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$8,618,551

Monthly Payment
$2,102

Down Payment

$7,532,000

Total Loan

$468,000

Total int. paid

$288,551

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$7,862,000

Base on DTI ratio

$4,203

Budget of property purchase

HK$7,862,000

Down Payment

$7,532,000
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

$4,203

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 OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,312

GFA

878 ft²

@9,339

local_fire_department HIT

Sale$8.2 M

666 ft²

@12,312

GFA

878 ft²

@9,339

Sale$8.2 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09 (Rented)

748 ft²

@12,032

GFA

930 ft²

@9,677

local_fire_department HIT

Sale$9 M

748 ft²

@12,032

GFA

930 ft²

@9,677

Sale$9 M

local_fire_department HIT

Ma On Shan SAUSALITO TWR 03

thumb_up

SAUSALITO TWR 03

660 ft²

@13,030

GFA

900 ft²

@9,556

real_estate_agent Rare vpn_key Key

Sale$8.6 M

660 ft²

@13,030

GFA

900 ft²

@9,556

Sale$8.6 M

real_estate_agent Rare vpn_key Key

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

483 ft²

@14,700

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.1 M

483 ft²

@14,700

Sale$7.1 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

415 ft²

@17,831

GFA

536 ft²

@13,806

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.4 M

415 ft²

@17,831

GFA

536 ft²

@13,806

Sale$7.4 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Ma On Shan MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@10,753

GFA

1,078 ft²

@8,349

local_fire_department HIT

Sale$9 M

837 ft²

@10,753

GFA

1,078 ft²

@8,349

Sale$9 M

local_fire_department HIT

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

764 ft²

@9,162

GFA

1,113 ft²

@6,289

local_fire_department HIT

Sale$7 M

764 ft²

@9,162

GFA

1,113 ft²

@6,289

Sale$7 M

local_fire_department HIT

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

561 ft²

@14,082

GFA

756 ft²

@10,450

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.9 M

561 ft²

@14,082

GFA

756 ft²

@10,450

Sale$7.9 M

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

634 ft²

@12,587

GFA

868 ft²

@9,194

local_fire_department HIT real_estate_agent Rare vpn_key Key pets Pet Friendly

Sale$7.98 M

634 ft²

@12,587

GFA

868 ft²

@9,194

Sale$7.98 M

local_fire_department HIT real_estate_agent Rare vpn_key Key pets Pet Friendly

Shatin BELAIR GDNS

thumb_up

富豪花園

919 ft²

@8,923

GFA

1,255 ft²

@6,534

local_fire_department HIT hotel_class King

Sale$8.2 M

919 ft²

@8,923

GFA

1,255 ft²

@6,534

Sale$8.2 M

local_fire_department HIT hotel_class King

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@14,784

GFA

756 ft²

@11,772

local_fire_department HIT local_offer Good Catch

Sale$8.9 M

602 ft²

@14,784

GFA

756 ft²

@11,772

Sale$8.9 M

local_fire_department HIT local_offer Good Catch

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$2,801	$2,152	$1,764	$1,505
1.500	$2,905	$2,258	$1,872	$1,615
2.000	$3,012	$2,368	$1,984	$1,730
2.500	$3,121	$2,480	$2,100	$1,849
3.000	$3,232	$2,596	$2,219	$1,973
3.500	$3,346	$2,714	$2,343	$2,102
4.000	$3,462	$2,836	$2,470	$2,234
4.500	$3,580	$2,961	$2,601	$2,371
5.000	$3,701	$3,089	$2,736	$2,512
5.500	$3,824	$3,219	$2,874	$2,657
6.000	$3,949	$3,353	$3,015	$2,806

Monthly Payment$2,102

Term

30Year

Loan amount

$468,000

Total int. paid

$288,551

Total Loan and Interest

$756,551

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$1,365	$737	$2,102	$467,263
2	$1,363	$739	$2,102	$466,525
3	$1,361	$741	$2,102	$465,784
4	$1,359	$743	$2,102	$465,041
5	$1,356	$745	$2,102	$464,296
6	$1,354	$747	$2,102	$463,548
7	$1,352	$750	$2,102	$462,799
8	$1,350	$752	$2,102	$462,047
9	$1,348	$754	$2,102	$461,293
10	$1,345	$756	$2,102	$460,537
11	$1,343	$758	$2,102	$459,779
12	$1,341	$761	$2,102	$459,018

