Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$34,992

Single financed $170 , in total HK$34,992

No need to apply

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$3,095,630

Monthly Payment
$8,021

Down Payment

$180,000

Total Loan

$1,654,992

Total int. paid

$1,232,538

Stamp Duty

$100

Other

$28,000

Budget of property purchase

HK$208,100

Base on DTI ratio

$16,042

Budget of property purchase

HK$208,100

Down Payment

$180,000
Stamp Duty

$100
- AVD
  
  $100
Legal fee

$ 10,000
Agency Commission

$18,000
Mort. Insurance

$34,992

Min. Monthly Income Requirement

Base on DTI ratio

$16,042

Repayment Schedule Clear

Disclaimer

The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed.

Recommended properties

Sai Kung HO CHUNG

thumb_up

HO CHUNG 2 ND LANE

GFA

299 ft²

@6,957

Sale$2.08 M

GFA

299 ft²

@6,957

Sale$2.08 M

Sai Kung NAM WAI

thumb_up

NAM WAI GROUND FLOOR

GFA

350 ft²

@8,000

local_offer Good Catch

Sale$2.8 M

GFA

350 ft²

@8,000

Sale$2.8 M

local_offer Good Catch

Tai Po TAI TUNG TSUEN

thumb_up

TAI TUNG TSUEN

GFA

400 ft²

@7,000

local_offer Good Catch

Sale$2.8 M

GFA

400 ft²

@7,000

Sale$2.8 M

local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$9,905	$7,611	$6,237	$5,323
1.500	$10,273	$7,986	$6,619	$5,712
2.000	$10,650	$8,372	$7,015	$6,117
2.500	$11,035	$8,770	$7,425	$6,539
3.000	$11,429	$9,179	$7,848	$6,978
3.500	$11,831	$9,598	$8,285	$7,432
4.000	$12,242	$10,029	$8,736	$7,901
4.125	$12,346	$10,138	$8,850	$8,021
4.500	$12,661	$10,470	$9,199	$8,386
5.000	$13,088	$10,922	$9,675	$8,884
5.500	$13,523	$11,384	$10,163	$9,397
6.000	$13,966	$11,857	$10,663	$9,923

Monthly Payment$8,021

Term

30Year

Loan amount

$1,654,992

Total int. paid

$1,232,538

Total Loan and Interest

$2,887,530

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$5,689	$2,332	$8,021	$1,652,660
2	$5,681	$2,340	$8,021	$1,650,320
3	$5,673	$2,348	$8,021	$1,647,972
4	$5,665	$2,356	$8,021	$1,645,616
5	$5,657	$2,364	$8,021	$1,643,252
6	$5,649	$2,372	$8,021	$1,640,880
7	$5,641	$2,380	$8,021	$1,638,500
8	$5,632	$2,389	$8,021	$1,636,111
9	$5,624	$2,397	$8,021	$1,633,714
10	$5,616	$2,405	$8,021	$1,631,309
11	$5,608	$2,413	$8,021	$1,628,896
12	$5,599	$2,422	$8,021	$1,626,474

第1年供款共

$96,251

第1年利息

$67,733

第1年共還本金

$28,518

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$5,591	$2,430	$8,021	$1,624,044
14	$5,583	$2,438	$8,021	$1,621,606
15	$5,574	$2,447	$8,021	$1,619,159
16	$5,566	$2,455	$8,021	$1,616,704
17	$5,557	$2,463	$8,021	$1,614,241
18	$5,549	$2,472	$8,021	$1,611,769
19	$5,540	$2,480	$8,021	$1,609,289
20	$5,532	$2,489	$8,021	$1,606,800
21	$5,523	$2,498	$8,021	$1,604,302
22	$5,515	$2,506	$8,021	$1,601,796
23	$5,506	$2,515	$8,021	$1,599,281
24	$5,498	$2,523	$8,021	$1,596,758

第2年供款共

$96,251

第2年利息

$66,534

第2年共還本金

$29,717

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$5,489	$2,532	$8,021	$1,594,226
26	$5,480	$2,541	$8,021	$1,591,685
27	$5,471	$2,549	$8,021	$1,589,135
28	$5,463	$2,558	$8,021	$1,586,577
29	$5,454	$2,567	$8,021	$1,584,010
30	$5,445	$2,576	$8,021	$1,581,434
31	$5,436	$2,585	$8,021	$1,578,849
32	$5,427	$2,594	$8,021	$1,576,256
33	$5,418	$2,603	$8,021	$1,573,653
34	$5,409	$2,611	$8,021	$1,571,042
35	$5,400	$2,620	$8,021	$1,568,421
36	$5,391	$2,629	$8,021	$1,565,792

