Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$76,788

Single financed $372 , in total HK$76,788

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$6,840,273

Monthly Payment
$17,602

Down Payment

$395,000

Total Loan

$3,631,788

Total int. paid

$2,704,735

Stamp Duty

$59,250

Other

$49,500

Budget of property purchase

HK$503,750

Base on DTI ratio

$35,203

Budget of property purchase

HK$503,750

Down Payment

$395,000
Stamp Duty

$59,250
- AVD
  
  $59,250
Legal fee

$ 10,000
Agency Commission

$39,500
Mort. Insurance

$76,788

Min. Monthly Income Requirement

Base on DTI ratio

$35,203

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

Ma On Shan THE MET. BLOSSOM TWR 01

thumb_up

THE MET. BLOSSOM TWR 01

283 ft²

@16,961

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$4.8 M

283 ft²

@16,961

Sale$4.8 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sai Kung TSENG LAN SHUE TSUEN

thumb_up

Top Floor with Rooftop

GFA

550 ft²

@8,727

local_fire_department HIT hotel_class King

Sale$4.8 M

GFA

550 ft²

@8,727

Sale$4.8 M

local_fire_department HIT hotel_class King

Fanling AVON PARK BLK 07

thumb_up

碧湖花園【特色平台，醉人池景】靚裝兩房連平台

400 ft²

@12,000

GFA

515 ft²

@9,320

local_fire_department HIT

Sale$4.8 M

400 ft²

@12,000

GFA

515 ft²

@9,320

Sale$4.8 M

local_fire_department HIT

Ma On Shan SAI SHA VILLAGE HOUSE

thumb_up

SAI KENG

GFA

650 ft²

@5,077

local_fire_department HIT

Sale$3.3 M

GFA

650 ft²

@5,077

Sale$3.3 M

local_fire_department HIT

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

327 ft²

@12,232

GFA

395 ft²

@10,127

local_offer Good Catch

Sale$4 M

327 ft²

@12,232

GFA

395 ft²

@10,127

Sale$4 M

local_offer Good Catch

Shatin THE GARRISON

thumb_up

THE GARRISON

258 ft²

@17,442

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$4.5 M

258 ft²

@17,442

Sale$4.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Ma On Shan THE MET. BLISS TWR 02

thumb_up

THE MET. BLISS TWR 02

238 ft²

@17,227

local_fire_department HIT

Sale$4.1 M

238 ft²

@17,227

Sale$4.1 M

local_fire_department HIT

Ma On Shan THE MET. BLOSSOM

thumb_up

THE MET. BLOSSOM

283 ft²

@14,134

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Sale$4 M

283 ft²

@14,134

Sale$4 M

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Fanling FANLING CTR PH 01

thumb_up

FANLING CTR PH 01

368 ft²

@13,315

GFA

470 ft²

@10,426

pets Pet Friendly

Sale$4.9 M

368 ft²

@13,315

GFA

470 ft²

@10,426

Sale$4.9 M

pets Pet Friendly

Sai Kung SAI SHA RD VILLAGE HOUSE

thumb_up

SAI SHA RD VILLAGE HOUSE

GFA

450 ft²

@8,000

verified 首置必買

Sale$3.6 M

GFA

450 ft²

@8,000

Sale$3.6 M

verified 首置必買

Sole

Fanling AVON PARK BLK 02

thumb_up

人見人愛,買少見少

400 ft²

@10,950

GFA

518 ft²

@8,456

local_fire_department HIT

Sale$4.38 M

400 ft²

@10,950

GFA

518 ft²

@8,456

Sale$4.38 M

local_fire_department HIT

Shatin GARDEN RIVERA

thumb_up

GARDEN RIVERA

269 ft²

@17,658

GFA

385 ft²

@12,338

local_fire_department HIT

Sale$4.75 M

269 ft²

@17,658

GFA

385 ft²

@12,338

Sale$4.75 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$21,736	$16,702	$13,687	$11,681
1.500	$22,544	$17,525	$14,525	$12,534
2.000	$23,371	$18,373	$15,393	$13,424
2.500	$24,216	$19,245	$16,293	$14,350
3.000	$25,080	$20,142	$17,222	$15,312
3.500	$25,963	$21,063	$18,182	$16,308
4.000	$26,864	$22,008	$19,170	$17,339
4.125	$27,092	$22,248	$19,421	$17,601
4.500	$27,783	$22,976	$20,187	$18,402
5.000	$28,720	$23,968	$21,231	$19,496
5.500	$29,675	$24,983	$22,302	$20,621
6.000	$30,647	$26,019	$23,400	$21,774