第1年供款共

$25,218

第1年利息

$16,237

第1年共還本金

$8,982

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$1,339	$763	$2,102	$458,256
14	$1,337	$765	$2,102	$457,491
15	$1,334	$767	$2,102	$456,724
16	$1,332	$769	$2,102	$455,954
17	$1,330	$772	$2,102	$455,183
18	$1,328	$774	$2,102	$454,409
19	$1,325	$776	$2,102	$453,632
20	$1,323	$778	$2,102	$452,854
21	$1,321	$781	$2,102	$452,073
22	$1,319	$783	$2,102	$451,290
23	$1,316	$785	$2,102	$450,505
24	$1,314	$788	$2,102	$449,718

第2年供款共

$25,218

第2年利息

$15,917

第2年共還本金

$9,301

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$1,312	$790	$2,102	$448,928
26	$1,309	$792	$2,102	$448,136
27	$1,307	$794	$2,102	$447,341
28	$1,305	$797	$2,102	$446,544
29	$1,302	$799	$2,102	$445,745
30	$1,300	$801	$2,102	$444,944
31	$1,298	$804	$2,102	$444,140
32	$1,295	$806	$2,102	$443,334
33	$1,293	$808	$2,102	$442,525
34	$1,291	$811	$2,102	$441,715
35	$1,288	$813	$2,102	$440,901
36	$1,286	$816	$2,102	$440,086

第3年供款共

$25,218

第3年利息

$15,587

第3年共還本金

$9,632

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$1,284	$818	$2,102	$439,268
38	$1,281	$820	$2,102	$438,447
39	$1,279	$823	$2,102	$437,625
40	$1,276	$825	$2,102	$436,800
41	$1,274	$828	$2,102	$435,972
42	$1,272	$830	$2,102	$435,142
43	$1,269	$832	$2,102	$434,310
44	$1,267	$835	$2,102	$433,475
45	$1,264	$837	$2,102	$432,638
46	$1,262	$840	$2,102	$431,798
47	$1,259	$842	$2,102	$430,956
48	$1,257	$845	$2,102	$430,111

第4年供款共

$25,218

第4年利息

$15,244

第4年共還本金

$9,974

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$1,254	$847	$2,102	$429,264
50	$1,252	$850	$2,102	$428,415
51	$1,250	$852	$2,102	$427,563
52	$1,247	$854	$2,102	$426,708
53	$1,245	$857	$2,102	$425,851
54	$1,242	$859	$2,102	$424,992
55	$1,240	$862	$2,102	$424,130
56	$1,237	$864	$2,102	$423,266
57	$1,235	$867	$2,102	$422,399
58	$1,232	$870	$2,102	$421,529
59	$1,229	$872	$2,102	$420,657
60	$1,227	$875	$2,102	$419,782

第5年供款共

$25,218

第5年利息

$14,889

第5年共還本金

$10,329

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$1,224	$877	$2,102	$418,905
62	$1,222	$880	$2,102	$418,025
63	$1,219	$882	$2,102	$417,143
64	$1,217	$885	$2,102	$416,258
65	$1,214	$887	$2,102	$415,371
66	$1,211	$890	$2,102	$414,481
67	$1,209	$893	$2,102	$413,588
68	$1,206	$895	$2,102	$412,693
69	$1,204	$898	$2,102	$411,795
70	$1,201	$900	$2,102	$410,895
71	$1,198	$903	$2,102	$409,992
72	$1,196	$906	$2,102	$409,086

第6年供款共

$25,218

第6年利息

$14,522

第6年共還本金

$10,696

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$1,193	$908	$2,102	$408,177
74	$1,191	$911	$2,102	$407,266
75	$1,188	$914	$2,102	$406,353
76	$1,185	$916	$2,102	$405,436
77	$1,183	$919	$2,102	$404,517
78	$1,180	$922	$2,102	$403,596
79	$1,177	$924	$2,102	$402,671
80	$1,174	$927	$2,102	$401,744
81	$1,172	$930	$2,102	$400,815
82	$1,169	$932	$2,102	$399,882
83	$1,166	$935	$2,102	$398,947
84	$1,164	$938	$2,102	$398,009