第3年供款共

$96,251

第3年利息

$65,285

第3年共還本金

$30,966

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$5,382	$2,639	$8,021	$1,563,153
38	$5,373	$2,648	$8,021	$1,560,506
39	$5,364	$2,657	$8,021	$1,557,849
40	$5,355	$2,666	$8,021	$1,555,183
41	$5,346	$2,675	$8,021	$1,552,508
42	$5,337	$2,684	$8,021	$1,549,824
43	$5,328	$2,693	$8,021	$1,547,131
44	$5,318	$2,703	$8,021	$1,544,428
45	$5,309	$2,712	$8,021	$1,541,716
46	$5,300	$2,721	$8,021	$1,538,995
47	$5,290	$2,731	$8,021	$1,536,264
48	$5,281	$2,740	$8,021	$1,533,524

第4年供款共

$96,251

第4年利息

$63,983

第4年共還本金

$32,268

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$5,271	$2,749	$8,021	$1,530,775
50	$5,262	$2,759	$8,021	$1,528,016
51	$5,253	$2,768	$8,021	$1,525,248
52	$5,243	$2,778	$8,021	$1,522,470
53	$5,233	$2,787	$8,021	$1,519,682
54	$5,224	$2,797	$8,021	$1,516,885
55	$5,214	$2,807	$8,021	$1,514,079
56	$5,205	$2,816	$8,021	$1,511,262
57	$5,195	$2,826	$8,021	$1,508,437
58	$5,185	$2,836	$8,021	$1,505,601
59	$5,176	$2,845	$8,021	$1,502,755
60	$5,166	$2,855	$8,021	$1,499,900

第5年供款共

$96,251

第5年利息

$62,627

第5年共還本金

$33,624

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$5,156	$2,865	$8,021	$1,497,035
62	$5,146	$2,875	$8,021	$1,494,160
63	$5,136	$2,885	$8,021	$1,491,276
64	$5,126	$2,895	$8,021	$1,488,381
65	$5,116	$2,905	$8,021	$1,485,476
66	$5,106	$2,915	$8,021	$1,482,562
67	$5,096	$2,925	$8,021	$1,479,637
68	$5,086	$2,935	$8,021	$1,476,703
69	$5,076	$2,945	$8,021	$1,473,758
70	$5,066	$2,955	$8,021	$1,470,803
71	$5,056	$2,965	$8,021	$1,467,838
72	$5,046	$2,975	$8,021	$1,464,863

第6年供款共

$96,251

第6年利息

$61,213

第6年共還本金

$35,038

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$5,035	$2,985	$8,021	$1,461,877
74	$5,025	$2,996	$8,021	$1,458,882
75	$5,015	$3,006	$8,021	$1,455,876
76	$5,005	$3,016	$8,021	$1,452,859
77	$4,994	$3,027	$8,021	$1,449,832
78	$4,984	$3,037	$8,021	$1,446,795
79	$4,973	$3,048	$8,021	$1,443,748
80	$4,963	$3,058	$8,021	$1,440,690
81	$4,952	$3,069	$8,021	$1,437,621
82	$4,942	$3,079	$8,021	$1,434,542
83	$4,931	$3,090	$8,021	$1,431,452
84	$4,921	$3,100	$8,021	$1,428,352

第7年供款共

$96,251

第7年利息

$59,740

第7年共還本金

$36,511

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$4,910	$3,111	$8,021	$1,425,241
86	$4,899	$3,122	$8,021	$1,422,120
87	$4,889	$3,132	$8,021	$1,418,987
88	$4,878	$3,143	$8,021	$1,415,844
89	$4,867	$3,154	$8,021	$1,412,690
90	$4,856	$3,165	$8,021	$1,409,525
91	$4,845	$3,176	$8,021	$1,406,350
92	$4,834	$3,187	$8,021	$1,403,163
93	$4,823	$3,198	$8,021	$1,399,965
94	$4,812	$3,209	$8,021	$1,396,757
95	$4,801	$3,220	$8,021	$1,393,537
96	$4,790	$3,231	$8,021	$1,390,307

