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$8,936,487

Monthly Payment
$4,310

Down Payment

$7,055,000

Total Loan

$945,000

Total int. paid

$606,487

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,385,000

Base on DTI ratio

$8,619

Budget of property purchase

HK$7,385,000

Down Payment

$7,055,000
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

$8,619

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

Tai Po MAYFAIR BY THE SEA 8

thumb_up

MAYFAIR BY THE SEA 8 TWR 03A

494 ft²

@14,777

local_fire_department HIT

Sale$7.3 M

494 ft²

@14,777

Sale$7.3 M

local_fire_department HIT

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,432

GFA

906 ft²

@9,249

vpn_key Key flight_takeoff 移民急讓

Sale$8.38 M

733 ft²

@11,432

GFA

906 ft²

@9,249

Sale$8.38 M

vpn_key Key flight_takeoff 移民急讓

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,036

GFA

978 ft²

@8,057

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$7.88 M

714 ft²

@11,036

GFA

978 ft²

@8,057

Sale$7.88 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

496 ft²

@14,415

local_fire_department HIT

Sale$7.15 M

496 ft²

@14,415

Sale$7.15 M

local_fire_department HIT

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

579 ft²

@15,199

GFA

715 ft²

@12,308

real_estate_agent Rare hotel_class King flight_takeoff 移民急讓 transfer_within_a_station Quality Migrant

Sale$8.8 M

579 ft²

@15,199

GFA

715 ft²

@12,308

Sale$8.8 M

real_estate_agent Rare hotel_class King flight_takeoff 移民急讓 transfer_within_a_station Quality Migrant

Shatin CASTELLO

thumb_up

CASTELLO

753 ft²

@11,421

GFA

970 ft²

@8,866

local_fire_department HIT

Sale$8.6 M

753 ft²

@11,421

GFA

970 ft²

@8,866

Sale$8.6 M

local_fire_department HIT

Shatin THE PAVILIA FARM II TWR 06B

thumb_up

THE PAVILIA FARM II TWR 06B

334 ft²

@23,653

hotel_class King

Sale$7.9 M

334 ft²

@23,653

Sale$7.9 M

hotel_class King

Shatin CASTELLO

thumb_up

CASTELLO

580 ft²

@12,207

GFA

726 ft²

@9,752

real_estate_agent Rare hotel_class King

Sale$7.08 M

580 ft²

@12,207

GFA

726 ft²

@9,752

Sale$7.08 M

real_estate_agent Rare hotel_class King

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,481

GFA

875 ft²

@9,486

vpn_key Key

Sale$8.3 M

665 ft²

@12,481

GFA

875 ft²

@9,486

Sale$8.3 M

vpn_key Key

Ma On Shan SAUSALITO TWR 01

thumb_up

SAUSALITO TWR 01

794 ft²

@11,083

GFA

1,078 ft²

@8,163

local_fire_department HIT

Sale$8.8 M

794 ft²

@11,083

GFA

1,078 ft²

@8,163

Sale$8.8 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

Sai Kung MOUNT PAVILIA TWR 23

thumb_up

sea view

457 ft²

@19,256

verified 首置必買

Sale$8.8 M

457 ft²

@19,256

Sale$8.8 M

verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$5,656	$4,346	$3,561	$3,039
1.500	$5,866	$4,560	$3,779	$3,261
2.000	$6,081	$4,781	$4,005	$3,493
2.500	$6,301	$5,008	$4,239	$3,734
3.000	$6,526	$5,241	$4,481	$3,984
3.500	$6,756	$5,481	$4,731	$4,243
3.625	$6,814	$5,542	$4,794	$4,310
4.000	$6,990	$5,727	$4,988	$4,512
4.500	$7,229	$5,979	$5,253	$4,788
5.000	$7,473	$6,237	$5,524	$5,073
5.500	$7,721	$6,501	$5,803	$5,366
6.000	$7,974	$6,770	$6,089	$5,666

Monthly Payment$4,310

Term

30Year

Loan amount

$945,000

Total int. paid

$606,487

Total Loan and Interest

$1,551,487

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$2,855	$1,455	$4,310	$943,545
2	$2,850	$1,459	$4,310	$942,086
3	$2,846	$1,464	$4,310	$940,622
4	$2,841	$1,468	$4,310	$939,154
5	$2,837	$1,473	$4,310	$937,681
6	$2,833	$1,477	$4,310	$936,204
7	$2,828	$1,482	$4,310	$934,722
8	$2,824	$1,486	$4,310	$933,236
9	$2,819	$1,491	$4,310	$931,746
10	$2,815	$1,495	$4,310	$930,251
11	$2,810	$1,500	$4,310	$928,751
12	$2,806	$1,504	$4,310	$927,247