第7年供款共

$25,218

第7年利息

$14,141

第7年共還本金

$11,077

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$1,161	$941	$2,102	$397,068
86	$1,158	$943	$2,102	$396,125
87	$1,155	$946	$2,102	$395,179
88	$1,153	$949	$2,102	$394,230
89	$1,150	$952	$2,102	$393,278
90	$1,147	$954	$2,102	$392,324
91	$1,144	$957	$2,102	$391,366
92	$1,141	$960	$2,102	$390,406
93	$1,139	$963	$2,102	$389,443
94	$1,136	$966	$2,102	$388,478
95	$1,133	$968	$2,102	$387,509
96	$1,130	$971	$2,102	$386,538

第8年供款共

$25,218

第8年利息

$13,747

第8年共還本金

$11,471

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$1,127	$974	$2,102	$385,564
98	$1,125	$977	$2,102	$384,587
99	$1,122	$980	$2,102	$383,607
100	$1,119	$983	$2,102	$382,624
101	$1,116	$986	$2,102	$381,639
102	$1,113	$988	$2,102	$380,650
103	$1,110	$991	$2,102	$379,659
104	$1,107	$994	$2,102	$378,665
105	$1,104	$997	$2,102	$377,668
106	$1,102	$1,000	$2,102	$376,668
107	$1,099	$1,003	$2,102	$375,665
108	$1,096	$1,006	$2,102	$374,659

第9年供款共

$25,218

第9年利息

$13,339

第9年共還本金

$11,879

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$1,093	$1,009	$2,102	$373,650
110	$1,090	$1,012	$2,102	$372,639
111	$1,087	$1,015	$2,102	$371,624
112	$1,084	$1,018	$2,102	$370,606
113	$1,081	$1,021	$2,102	$369,586
114	$1,078	$1,024	$2,102	$368,562
115	$1,075	$1,027	$2,102	$367,536
116	$1,072	$1,030	$2,102	$366,506
117	$1,069	$1,033	$2,102	$365,474
118	$1,066	$1,036	$2,102	$364,438
119	$1,063	$1,039	$2,102	$363,399
120	$1,060	$1,042	$2,102	$362,358

第10年供款共

$25,218

第10年利息

$12,917

第10年共還本金

$12,301

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$1,057	$1,045	$2,102	$361,313
122	$1,054	$1,048	$2,102	$360,265
123	$1,051	$1,051	$2,102	$359,215
124	$1,048	$1,054	$2,102	$358,161
125	$1,045	$1,057	$2,102	$357,104
126	$1,042	$1,060	$2,102	$356,044
127	$1,038	$1,063	$2,102	$354,981
128	$1,035	$1,066	$2,102	$353,915
129	$1,032	$1,069	$2,102	$352,845
130	$1,029	$1,072	$2,102	$351,773
131	$1,026	$1,076	$2,102	$350,698
132	$1,023	$1,079	$2,102	$349,619

第11年供款共

$25,218

第11年利息

$12,479

第11年共還本金

$12,739

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$1,020	$1,082	$2,102	$348,537
134	$1,017	$1,085	$2,102	$347,452
135	$1,013	$1,088	$2,102	$346,364
136	$1,010	$1,091	$2,102	$345,273
137	$1,007	$1,094	$2,102	$344,178
138	$1,004	$1,098	$2,102	$343,081
139	$1,001	$1,101	$2,102	$341,980
140	$997	$1,104	$2,102	$340,876
141	$994	$1,107	$2,102	$339,768
142	$991	$1,111	$2,102	$338,658
143	$988	$1,114	$2,102	$337,544
144	$985	$1,117	$2,102	$336,427

