629	$4,063	$130,624
327	$422	$3,641	$4,063	$126,983
328	$410	$3,653	$4,063	$123,331
329	$398	$3,665	$4,063	$119,666
330	$386	$3,676	$4,063	$115,989
331	$375	$3,688	$4,063	$112,301
332	$363	$3,700	$4,063	$108,601
333	$351	$3,712	$4,063	$104,889
334	$339	$3,724	$4,063	$101,165
335	$327	$3,736	$4,063	$97,429
336	$315	$3,748	$4,063	$93,680

第28年供款共

$48,754

第28年利息

$4,563

第28年共還本金

$44,191

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$303	$3,760	$4,063	$89,920
338	$290	$3,772	$4,063	$86,147
339	$278	$3,785	$4,063	$82,363
340	$266	$3,797	$4,063	$78,566
341	$254	$3,809	$4,063	$74,757
342	$241	$3,821	$4,063	$70,935
343	$229	$3,834	$4,063	$67,102
344	$217	$3,846	$4,063	$63,255
345	$204	$3,859	$4,063	$59,397
346	$192	$3,871	$4,063	$55,526
347	$179	$3,884	$4,063	$51,642
348	$167	$3,896	$4,063	$47,746

第29年供款共

$48,754

第29年利息

$2,820

第29年共還本金

$45,934

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$154	$3,909	$4,063	$43,837
350	$142	$3,921	$4,063	$39,916
351	$129	$3,934	$4,063	$35,982
352	$116	$3,947	$4,063	$32,036
353	$103	$3,959	$4,063	$28,076
354	$91	$3,972	$4,063	$24,104
355	$78	$3,985	$4,063	$20,119
356	$65	$3,998	$4,063	$16,121
357	$52	$4,011	$4,063	$12,110
358	$39	$4,024	$4,063	$8,087
359	$26	$4,037	$4,063	$4,050
360	$13	$4,050	$4,063	$0

第30年供款共

$48,754

第30年利息

$1,008

第30年共還本金

$47,746

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$8,928,626

Disclaimer

Recommended properties

Mort. Insurance
info