第1年供款共

$51,716

第1年利息

$33,963

第1年共還本金

$17,753

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$2,801	$1,509	$4,310	$925,738
14	$2,797	$1,513	$4,310	$924,225
15	$2,792	$1,518	$4,310	$922,707
16	$2,787	$1,522	$4,310	$921,185
17	$2,783	$1,527	$4,310	$919,658
18	$2,778	$1,532	$4,310	$918,127
19	$2,774	$1,536	$4,310	$916,590
20	$2,769	$1,541	$4,310	$915,050
21	$2,764	$1,545	$4,310	$913,504
22	$2,760	$1,550	$4,310	$911,954
23	$2,755	$1,555	$4,310	$910,399
24	$2,750	$1,560	$4,310	$908,840

第2年供款共

$51,716

第2年利息

$33,309

第2年共還本金

$18,407

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$2,745	$1,564	$4,310	$907,275
26	$2,741	$1,569	$4,310	$905,706
27	$2,736	$1,574	$4,310	$904,133
28	$2,731	$1,578	$4,310	$902,554
29	$2,726	$1,583	$4,310	$900,971
30	$2,722	$1,588	$4,310	$899,383
31	$2,717	$1,593	$4,310	$897,790
32	$2,712	$1,598	$4,310	$896,193
33	$2,707	$1,602	$4,310	$894,590
34	$2,702	$1,607	$4,310	$892,983
35	$2,698	$1,612	$4,310	$891,371
36	$2,693	$1,617	$4,310	$889,754

第3年供款共

$51,716

第3年利息

$32,630

第3年共還本金

$19,086

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$2,688	$1,622	$4,310	$888,132
38	$2,683	$1,627	$4,310	$886,505
39	$2,678	$1,632	$4,310	$884,873
40	$2,673	$1,637	$4,310	$883,237
41	$2,668	$1,642	$4,310	$881,595
42	$2,663	$1,647	$4,310	$879,949
43	$2,658	$1,652	$4,310	$878,297
44	$2,653	$1,656	$4,310	$876,641
45	$2,648	$1,661	$4,310	$874,979
46	$2,643	$1,667	$4,310	$873,313
47	$2,638	$1,672	$4,310	$871,641
48	$2,633	$1,677	$4,310	$869,965

第4年供款共

$51,716

第4年利息

$31,927

第4年共還本金

$19,789

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$2,628	$1,682	$4,310	$868,283
50	$2,623	$1,687	$4,310	$866,596
51	$2,618	$1,692	$4,310	$864,904
52	$2,613	$1,697	$4,310	$863,207
53	$2,608	$1,702	$4,310	$861,505
54	$2,602	$1,707	$4,310	$859,798
55	$2,597	$1,712	$4,310	$858,086
56	$2,592	$1,718	$4,310	$856,368
57	$2,587	$1,723	$4,310	$854,645
58	$2,582	$1,728	$4,310	$852,917
59	$2,577	$1,733	$4,310	$851,184
60	$2,571	$1,738	$4,310	$849,446

第5年供款共

$51,716

第5年利息

$31,198

第5年共還本金

$20,519

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$2,566	$1,744	$4,310	$847,702
62	$2,561	$1,749	$4,310	$845,953
63	$2,555	$1,754	$4,310	$844,199
64	$2,550	$1,759	$4,310	$842,440
65	$2,545	$1,765	$4,310	$840,675
66	$2,540	$1,770	$4,310	$838,905
67	$2,534	$1,775	$4,310	$837,129
68	$2,529	$1,781	$4,310	$835,348
69	$2,523	$1,786	$4,310	$833,562
70	$2,518	$1,792	$4,310	$831,770
71	$2,513	$1,797	$4,310	$829,973
72	$2,507	$1,802	$4,310	$828,171