第8年供款共

$96,251

第8年利息

$58,206

第8年共還本金

$38,045

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$4,779	$3,242	$8,021	$1,387,065
98	$4,768	$3,253	$8,021	$1,383,812
99	$4,757	$3,264	$8,021	$1,380,548
100	$4,746	$3,275	$8,021	$1,377,273
101	$4,734	$3,287	$8,021	$1,373,986
102	$4,723	$3,298	$8,021	$1,370,688
103	$4,712	$3,309	$8,021	$1,367,379
104	$4,700	$3,321	$8,021	$1,364,059
105	$4,689	$3,332	$8,021	$1,360,727
106	$4,677	$3,343	$8,021	$1,357,383
107	$4,666	$3,355	$8,021	$1,354,028
108	$4,654	$3,366	$8,021	$1,350,662

第9年供款共

$96,251

第9年利息

$56,606

第9年共還本金

$39,645

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$4,643	$3,378	$8,021	$1,347,284
110	$4,631	$3,390	$8,021	$1,343,894
111	$4,620	$3,401	$8,021	$1,340,493
112	$4,608	$3,413	$8,021	$1,337,080
113	$4,596	$3,425	$8,021	$1,333,655
114	$4,584	$3,436	$8,021	$1,330,219
115	$4,573	$3,448	$8,021	$1,326,771
116	$4,561	$3,460	$8,021	$1,323,310
117	$4,549	$3,472	$8,021	$1,319,838
118	$4,537	$3,484	$8,021	$1,316,354
119	$4,525	$3,496	$8,021	$1,312,859
120	$4,513	$3,508	$8,021	$1,309,351

第10年供款共

$96,251

第10年利息

$54,940

第10年共還本金

$41,311

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$4,501	$3,520	$8,021	$1,305,831
122	$4,489	$3,532	$8,021	$1,302,298
123	$4,477	$3,544	$8,021	$1,298,754
124	$4,464	$3,556	$8,021	$1,295,198
125	$4,452	$3,569	$8,021	$1,291,629
126	$4,440	$3,581	$8,021	$1,288,048
127	$4,428	$3,593	$8,021	$1,284,455
128	$4,415	$3,606	$8,021	$1,280,849
129	$4,403	$3,618	$8,021	$1,277,231
130	$4,390	$3,630	$8,021	$1,273,601
131	$4,378	$3,643	$8,021	$1,269,958
132	$4,365	$3,655	$8,021	$1,266,302

第11年供款共

$96,251

第11年利息

$53,203

第11年共還本金

$43,048

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$4,353	$3,668	$8,021	$1,262,634
134	$4,340	$3,681	$8,021	$1,258,954
135	$4,328	$3,693	$8,021	$1,255,261
136	$4,315	$3,706	$8,021	$1,251,555
137	$4,302	$3,719	$8,021	$1,247,836
138	$4,289	$3,731	$8,021	$1,244,104
139	$4,277	$3,744	$8,021	$1,240,360
140	$4,264	$3,757	$8,021	$1,236,603
141	$4,251	$3,770	$8,021	$1,232,833
142	$4,238	$3,783	$8,021	$1,229,050
143	$4,225	$3,796	$8,021	$1,225,254
144	$4,212	$3,809	$8,021	$1,221,445

第12年供款共

$96,251

第12年利息

$51,393

第12年共還本金

$44,858

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$4,199	$3,822	$8,021	$1,217,623
146	$4,186	$3,835	$8,021	$1,213,787
147	$4,172	$3,849	$8,021	$1,209,939
148	$4,159	$3,862	$8,021	$1,206,077
149	$4,146	$3,875	$8,021	$1,202,202
150	$4,133	$3,888	$8,021	$1,198,314
151	$4,119	$3,902	$8,021	$1,194,412
152	$4,106	$3,915	$8,021	$1,190,497
153	$4,092	$3,929	$8,021	$1,186,568
154	$4,079	$3,942	$8,021	$1,182,626
155	$4,065	$3,956	$8,021	$1,178,670
156	$4,052	$3,969	$8,021	$1,174,701