第12年供款共

$25,218

第12年利息

$12,026

第12年共還本金

$13,192

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$981	$1,120	$2,102	$335,307
146	$978	$1,124	$2,102	$334,183
147	$975	$1,127	$2,102	$333,056
148	$971	$1,130	$2,102	$331,926
149	$968	$1,133	$2,102	$330,793
150	$965	$1,137	$2,102	$329,656
151	$961	$1,140	$2,102	$328,516
152	$958	$1,143	$2,102	$327,373
153	$955	$1,147	$2,102	$326,226
154	$951	$1,150	$2,102	$325,076
155	$948	$1,153	$2,102	$323,922
156	$945	$1,157	$2,102	$322,766

第13年供款共

$25,218

第13年利息

$11,557

第13年共還本金

$13,661

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$941	$1,160	$2,102	$321,606
158	$938	$1,164	$2,102	$320,442
159	$935	$1,167	$2,102	$319,275
160	$931	$1,170	$2,102	$318,105
161	$928	$1,174	$2,102	$316,931
162	$924	$1,177	$2,102	$315,754
163	$921	$1,181	$2,102	$314,573
164	$918	$1,184	$2,102	$313,389
165	$914	$1,187	$2,102	$312,202
166	$911	$1,191	$2,102	$311,011
167	$907	$1,194	$2,102	$309,817
168	$904	$1,198	$2,102	$308,619

第14年供款共

$25,218

第14年利息

$11,071

第14年共還本金

$14,147

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$900	$1,201	$2,102	$307,417
170	$897	$1,205	$2,102	$306,212
171	$893	$1,208	$2,102	$305,004
172	$890	$1,212	$2,102	$303,792
173	$886	$1,215	$2,102	$302,577
174	$883	$1,219	$2,102	$301,358
175	$879	$1,223	$2,102	$300,135
176	$875	$1,226	$2,102	$298,909
177	$872	$1,230	$2,102	$297,679
178	$868	$1,233	$2,102	$296,446
179	$865	$1,237	$2,102	$295,209
180	$861	$1,241	$2,102	$293,968

第15年供款共

$25,218

第15年利息

$10,568

第15年共還本金

$14,650

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$857	$1,244	$2,102	$292,724
182	$854	$1,248	$2,102	$291,477
183	$850	$1,251	$2,102	$290,225
184	$846	$1,255	$2,102	$288,970
185	$843	$1,259	$2,102	$287,711
186	$839	$1,262	$2,102	$286,449
187	$835	$1,266	$2,102	$285,183
188	$832	$1,270	$2,102	$283,913
189	$828	$1,273	$2,102	$282,640
190	$824	$1,277	$2,102	$281,363
191	$821	$1,281	$2,102	$280,082
192	$817	$1,285	$2,102	$278,797

第16年供款共

$25,218

第16年利息

$10,047

第16年共還本金

$15,171

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$813	$1,288	$2,102	$277,509
194	$809	$1,292	$2,102	$276,217
195	$806	$1,296	$2,102	$274,921
196	$802	$1,300	$2,102	$273,621
197	$798	$1,303	$2,102	$272,318
198	$794	$1,307	$2,102	$271,010
199	$790	$1,311	$2,102	$269,699
200	$787	$1,315	$2,102	$268,384
201	$783	$1,319	$2,102	$267,066
202	$779	$1,323	$2,102	$265,743
203	$775	$1,326	$2,102	$264,417
204	$771	$1,330	$2,102	$263,086

第17年供款共

$25,218

第17年利息

$9,507

第17年共還本金

$15,711

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$767	$1,334	$2,102	$261,752
206	$763	$1,338	$2,102	$260,414
207	$760	$1,342	$2,102	$259,072
208	$756	$1,346	$2,102	$257,726
209	$752	$1,350	$2,102	$256,376
210	$748	$1,354	$2,102	$255,023
211	$744	$1,358	$2,102	$253,665
212	$740	$1,362	$2,102	$252,303
213	$736	$1,366	$2,102	$250,937
214	$732	$1,370	$2,102	$249,568
215	$728	$1,374	$2,102	$248,194
216	$724	$1,378	$2,102	$246,817