Monthly Payment$17,602

Term

30Year

Loan amount

$3,631,788

Total int. paid

$2,704,735

Total Loan and Interest

$6,336,523

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$12,484	$5,117	$17,601	$3,626,671
2	$12,467	$5,135	$17,601	$3,621,536
3	$12,449	$5,152	$17,601	$3,616,384
4	$12,431	$5,170	$17,601	$3,611,213
5	$12,414	$5,188	$17,601	$3,606,026
6	$12,396	$5,206	$17,601	$3,600,820
7	$12,378	$5,224	$17,601	$3,595,596
8	$12,360	$5,242	$17,601	$3,590,355
9	$12,342	$5,260	$17,601	$3,585,095
10	$12,324	$5,278	$17,601	$3,579,817
11	$12,306	$5,296	$17,601	$3,574,522
12	$12,287	$5,314	$17,601	$3,569,207

第1年供款共

$211,217

第1年利息

$148,637

第1年共還本金

$62,581

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$12,269	$5,332	$17,601	$3,563,875
14	$12,251	$5,351	$17,601	$3,558,525
15	$12,232	$5,369	$17,601	$3,553,156
16	$12,214	$5,387	$17,601	$3,547,768
17	$12,195	$5,406	$17,601	$3,542,362
18	$12,177	$5,425	$17,601	$3,536,937
19	$12,158	$5,443	$17,601	$3,531,494
20	$12,140	$5,462	$17,601	$3,526,032
21	$12,121	$5,481	$17,601	$3,520,552
22	$12,102	$5,500	$17,601	$3,515,052
23	$12,083	$5,518	$17,601	$3,509,534
24	$12,064	$5,537	$17,601	$3,503,996

第2年供款共

$211,217

第2年利息

$146,006

第2年共還本金

$65,211

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$12,045	$5,556	$17,601	$3,498,440
26	$12,026	$5,576	$17,601	$3,492,864
27	$12,007	$5,595	$17,601	$3,487,269
28	$11,987	$5,614	$17,601	$3,481,655
29	$11,968	$5,633	$17,601	$3,476,022
30	$11,949	$5,653	$17,601	$3,470,370
31	$11,929	$5,672	$17,601	$3,464,697
32	$11,910	$5,692	$17,601	$3,459,006
33	$11,890	$5,711	$17,601	$3,453,295
34	$11,871	$5,731	$17,601	$3,447,564
35	$11,851	$5,750	$17,601	$3,441,814
36	$11,831	$5,770	$17,601	$3,436,043

第3年供款共

$211,217

第3年利息

$143,265

第3年共還本金

$67,953

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$11,811	$5,790	$17,601	$3,430,253
38	$11,791	$5,810	$17,601	$3,424,443
39	$11,772	$5,830	$17,601	$3,418,613
40	$11,751	$5,850	$17,601	$3,412,763
41	$11,731	$5,870	$17,601	$3,406,893
42	$11,711	$5,890	$17,601	$3,401,003
43	$11,691	$5,911	$17,601	$3,395,093
44	$11,671	$5,931	$17,601	$3,389,162
45	$11,650	$5,951	$17,601	$3,383,211
46	$11,630	$5,972	$17,601	$3,377,239
47	$11,609	$5,992	$17,601	$3,371,247
48	$11,589	$6,013	$17,601	$3,365,234