第13年供款共

$96,251

第13年利息

$49,507

第13年共還本金

$46,744

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$4,038	$3,983	$8,021	$1,170,718
158	$4,024	$3,997	$8,021	$1,166,722
159	$4,011	$4,010	$8,021	$1,162,711
160	$3,997	$4,024	$8,021	$1,158,687
161	$3,983	$4,038	$8,021	$1,154,649
162	$3,969	$4,052	$8,021	$1,150,598
163	$3,955	$4,066	$8,021	$1,146,532
164	$3,941	$4,080	$8,021	$1,142,452
165	$3,927	$4,094	$8,021	$1,138,358
166	$3,913	$4,108	$8,021	$1,134,251
167	$3,899	$4,122	$8,021	$1,130,129
168	$3,885	$4,136	$8,021	$1,125,993

第14年供款共

$96,251

第14年利息

$47,542

第14年共還本金

$48,709

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$3,871	$4,150	$8,021	$1,121,842
170	$3,856	$4,165	$8,021	$1,117,678
171	$3,842	$4,179	$8,021	$1,113,499
172	$3,828	$4,193	$8,021	$1,109,306
173	$3,813	$4,208	$8,021	$1,105,098
174	$3,799	$4,222	$8,021	$1,100,876
175	$3,784	$4,237	$8,021	$1,096,639
176	$3,770	$4,251	$8,021	$1,092,388
177	$3,755	$4,266	$8,021	$1,088,122
178	$3,740	$4,280	$8,021	$1,083,841
179	$3,726	$4,295	$8,021	$1,079,546
180	$3,711	$4,310	$8,021	$1,075,236

第15年供款共

$96,251

第15年利息

$45,495

第15年共還本金

$50,756

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$3,696	$4,325	$8,021	$1,070,912
182	$3,681	$4,340	$8,021	$1,066,572
183	$3,666	$4,355	$8,021	$1,062,217
184	$3,651	$4,370	$8,021	$1,057,848
185	$3,636	$4,385	$8,021	$1,053,463
186	$3,621	$4,400	$8,021	$1,049,064
187	$3,606	$4,415	$8,021	$1,044,649
188	$3,591	$4,430	$8,021	$1,040,219
189	$3,576	$4,445	$8,021	$1,035,774
190	$3,560	$4,460	$8,021	$1,031,313
191	$3,545	$4,476	$8,021	$1,026,837
192	$3,530	$4,491	$8,021	$1,022,346

第16年供款共

$96,251

第16年利息

$43,361

第16年共還本金

$52,890

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$3,514	$4,507	$8,021	$1,017,840
194	$3,499	$4,522	$8,021	$1,013,318
195	$3,483	$4,538	$8,021	$1,008,780
196	$3,468	$4,553	$8,021	$1,004,227
197	$3,452	$4,569	$8,021	$999,658
198	$3,436	$4,585	$8,021	$995,073
199	$3,421	$4,600	$8,021	$990,473
200	$3,405	$4,616	$8,021	$985,857
201	$3,389	$4,632	$8,021	$981,225
202	$3,373	$4,648	$8,021	$976,577
203	$3,357	$4,664	$8,021	$971,913
204	$3,341	$4,680	$8,021	$967,233

第17年供款共

$96,251

第17年利息

$41,138

第17年共還本金

$55,113

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$3,325	$4,696	$8,021	$962,537
206	$3,309	$4,712	$8,021	$957,825
207	$3,293	$4,728	$8,021	$953,096
208	$3,276	$4,745	$8,021	$948,352
209	$3,260	$4,761	$8,021	$943,591
210	$3,244	$4,777	$8,021	$938,813
211	$3,227	$4,794	$8,021	$934,020
212	$3,211	$4,810	$8,021	$929,209
213	$3,194	$4,827	$8,021	$924,383
214	$3,178	$4,843	$8,021	$919,539
215	$3,161	$4,860	$8,021	$914,679
216	$3,144	$4,877	$8,021	$909,803

第18年供款共

$96,251

第18年利息

$38,821

第18年共還本金

$57,430

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$3,127	$4,893	$8,021	$904,909
218	$3,111	$4,910	$8,021	$899,999
219	$3,094	$4,927	$8,021	$895,072
220	$3,077	$4,944	$8,021	$890,128
221	$3,060	$4,961	$8,021	$885,166
222	$3,043	$4,978	$8,021	$880,188
223	$3,026	$4,995	$8,021	$875,193
224	$3,008	$5,012	$8,021	$870,181
225	$2,991	$5,030	$8,021	$865,151
226	$2,974	$5,047	$8,021	$860,104
227	$2,957	$5,064	$8,021	$855,040
228	$2,939	$5,082	$8,021	$849,958