第18年供款共

$25,218

第18年利息

$8,949

第18年共還本金

$16,270

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$720	$1,382	$2,102	$245,435
218	$716	$1,386	$2,102	$244,049
219	$712	$1,390	$2,102	$242,660
220	$708	$1,394	$2,102	$241,266
221	$704	$1,398	$2,102	$239,868
222	$700	$1,402	$2,102	$238,466
223	$696	$1,406	$2,102	$237,060
224	$691	$1,410	$2,102	$235,650
225	$687	$1,414	$2,102	$234,236
226	$683	$1,418	$2,102	$232,817
227	$679	$1,422	$2,102	$231,395
228	$675	$1,427	$2,102	$229,968

第19年供款共

$25,218

第19年利息

$8,370

第19年共還本金

$16,848

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$671	$1,431	$2,102	$228,537
230	$667	$1,435	$2,102	$227,103
231	$662	$1,439	$2,102	$225,663
232	$658	$1,443	$2,102	$224,220
233	$654	$1,448	$2,102	$222,772
234	$650	$1,452	$2,102	$221,321
235	$646	$1,456	$2,102	$219,865
236	$641	$1,460	$2,102	$218,404
237	$637	$1,465	$2,102	$216,940
238	$633	$1,469	$2,102	$215,471
239	$628	$1,473	$2,102	$213,998
240	$624	$1,477	$2,102	$212,521

第20年供款共

$25,218

第20年利息

$7,771

第20年共還本金

$17,448

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$620	$1,482	$2,102	$211,039
242	$616	$1,486	$2,102	$209,553
243	$611	$1,490	$2,102	$208,063
244	$607	$1,495	$2,102	$206,568
245	$602	$1,499	$2,102	$205,069
246	$598	$1,503	$2,102	$203,566
247	$594	$1,508	$2,102	$202,058
248	$589	$1,512	$2,102	$200,546
249	$585	$1,517	$2,102	$199,029
250	$581	$1,521	$2,102	$197,508
251	$576	$1,525	$2,102	$195,982
252	$572	$1,530	$2,102	$194,453

第21年供款共

$25,218

第21年利息

$7,150

第21年共還本金

$18,068

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$567	$1,534	$2,102	$192,918
254	$563	$1,539	$2,102	$191,379
255	$558	$1,543	$2,102	$189,836
256	$554	$1,548	$2,102	$188,288
257	$549	$1,552	$2,102	$186,736
258	$545	$1,557	$2,102	$185,179
259	$540	$1,561	$2,102	$183,617
260	$536	$1,566	$2,102	$182,051
261	$531	$1,571	$2,102	$180,481
262	$526	$1,575	$2,102	$178,906
263	$522	$1,580	$2,102	$177,326
264	$517	$1,584	$2,102	$175,742

第22年供款共

$25,218

第22年利息

$6,508

第22年共還本金

$18,711

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$513	$1,589	$2,102	$174,153
266	$508	$1,594	$2,102	$172,559
267	$503	$1,598	$2,102	$170,961
268	$499	$1,603	$2,102	$169,358
269	$494	$1,608	$2,102	$167,751
270	$489	$1,612	$2,102	$166,138
271	$485	$1,617	$2,102	$164,521
272	$480	$1,622	$2,102	$162,900
273	$475	$1,626	$2,102	$161,273
274	$470	$1,631	$2,102	$159,642
275	$466	$1,636	$2,102	$158,006
276	$461	$1,641	$2,102	$156,366

第23年供款共

$25,218

第23年利息

$5,842

第23年共還本金

$19,376

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$456	$1,645	$2,102	$154,720
278	$451	$1,650	$2,102	$153,070
279	$446	$1,655	$2,102	$151,415
280	$442	$1,660	$2,102	$149,755
281	$437	$1,665	$2,102	$148,090
282	$432	$1,670	$2,102	$146,420
283	$427	$1,674	$2,102	$144,746
284	$422	$1,679	$2,102	$143,067
285	$417	$1,684	$2,102	$141,382
286	$412	$1,689	$2,102	$139,693
287	$407	$1,694	$2,102	$137,999
288	$402	$1,699	$2,102	$136,300