第4年供款共

$211,217

第4年利息

$140,408

第4年共還本金

$70,809

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$11,568	$6,033	$17,601	$3,359,201
50	$11,547	$6,054	$17,601	$3,353,146
51	$11,526	$6,075	$17,601	$3,347,071
52	$11,506	$6,096	$17,601	$3,340,975
53	$11,485	$6,117	$17,601	$3,334,859
54	$11,464	$6,138	$17,601	$3,328,721
55	$11,442	$6,159	$17,601	$3,322,562
56	$11,421	$6,180	$17,601	$3,316,382
57	$11,400	$6,201	$17,601	$3,310,180
58	$11,379	$6,223	$17,601	$3,303,957
59	$11,357	$6,244	$17,601	$3,297,713
60	$11,336	$6,266	$17,601	$3,291,448

第5年供款共

$211,217

第5年利息

$137,431

第5年共還本金

$73,786

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$11,314	$6,287	$17,601	$3,285,161
62	$11,293	$6,309	$17,601	$3,278,852
63	$11,271	$6,330	$17,601	$3,272,522
64	$11,249	$6,352	$17,601	$3,266,169
65	$11,227	$6,374	$17,601	$3,259,795
66	$11,206	$6,396	$17,601	$3,253,400
67	$11,184	$6,418	$17,601	$3,246,982
68	$11,161	$6,440	$17,601	$3,240,542
69	$11,139	$6,462	$17,601	$3,234,080
70	$11,117	$6,484	$17,601	$3,227,595
71	$11,095	$6,507	$17,601	$3,221,089
72	$11,072	$6,529	$17,601	$3,214,560

第6年供款共

$211,217

第6年利息

$134,329

第6年共還本金

$76,888

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$11,050	$6,551	$17,601	$3,208,008
74	$11,028	$6,574	$17,601	$3,201,434
75	$11,005	$6,597	$17,601	$3,194,838
76	$10,982	$6,619	$17,601	$3,188,219
77	$10,960	$6,642	$17,601	$3,181,577
78	$10,937	$6,665	$17,601	$3,174,912
79	$10,914	$6,688	$17,601	$3,168,224
80	$10,891	$6,711	$17,601	$3,161,514
81	$10,868	$6,734	$17,601	$3,154,780
82	$10,845	$6,757	$17,601	$3,148,023
83	$10,821	$6,780	$17,601	$3,141,243
84	$10,798	$6,803	$17,601	$3,134,439

第7年供款共

$211,217

第7年利息

$131,097

第7年共還本金

$80,120

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$10,775	$6,827	$17,601	$3,127,613
86	$10,751	$6,850	$17,601	$3,120,762
87	$10,728	$6,874	$17,601	$3,113,889
88	$10,704	$6,897	$17,601	$3,106,991
89	$10,680	$6,921	$17,601	$3,100,070
90	$10,656	$6,945	$17,601	$3,093,125
91	$10,633	$6,969	$17,601	$3,086,156
92	$10,609	$6,993	$17,601	$3,079,163
93	$10,585	$7,017	$17,601	$3,072,146
94	$10,561	$7,041	$17,601	$3,065,106
95	$10,536	$7,065	$17,601	$3,058,040
96	$10,512	$7,089	$17,601	$3,050,951

第8年供款共

$211,217

第8年利息

$127,729

第8年共還本金

$83,489

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$10,488	$7,114	$17,601	$3,043,837
98	$10,463	$7,138	$17,601	$3,036,699
99	$10,439	$7,163	$17,601	$3,029,536
100	$10,414	$7,187	$17,601	$3,022,349
101	$10,389	$7,212	$17,601	$3,015,137
102	$10,365	$7,237	$17,601	$3,007,900
103	$10,340	$7,262	$17,601	$3,000,638
104	$10,315	$7,287	$17,601	$2,993,351
105	$10,290	$7,312	$17,601	$2,986,039
106	$10,265	$7,337	$17,601	$2,978,702
107	$10,239	$7,362	$17,601	$2,971,340
108	$10,214	$7,387	$17,601	$2,963,953