第19年供款共

$96,251

第19年利息

$36,406

第19年共還本金

$59,845

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$2,922	$5,099	$8,021	$844,859
230	$2,904	$5,117	$8,021	$839,742
231	$2,887	$5,134	$8,021	$834,608
232	$2,869	$5,152	$8,021	$829,456
233	$2,851	$5,170	$8,021	$824,286
234	$2,833	$5,187	$8,021	$819,099
235	$2,816	$5,205	$8,021	$813,893
236	$2,798	$5,223	$8,021	$808,670
237	$2,780	$5,241	$8,021	$803,429
238	$2,762	$5,259	$8,021	$798,170
239	$2,744	$5,277	$8,021	$792,893
240	$2,726	$5,295	$8,021	$787,597

第20年供款共

$96,251

第20年利息

$33,891

第20年共還本金

$62,360

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$2,707	$5,314	$8,021	$782,284
242	$2,689	$5,332	$8,021	$776,952
243	$2,671	$5,350	$8,021	$771,602
244	$2,652	$5,369	$8,021	$766,233
245	$2,634	$5,387	$8,021	$760,846
246	$2,615	$5,406	$8,021	$755,441
247	$2,597	$5,424	$8,021	$750,017
248	$2,578	$5,443	$8,021	$744,574
249	$2,559	$5,461	$8,021	$739,113
250	$2,541	$5,480	$8,021	$733,632
251	$2,522	$5,499	$8,021	$728,133
252	$2,503	$5,518	$8,021	$722,615

第21年供款共

$96,251

第21年利息

$31,269

第21年共還本金

$64,982

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$2,484	$5,537	$8,021	$717,079
254	$2,465	$5,556	$8,021	$711,523
255	$2,446	$5,575	$8,021	$705,948
256	$2,427	$5,594	$8,021	$700,353
257	$2,407	$5,613	$8,021	$694,740
258	$2,388	$5,633	$8,021	$689,107
259	$2,369	$5,652	$8,021	$683,455
260	$2,349	$5,672	$8,021	$677,783
261	$2,330	$5,691	$8,021	$672,092
262	$2,310	$5,711	$8,021	$666,382
263	$2,291	$5,730	$8,021	$660,652
264	$2,271	$5,750	$8,021	$654,902

第22年供款共

$96,251

第22年利息

$28,537

第22年共還本金

$67,714

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$2,251	$5,770	$8,021	$649,132
266	$2,231	$5,790	$8,021	$643,342
267	$2,211	$5,809	$8,021	$637,533
268	$2,192	$5,829	$8,021	$631,704
269	$2,171	$5,849	$8,021	$625,854
270	$2,151	$5,870	$8,021	$619,985
271	$2,131	$5,890	$8,021	$614,095
272	$2,111	$5,910	$8,021	$608,185
273	$2,091	$5,930	$8,021	$602,255
274	$2,070	$5,951	$8,021	$596,304
275	$2,050	$5,971	$8,021	$590,333
276	$2,029	$5,992	$8,021	$584,341

第23年供款共

$96,251

第23年利息

$25,691

第23年共還本金

$70,560

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$2,009	$6,012	$8,021	$578,329
278	$1,988	$6,033	$8,021	$572,296
279	$1,967	$6,054	$8,021	$566,243
280	$1,946	$6,074	$8,021	$560,168
281	$1,926	$6,095	$8,021	$554,073
282	$1,905	$6,116	$8,021	$547,956
283	$1,884	$6,137	$8,021	$541,819
284	$1,863	$6,158	$8,021	$535,661
285	$1,841	$6,180	$8,021	$529,481
286	$1,820	$6,201	$8,021	$523,280
287	$1,799	$6,222	$8,021	$517,058
288	$1,777	$6,244	$8,021	$510,815