第6年供款共

$51,716

第6年利息

$30,441

第6年共還本金

$21,275

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$2,502	$1,808	$4,310	$826,363
74	$2,496	$1,813	$4,310	$824,550
75	$2,491	$1,819	$4,310	$822,731
76	$2,485	$1,824	$4,310	$820,906
77	$2,480	$1,830	$4,310	$819,077
78	$2,474	$1,835	$4,310	$817,241
79	$2,469	$1,841	$4,310	$815,400
80	$2,463	$1,846	$4,310	$813,554
81	$2,458	$1,852	$4,310	$811,702
82	$2,452	$1,858	$4,310	$809,844
83	$2,446	$1,863	$4,310	$807,981
84	$2,441	$1,869	$4,310	$806,112

第7年供款共

$51,716

第7年利息

$29,657

第7年共還本金

$22,059

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$2,435	$1,875	$4,310	$804,237
86	$2,429	$1,880	$4,310	$802,357
87	$2,424	$1,886	$4,310	$800,471
88	$2,418	$1,892	$4,310	$798,580
89	$2,412	$1,897	$4,310	$796,682
90	$2,407	$1,903	$4,310	$794,779
91	$2,401	$1,909	$4,310	$792,870
92	$2,395	$1,915	$4,310	$790,956
93	$2,389	$1,920	$4,310	$789,035
94	$2,384	$1,926	$4,310	$787,109
95	$2,378	$1,932	$4,310	$785,177
96	$2,372	$1,938	$4,310	$783,240

第8年供款共

$51,716

第8年利息

$28,844

第8年共還本金

$22,872

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$2,366	$1,944	$4,310	$781,296
98	$2,360	$1,950	$4,310	$779,346
99	$2,354	$1,955	$4,310	$777,391
100	$2,348	$1,961	$4,310	$775,430
101	$2,342	$1,967	$4,310	$773,462
102	$2,337	$1,973	$4,310	$771,489
103	$2,331	$1,979	$4,310	$769,510
104	$2,325	$1,985	$4,310	$767,525
105	$2,319	$1,991	$4,310	$765,534
106	$2,313	$1,997	$4,310	$763,537
107	$2,307	$2,003	$4,310	$761,534
108	$2,300	$2,009	$4,310	$759,524

第9年供款共

$51,716

第9年利息

$28,001

第9年共還本金

$23,715

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$2,294	$2,015	$4,310	$757,509
110	$2,288	$2,021	$4,310	$755,488
111	$2,282	$2,027	$4,310	$753,460
112	$2,276	$2,034	$4,310	$751,427
113	$2,270	$2,040	$4,310	$749,387
114	$2,264	$2,046	$4,310	$747,341
115	$2,258	$2,052	$4,310	$745,289
116	$2,251	$2,058	$4,310	$743,231
117	$2,245	$2,065	$4,310	$741,166
118	$2,239	$2,071	$4,310	$739,095
119	$2,233	$2,077	$4,310	$737,018
120	$2,226	$2,083	$4,310	$734,935

第10年供款共

$51,716

第10年利息

$27,127

第10年共還本金

$24,589

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$2,220	$2,090	$4,310	$732,845
122	$2,214	$2,096	$4,310	$730,750
123	$2,207	$2,102	$4,310	$728,647
124	$2,201	$2,109	$4,310	$726,539
125	$2,195	$2,115	$4,310	$724,424
126	$2,188	$2,121	$4,310	$722,303
127	$2,182	$2,128	$4,310	$720,175
128	$2,176	$2,134	$4,310	$718,041
129	$2,169	$2,141	$4,310	$715,900
130	$2,163	$2,147	$4,310	$713,753
131	$2,156	$2,154	$4,310	$711,599
132	$2,150	$2,160	$4,310	$709,439

第11年供款共

$51,716

第11年利息

$26,221

第11年共還本金

$25,496

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$2,143	$2,167	$4,310	$707,273
134	$2,137	$2,173	$4,310	$705,100
135	$2,130	$2,180	$4,310	$702,920
136	$2,123	$2,186	$4,310	$700,734
137	$2,117	$2,193	$4,310	$698,541
138	$2,110	$2,200	$4,310	$696,341
139	$2,104	$2,206	$4,310	$694,135
140	$2,097	$2,213	$4,310	$691,922
141	$2,090	$2,220	$4,310	$689,703
142	$2,083	$2,226	$4,310	$687,477
143	$2,077	$2,233	$4,310	$685,244
144	$2,070	$2,240	$4,310	$683,004