第9年供款共

$211,217

第9年利息

$124,219

第9年共還本金

$86,998

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$10,189	$7,413	$17,601	$2,956,540
110	$10,163	$7,438	$17,601	$2,949,101
111	$10,138	$7,464	$17,601	$2,941,638
112	$10,112	$7,490	$17,601	$2,934,148
113	$10,086	$7,515	$17,601	$2,926,633
114	$10,060	$7,541	$17,601	$2,919,092
115	$10,034	$7,567	$17,601	$2,911,524
116	$10,008	$7,593	$17,601	$2,903,931
117	$9,982	$7,619	$17,601	$2,896,312
118	$9,956	$7,645	$17,601	$2,888,667
119	$9,930	$7,672	$17,601	$2,880,995
120	$9,903	$7,698	$17,601	$2,873,297

第10年供款共

$211,217

第10年利息

$120,562

第10年共還本金

$90,656

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$9,877	$7,724	$17,601	$2,865,573
122	$9,850	$7,751	$17,601	$2,857,822
123	$9,824	$7,778	$17,601	$2,850,044
124	$9,797	$7,804	$17,601	$2,842,239
125	$9,770	$7,831	$17,601	$2,834,408
126	$9,743	$7,858	$17,601	$2,826,550
127	$9,716	$7,885	$17,601	$2,818,665
128	$9,689	$7,912	$17,601	$2,810,753
129	$9,662	$7,939	$17,601	$2,802,813
130	$9,635	$7,967	$17,601	$2,794,846
131	$9,607	$7,994	$17,601	$2,786,852
132	$9,580	$8,022	$17,601	$2,778,830

第11年供款共

$211,217

第11年利息

$116,751

第11年共還本金

$94,467

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$9,552	$8,049	$17,601	$2,770,781
134	$9,525	$8,077	$17,601	$2,762,704
135	$9,497	$8,105	$17,601	$2,754,600
136	$9,469	$8,133	$17,601	$2,746,467
137	$9,441	$8,160	$17,601	$2,738,307
138	$9,413	$8,189	$17,601	$2,730,118
139	$9,385	$8,217	$17,601	$2,721,902
140	$9,357	$8,245	$17,601	$2,713,657
141	$9,328	$8,273	$17,601	$2,705,383
142	$9,300	$8,302	$17,601	$2,697,082
143	$9,271	$8,330	$17,601	$2,688,751
144	$9,243	$8,359	$17,601	$2,680,393

第12年供款共

$211,217

第12年利息

$112,780

第12年共還本金

$98,438

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$9,214	$8,388	$17,601	$2,672,005
146	$9,185	$8,416	$17,601	$2,663,589
147	$9,156	$8,445	$17,601	$2,655,143
148	$9,127	$8,474	$17,601	$2,646,669
149	$9,098	$8,504	$17,601	$2,638,165
150	$9,069	$8,533	$17,601	$2,629,632
151	$9,039	$8,562	$17,601	$2,621,070
152	$9,010	$8,592	$17,601	$2,612,479
153	$8,980	$8,621	$17,601	$2,603,858
154	$8,951	$8,651	$17,601	$2,595,207
155	$8,921	$8,680	$17,601	$2,586,527
156	$8,891	$8,710	$17,601	$2,577,816

第13年供款共

$211,217

第13年利息

$108,641

第13年共還本金

$102,576

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$8,861	$8,740	$17,601	$2,569,076
158	$8,831	$8,770	$17,601	$2,560,306
159	$8,801	$8,800	$17,601	$2,551,506
160	$8,771	$8,831	$17,601	$2,542,675
161	$8,740	$8,861	$17,601	$2,533,814
162	$8,710	$8,891	$17,601	$2,524,922
163	$8,679	$8,922	$17,601	$2,516,000
164	$8,649	$8,953	$17,601	$2,507,048
165	$8,618	$8,983	$17,601	$2,498,064
166	$8,587	$9,014	$17,601	$2,489,050
167	$8,556	$9,045	$17,601	$2,480,005
168	$8,525	$9,076	$17,601	$2,470,928