第24年供款共

$96,251

第24年利息

$22,724

第24年共還本金

$73,527

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$1,756	$6,265	$8,021	$504,550
290	$1,734	$6,287	$8,021	$498,263
291	$1,713	$6,308	$8,021	$491,955
292	$1,691	$6,330	$8,021	$485,625
293	$1,669	$6,352	$8,021	$479,274
294	$1,648	$6,373	$8,021	$472,900
295	$1,626	$6,395	$8,021	$466,505
296	$1,604	$6,417	$8,021	$460,088
297	$1,582	$6,439	$8,021	$453,648
298	$1,559	$6,461	$8,021	$447,187
299	$1,537	$6,484	$8,021	$440,703
300	$1,515	$6,506	$8,021	$434,197

第25年供款共

$96,251

第25年利息

$19,633

第25年共還本金

$76,618

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$1,493	$6,528	$8,021	$427,669
302	$1,470	$6,551	$8,021	$421,118
303	$1,448	$6,573	$8,021	$414,544
304	$1,425	$6,596	$8,021	$407,949
305	$1,402	$6,619	$8,021	$401,330
306	$1,380	$6,641	$8,021	$394,689
307	$1,357	$6,664	$8,021	$388,024
308	$1,334	$6,687	$8,021	$381,337
309	$1,311	$6,710	$8,021	$374,627
310	$1,288	$6,733	$8,021	$367,894
311	$1,265	$6,756	$8,021	$361,138
312	$1,241	$6,780	$8,021	$354,358

第26年供款共

$96,251

第26年利息

$16,412

第26年共還本金

$79,839

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$1,218	$6,803	$8,021	$347,556
314	$1,195	$6,826	$8,021	$340,729
315	$1,171	$6,850	$8,021	$333,880
316	$1,148	$6,873	$8,021	$327,007
317	$1,124	$6,897	$8,021	$320,110
318	$1,100	$6,921	$8,021	$313,189
319	$1,077	$6,944	$8,021	$306,245
320	$1,053	$6,968	$8,021	$299,277
321	$1,029	$6,992	$8,021	$292,285
322	$1,005	$7,016	$8,021	$285,268
323	$981	$7,040	$8,021	$278,228
324	$956	$7,065	$8,021	$271,164

第27年供款共

$96,251

第27年利息

$13,056

第27年共還本金

$83,195

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$932	$7,089	$8,021	$264,075
326	$908	$7,113	$8,021	$256,962
327	$883	$7,138	$8,021	$249,824
328	$859	$7,162	$8,021	$242,662
329	$834	$7,187	$8,021	$235,475
330	$809	$7,211	$8,021	$228,264
331	$785	$7,236	$8,021	$221,027
332	$760	$7,261	$8,021	$213,766
333	$735	$7,286	$8,021	$206,480
334	$710	$7,311	$8,021	$199,169
335	$685	$7,336	$8,021	$191,833
336	$659	$7,361	$8,021	$184,471

第28年供款共

$96,251

第28年利息

$9,559

第28年共還本金

$86,692

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$634	$7,387	$8,021	$177,084
338	$609	$7,412	$8,021	$169,672
339	$583	$7,438	$8,021	$162,235
340	$558	$7,463	$8,021	$154,771
341	$532	$7,489	$8,021	$147,282
342	$506	$7,515	$8,021	$139,768
343	$480	$7,540	$8,021	$132,227
344	$455	$7,566	$8,021	$124,661
345	$429	$7,592	$8,021	$117,069
346	$402	$7,618	$8,021	$109,450
347	$376	$7,645	$8,021	$101,805
348	$350	$7,671	$8,021	$94,134

第29年供款共

$96,251

第29年利息

$5,914

第29年共還本金

$90,337

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$324	$7,697	$8,021	$86,437
350	$297	$7,724	$8,021	$78,713
351	$271	$7,750	$8,021	$70,963
352	$244	$7,777	$8,021	$63,186
353	$217	$7,804	$8,021	$55,382
354	$190	$7,831	$8,021	$47,552
355	$163	$7,857	$8,021	$39,694
356	$136	$7,884	$8,021	$31,810
357	$109	$7,912	$8,021	$23,898
358	$82	$7,939	$8,021	$15,959
359	$55	$7,966	$8,021	$7,993
360	$27	$7,993	$8,021	$0

第30年供款共

$96,251

第30年利息

$2,117

第30年共還本金

$94,134

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$3,095,630

Disclaimer

Recommended properties

Sai Kung HO CHUNG

Sai Kung NAM WAI

Tai Po TAI TUNG TSUEN

Mort. Insurance
info