第12年供款共

$51,716

第12年利息

$25,281

第12年共還本金

$26,435

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$2,063	$2,246	$4,310	$680,758
146	$2,056	$2,253	$4,310	$678,504
147	$2,050	$2,260	$4,310	$676,244
148	$2,043	$2,267	$4,310	$673,977
149	$2,036	$2,274	$4,310	$671,704
150	$2,029	$2,281	$4,310	$669,423
151	$2,022	$2,287	$4,310	$667,136
152	$2,015	$2,294	$4,310	$664,841
153	$2,008	$2,301	$4,310	$662,540
154	$2,001	$2,308	$4,310	$660,232
155	$1,994	$2,315	$4,310	$657,916
156	$1,987	$2,322	$4,310	$655,594

第13年供款共

$51,716

第13年利息

$24,306

第13年共還本金

$27,410

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$1,980	$2,329	$4,310	$653,265
158	$1,973	$2,336	$4,310	$650,929
159	$1,966	$2,343	$4,310	$648,585
160	$1,959	$2,350	$4,310	$646,235
161	$1,952	$2,358	$4,310	$643,877
162	$1,945	$2,365	$4,310	$641,513
163	$1,938	$2,372	$4,310	$639,141
164	$1,931	$2,379	$4,310	$636,762
165	$1,924	$2,386	$4,310	$634,376
166	$1,916	$2,393	$4,310	$631,983
167	$1,909	$2,401	$4,310	$629,582
168	$1,902	$2,408	$4,310	$627,174

第14年供款共

$51,716

第14年利息

$23,296

第14年共還本金

$28,420

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$1,895	$2,415	$4,310	$624,759
170	$1,887	$2,422	$4,310	$622,337
171	$1,880	$2,430	$4,310	$619,907
172	$1,873	$2,437	$4,310	$617,470
173	$1,865	$2,444	$4,310	$615,026
174	$1,858	$2,452	$4,310	$612,574
175	$1,850	$2,459	$4,310	$610,115
176	$1,843	$2,467	$4,310	$607,648
177	$1,836	$2,474	$4,310	$605,174
178	$1,828	$2,482	$4,310	$602,692
179	$1,821	$2,489	$4,310	$600,203
180	$1,813	$2,497	$4,310	$597,707

第15年供款共

$51,716

第15年利息

$22,249

第15年共還本金

$29,468

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$1,806	$2,504	$4,310	$595,203
182	$1,798	$2,512	$4,310	$592,691
183	$1,790	$2,519	$4,310	$590,172
184	$1,783	$2,527	$4,310	$587,645
185	$1,775	$2,535	$4,310	$585,110
186	$1,768	$2,542	$4,310	$582,568
187	$1,760	$2,550	$4,310	$580,018
188	$1,752	$2,558	$4,310	$577,461
189	$1,744	$2,565	$4,310	$574,895
190	$1,737	$2,573	$4,310	$572,322
191	$1,729	$2,581	$4,310	$569,742
192	$1,721	$2,589	$4,310	$567,153

第16年供款共

$51,716

第16年利息

$21,163

第16年共還本金

$30,554

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$1,713	$2,596	$4,310	$564,557
194	$1,705	$2,604	$4,310	$561,952
195	$1,698	$2,612	$4,310	$559,340
196	$1,690	$2,620	$4,310	$556,720
197	$1,682	$2,628	$4,310	$554,092
198	$1,674	$2,636	$4,310	$551,456
199	$1,666	$2,644	$4,310	$548,813
200	$1,658	$2,652	$4,310	$546,161
201	$1,650	$2,660	$4,310	$543,501
202	$1,642	$2,668	$4,310	$540,833
203	$1,634	$2,676	$4,310	$538,157
204	$1,626	$2,684	$4,310	$535,473

第17年供款共

$51,716

第17年利息

$20,036

第17年共還本金

$31,680

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$1,618	$2,692	$4,310	$532,781
206	$1,609	$2,700	$4,310	$530,081
207	$1,601	$2,708	$4,310	$527,372
208	$1,593	$2,717	$4,310	$524,656
209	$1,585	$2,725	$4,310	$521,931
210	$1,577	$2,733	$4,310	$519,198
211	$1,568	$2,741	$4,310	$516,457
212	$1,560	$2,750	$4,310	$513,707
213	$1,552	$2,758	$4,310	$510,949
214	$1,543	$2,766	$4,310	$508,183
215	$1,535	$2,775	$4,310	$505,409
216	$1,527	$2,783	$4,310	$502,626