第14年供款共

$211,217

第14年利息

$104,329

第14年共還本金

$106,888

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$8,494	$9,108	$17,601	$2,461,820
170	$8,463	$9,139	$17,601	$2,452,682
171	$8,431	$9,170	$17,601	$2,443,511
172	$8,400	$9,202	$17,601	$2,434,309
173	$8,368	$9,234	$17,601	$2,425,076
174	$8,336	$9,265	$17,601	$2,415,811
175	$8,304	$9,297	$17,601	$2,406,513
176	$8,272	$9,329	$17,601	$2,397,184
177	$8,240	$9,361	$17,601	$2,387,823
178	$8,208	$9,393	$17,601	$2,378,430
179	$8,176	$9,426	$17,601	$2,369,004
180	$8,143	$9,458	$17,601	$2,359,546

第15年供款共

$211,217

第15年利息

$99,836

第15年共還本金

$111,382

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$8,111	$9,491	$17,601	$2,350,056
182	$8,078	$9,523	$17,601	$2,340,533
183	$8,046	$9,556	$17,601	$2,330,977
184	$8,013	$9,589	$17,601	$2,321,388
185	$7,980	$9,622	$17,601	$2,311,766
186	$7,947	$9,655	$17,601	$2,302,112
187	$7,914	$9,688	$17,601	$2,292,424
188	$7,880	$9,721	$17,601	$2,282,703
189	$7,847	$9,755	$17,601	$2,272,948
190	$7,813	$9,788	$17,601	$2,263,160
191	$7,780	$9,822	$17,601	$2,253,338
192	$7,746	$9,856	$17,601	$2,243,482

第16年供款共

$211,217

第16年利息

$95,153

第16年共還本金

$116,064

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$7,712	$9,889	$17,601	$2,233,593
194	$7,678	$9,923	$17,601	$2,223,669
195	$7,644	$9,958	$17,601	$2,213,712
196	$7,610	$9,992	$17,601	$2,203,720
197	$7,575	$10,026	$17,601	$2,193,694
198	$7,541	$10,061	$17,601	$2,183,633
199	$7,506	$10,095	$17,601	$2,173,538
200	$7,472	$10,130	$17,601	$2,163,408
201	$7,437	$10,165	$17,601	$2,153,243
202	$7,402	$10,200	$17,601	$2,143,044
203	$7,367	$10,235	$17,601	$2,132,809
204	$7,332	$10,270	$17,601	$2,122,539

第17年供款共

$211,217

第17年利息

$90,274

第17年共還本金

$120,943

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$7,296	$10,305	$17,601	$2,112,234
206	$7,261	$10,341	$17,601	$2,101,893
207	$7,225	$10,376	$17,601	$2,091,517
208	$7,190	$10,412	$17,601	$2,081,105
209	$7,154	$10,448	$17,601	$2,070,657
210	$7,118	$10,484	$17,601	$2,060,174
211	$7,082	$10,520	$17,601	$2,049,654
212	$7,046	$10,556	$17,601	$2,039,098
213	$7,009	$10,592	$17,601	$2,028,506
214	$6,973	$10,628	$17,601	$2,017,878
215	$6,936	$10,665	$17,601	$2,007,213
216	$6,900	$10,702	$17,601	$1,996,511

第18年供款共

$211,217

第18年利息

$85,190

第18年共還本金

$126,028

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$6,863	$10,738	$17,601	$1,985,773
218	$6,826	$10,775	$17,601	$1,974,997
219	$6,789	$10,812	$17,601	$1,964,185
220	$6,752	$10,850	$17,601	$1,953,335
221	$6,715	$10,887	$17,601	$1,942,449
222	$6,677	$10,924	$17,601	$1,931,524
223	$6,640	$10,962	$17,601	$1,920,562
224	$6,602	$11,000	$17,601	$1,909,563
225	$6,564	$11,037	$17,601	$1,898,526
226	$6,526	$11,075	$17,601	$1,887,450
227	$6,488	$11,113	$17,601	$1,876,337
228	$6,450	$11,152	$17,601	$1,865,185

第19年供款共

$211,217

第19年利息

$79,892

第19年共還本金

$131,326

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$6,412	$11,190	$17,601	$1,853,996
230	$6,373	$11,228	$17,601	$1,842,767
231	$6,335	$11,267	$17,601	$1,831,500
232	$6,296	$11,306	$17,601	$1,820,195
233	$6,257	$11,345	$17,601	$1,808,850
234	$6,218	$11,384	$17,601	$1,797,467
235	$6,179	$11,423	$17,601	$1,786,044
236	$6,140	$11,462	$17,601	$1,774,582
237	$6,100	$11,501	$17,601	$1,763,081
238	$6,061	$11,541	$17,601	$1,751,540
239	$6,021	$11,581	$17,601	$1,739,959
240	$5,981	$11,620	$17,601	$1,728,339