第24年供款共

$25,218

第24年利息

$5,153

第24年共還本金

$20,065

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$398	$1,704	$2,102	$134,596
290	$393	$1,709	$2,102	$132,887
291	$388	$1,714	$2,102	$131,173
292	$383	$1,719	$2,102	$129,454
293	$378	$1,724	$2,102	$127,730
294	$373	$1,729	$2,102	$126,001
295	$368	$1,734	$2,102	$124,267
296	$362	$1,739	$2,102	$122,528
297	$357	$1,744	$2,102	$120,784
298	$352	$1,749	$2,102	$119,035
299	$347	$1,754	$2,102	$117,280
300	$342	$1,759	$2,102	$115,521

第25年供款共

$25,218

第25年利息

$4,439

第25年共還本金

$20,779

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$337	$1,765	$2,102	$113,756
302	$332	$1,770	$2,102	$111,987
303	$327	$1,775	$2,102	$110,212
304	$321	$1,780	$2,102	$108,432
305	$316	$1,785	$2,102	$106,646
306	$311	$1,790	$2,102	$104,856
307	$306	$1,796	$2,102	$103,060
308	$301	$1,801	$2,102	$101,259
309	$295	$1,806	$2,102	$99,453
310	$290	$1,811	$2,102	$97,642
311	$285	$1,817	$2,102	$95,825
312	$279	$1,822	$2,102	$94,003

第26年供款共

$25,218

第26年利息

$3,700

第26年共還本金

$21,518

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$274	$1,827	$2,102	$92,176
314	$269	$1,833	$2,102	$90,343
315	$264	$1,838	$2,102	$88,505
316	$258	$1,843	$2,102	$86,661
317	$253	$1,849	$2,102	$84,813
318	$247	$1,854	$2,102	$82,959
319	$242	$1,860	$2,102	$81,099
320	$237	$1,865	$2,102	$79,234
321	$231	$1,870	$2,102	$77,364
322	$226	$1,876	$2,102	$75,488
323	$220	$1,881	$2,102	$73,606
324	$215	$1,887	$2,102	$71,719

第27年供款共

$25,218

第27年利息

$2,935

第27年共還本金

$22,283

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$209	$1,892	$2,102	$69,827
326	$204	$1,898	$2,102	$67,929
327	$198	$1,903	$2,102	$66,026
328	$193	$1,909	$2,102	$64,117
329	$187	$1,915	$2,102	$62,202
330	$181	$1,920	$2,102	$60,282
331	$176	$1,926	$2,102	$58,357
332	$170	$1,931	$2,102	$56,425
333	$165	$1,937	$2,102	$54,488
334	$159	$1,943	$2,102	$52,546
335	$153	$1,948	$2,102	$50,597
336	$148	$1,954	$2,102	$48,643

第28年供款共

$25,218

第28年利息

$2,142

第28年共還本金

$23,076

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$142	$1,960	$2,102	$46,684
338	$136	$1,965	$2,102	$44,718
339	$130	$1,971	$2,102	$42,747
340	$125	$1,977	$2,102	$40,770
341	$119	$1,983	$2,102	$38,788
342	$113	$1,988	$2,102	$36,799
343	$107	$1,994	$2,102	$34,805
344	$102	$2,000	$2,102	$32,805
345	$96	$2,006	$2,102	$30,799
346	$90	$2,012	$2,102	$28,788
347	$84	$2,018	$2,102	$26,770
348	$78	$2,023	$2,102	$24,747

第29年供款共

$25,218

第29年利息

$1,322

第29年共還本金

$23,897

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$72	$2,029	$2,102	$22,717
350	$66	$2,035	$2,102	$20,682
351	$60	$2,041	$2,102	$18,641
352	$54	$2,047	$2,102	$16,594
353	$48	$2,053	$2,102	$14,541
354	$42	$2,059	$2,102	$12,481
355	$36	$2,065	$2,102	$10,416
356	$30	$2,071	$2,102	$8,345
357	$24	$2,077	$2,102	$6,268
358	$18	$2,083	$2,102	$4,185
359	$12	$2,089	$2,102	$2,095
360	$6	$2,095	$2,102	$0

第30年供款共

$25,218

第30年利息

$472

第30年共還本金

$24,747

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$8,618,551

Disclaimer

Recommended properties

Mort. Insurance
info