第18年供款共

$51,716

第18年利息

$18,869

第18年共還本金

$32,847

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$1,518	$2,791	$4,310	$499,834
218	$1,510	$2,800	$4,310	$497,035
219	$1,501	$2,808	$4,310	$494,226
220	$1,493	$2,817	$4,310	$491,410
221	$1,484	$2,825	$4,310	$488,584
222	$1,476	$2,834	$4,310	$485,751
223	$1,467	$2,842	$4,310	$482,908
224	$1,459	$2,851	$4,310	$480,057
225	$1,450	$2,860	$4,310	$477,198
226	$1,442	$2,868	$4,310	$474,330
227	$1,433	$2,877	$4,310	$471,453
228	$1,424	$2,886	$4,310	$468,567

第19年供款共

$51,716

第19年利息

$17,658

第19年共還本金

$34,058

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$1,415	$2,894	$4,310	$465,673
230	$1,407	$2,903	$4,310	$462,770
231	$1,398	$2,912	$4,310	$459,859
232	$1,389	$2,921	$4,310	$456,938
233	$1,380	$2,929	$4,310	$454,009
234	$1,371	$2,938	$4,310	$451,070
235	$1,363	$2,947	$4,310	$448,123
236	$1,354	$2,956	$4,310	$445,167
237	$1,345	$2,965	$4,310	$442,203
238	$1,336	$2,974	$4,310	$439,229
239	$1,327	$2,983	$4,310	$436,246
240	$1,318	$2,992	$4,310	$433,254

第20年供款共

$51,716

第20年利息

$16,403

第20年共還本金

$35,314

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$1,309	$3,001	$4,310	$430,253
242	$1,300	$3,010	$4,310	$427,243
243	$1,291	$3,019	$4,310	$424,224
244	$1,282	$3,028	$4,310	$421,196
245	$1,272	$3,037	$4,310	$418,159
246	$1,263	$3,046	$4,310	$415,112
247	$1,254	$3,056	$4,310	$412,056
248	$1,245	$3,065	$4,310	$408,991
249	$1,235	$3,074	$4,310	$405,917
250	$1,226	$3,083	$4,310	$402,834
251	$1,217	$3,093	$4,310	$399,741
252	$1,208	$3,102	$4,310	$396,639

第21年供款共

$51,716

第21年利息

$15,101

第21年共還本金

$36,615

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$1,198	$3,112	$4,310	$393,527
254	$1,189	$3,121	$4,310	$390,406
255	$1,179	$3,130	$4,310	$387,276
256	$1,170	$3,140	$4,310	$384,136
257	$1,160	$3,149	$4,310	$380,987
258	$1,151	$3,159	$4,310	$377,828
259	$1,141	$3,168	$4,310	$374,660
260	$1,132	$3,178	$4,310	$371,482
261	$1,122	$3,187	$4,310	$368,294
262	$1,113	$3,197	$4,310	$365,097
263	$1,103	$3,207	$4,310	$361,891
264	$1,093	$3,216	$4,310	$358,674

第22年供款共

$51,716

第22年利息

$13,752

第22年共還本金

$37,965

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$1,083	$3,226	$4,310	$355,448
266	$1,074	$3,236	$4,310	$352,212
267	$1,064	$3,246	$4,310	$348,966
268	$1,054	$3,256	$4,310	$345,711
269	$1,044	$3,265	$4,310	$342,445
270	$1,034	$3,275	$4,310	$339,170
271	$1,025	$3,285	$4,310	$335,885
272	$1,015	$3,295	$4,310	$332,590
273	$1,005	$3,305	$4,310	$329,285
274	$995	$3,315	$4,310	$325,970
275	$985	$3,325	$4,310	$322,645
276	$975	$3,335	$4,310	$319,310

第23年供款共

$51,716

第23年利息

$12,352

第23年共還本金

$39,364

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$965	$3,345	$4,310	$315,965
278	$954	$3,355	$4,310	$312,610
279	$944	$3,365	$4,310	$309,244
280	$934	$3,376	$4,310	$305,869
281	$924	$3,386	$4,310	$302,483
282	$914	$3,396	$4,310	$299,087
283	$903	$3,406	$4,310	$295,681
284	$893	$3,416	$4,310	$292,265
285	$883	$3,427	$4,310	$288,838
286	$873	$3,437	$4,310	$285,401
287	$862	$3,448	$4,310	$281,953
288	$852	$3,458	$4,310	$278,495

第24年供款共

$51,716

第24年利息

$10,901

第24年共還本金

$40,815

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$841	$3,468	$4,310	$275,027
290	$831	$3,479	$4,310	$271,548
291	$820	$3,489	$4,310	$268,059
292	$810	$3,500	$4,310	$264,559
293	$799	$3,510	$4,310	$261,048
294	$789	$3,521	$4,310	$257,527
295	$778	$3,532	$4,310	$253,995
296	$767	$3,542	$4,310	$250,453
297	$757	$3,553	$4,310	$246,900
298	$746	$3,564	$4,310	$243,336
299	$735	$3,575	$4,310	$239,761
300	$724	$3,585	$4,310	$236,176

第25年供款共

$51,716

第25年利息

$9,397

第25年共還本金

$42,319

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$713	$3,596	$4,310	$232,580
302	$703	$3,607	$4,310	$228,973
303	$692	$3,618	$4,310	$225,355
304	$681	$3,629	$4,310	$221,726
305	$670	$3,640	$4,310	$218,086
306	$659	$3,651	$4,310	$214,435
307	$648	$3,662	$4,310	$210,773
308	$637	$3,673	$4,310	$207,100
309	$626	$3,684	$4,310	$203,416
310	$614	$3,695	$4,310	$199,721
311	$603	$3,706	$4,310	$196,014
312	$592	$3,718	$4,310	$192,297

第26年供款共

$51,716

第26年利息

$7,837

第26年共還本金

$43,879

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$581	$3,729	$4,310	$188,568
314	$570	$3,740	$4,310	$184,828
315	$558	$3,751	$4,310	$181,077
316	$547	$3,763	$4,310	$177,314
317	$536	$3,774	$4,310	$173,540
318	$524	$3,785	$4,310	$169,754
319	$513	$3,797	$4,310	$165,958
320	$501	$3,808	$4,310	$162,149
321	$490	$3,820	$4,310	$158,329
322	$478	$3,831	$4,310	$154,498
323	$467	$3,843	$4,310	$150,655
324	$455	$3,855	$4,310	$146,800

第27年供款共

$51,716

第27年利息

$6,220

第27年共還本金

$45,496

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$443	$3,866	$4,310	$142,934
326	$432	$3,878	$4,310	$139,056
327	$420	$3,890	$4,310	$135,167
328	$408	$3,901	$4,310	$131,265
329	$397	$3,913	$4,310	$127,352
330	$385	$3,925	$4,310	$123,427
331	$373	$3,937	$4,310	$119,490
332	$361	$3,949	$4,310	$115,542
333	$349	$3,961	$4,310	$111,581
334	$337	$3,973	$4,310	$107,608
335	$325	$3,985	$4,310	$103,624
336	$313	$3,997	$4,310	$99,627

第28年供款共

$51,716

第28年利息

$4,543

第28年共還本金

$47,173

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$301	$4,009	$4,310	$95,618
338	$289	$4,021	$4,310	$91,597
339	$277	$4,033	$4,310	$87,564
340	$265	$4,045	$4,310	$83,519
341	$252	$4,057	$4,310	$79,462
342	$240	$4,070	$4,310	$75,392
343	$228	$4,082	$4,310	$71,310
344	$215	$4,094	$4,310	$67,216
345	$203	$4,107	$4,310	$63,109
346	$191	$4,119	$4,310	$58,990
347	$178	$4,131	$4,310	$54,859
348	$166	$4,144	$4,310	$50,715

第29年供款共

$51,716

第29年利息

$2,804

第29年共還本金

$48,912

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$153	$4,156	$4,310	$46,558
350	$141	$4,169	$4,310	$42,389
351	$128	$4,182	$4,310	$38,208
352	$115	$4,194	$4,310	$34,013
353	$103	$4,207	$4,310	$29,807
354	$90	$4,220	$4,310	$25,587
355	$77	$4,232	$4,310	$21,355
356	$65	$4,245	$4,310	$17,109
357	$52	$4,258	$4,310	$12,851
358	$39	$4,271	$4,310	$8,580
359	$26	$4,284	$4,310	$4,297
360	$13	$4,297	$4,310	$0

第30年供款共

$51,716

第30年利息

$1,001

第30年共還本金

$50,715

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$8,936,487

Disclaimer

Recommended properties

Mort. Insurance
info