第20年供款共

$211,217

第20年利息

$74,371

第20年共還本金

$136,847

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$5,941	$11,660	$17,601	$1,716,679
242	$5,901	$11,700	$17,601	$1,704,978
243	$5,861	$11,741	$17,601	$1,693,238
244	$5,821	$11,781	$17,601	$1,681,457
245	$5,780	$11,821	$17,601	$1,669,635
246	$5,739	$11,862	$17,601	$1,657,773
247	$5,699	$11,903	$17,601	$1,645,870
248	$5,658	$11,944	$17,601	$1,633,927
249	$5,617	$11,985	$17,601	$1,621,942
250	$5,575	$12,026	$17,601	$1,609,916
251	$5,534	$12,067	$17,601	$1,597,848
252	$5,493	$12,109	$17,601	$1,585,739

第21年供款共

$211,217

第21年利息

$68,618

第21年共還本金

$142,599

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$5,451	$12,150	$17,601	$1,573,589
254	$5,409	$12,192	$17,601	$1,561,397
255	$5,367	$12,234	$17,601	$1,549,163
256	$5,325	$12,276	$17,601	$1,536,886
257	$5,283	$12,318	$17,601	$1,524,568
258	$5,241	$12,361	$17,601	$1,512,207
259	$5,198	$12,403	$17,601	$1,499,804
260	$5,156	$12,446	$17,601	$1,487,358
261	$5,113	$12,489	$17,601	$1,474,870
262	$5,070	$12,532	$17,601	$1,462,338
263	$5,027	$12,575	$17,601	$1,449,763
264	$4,984	$12,618	$17,601	$1,437,145

第22年供款共

$211,217

第22年利息

$62,623

第22年共還本金

$148,594

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$4,940	$12,661	$17,601	$1,424,484
266	$4,897	$12,705	$17,601	$1,411,779
267	$4,853	$12,748	$17,601	$1,399,031
268	$4,809	$12,792	$17,601	$1,386,239
269	$4,765	$12,836	$17,601	$1,373,402
270	$4,721	$12,880	$17,601	$1,360,522
271	$4,677	$12,925	$17,601	$1,347,597
272	$4,632	$12,969	$17,601	$1,334,628
273	$4,588	$13,014	$17,601	$1,321,615
274	$4,543	$13,058	$17,601	$1,308,556
275	$4,498	$13,103	$17,601	$1,295,453
276	$4,453	$13,148	$17,601	$1,282,305

第23年供款共

$211,217

第23年利息

$56,377

第23年共還本金

$154,841

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$4,408	$13,194	$17,601	$1,269,111
278	$4,363	$13,239	$17,601	$1,255,872
279	$4,317	$13,284	$17,601	$1,242,588
280	$4,271	$13,330	$17,601	$1,229,258
281	$4,226	$13,376	$17,601	$1,215,882
282	$4,180	$13,422	$17,601	$1,202,460
283	$4,133	$13,468	$17,601	$1,188,992
284	$4,087	$13,514	$17,601	$1,175,478
285	$4,041	$13,561	$17,601	$1,161,917
286	$3,994	$13,607	$17,601	$1,148,310
287	$3,947	$13,654	$17,601	$1,134,655
288	$3,900	$13,701	$17,601	$1,120,954

第24年供款共

$211,217

第24年利息

$49,867

第24年共還本金

$161,350

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$3,853	$13,748	$17,601	$1,107,206
290	$3,806	$13,795	$17,601	$1,093,411
291	$3,759	$13,843	$17,601	$1,079,568
292	$3,711	$13,890	$17,601	$1,065,677
293	$3,663	$13,938	$17,601	$1,051,739
294	$3,615	$13,986	$17,601	$1,037,753
295	$3,567	$14,034	$17,601	$1,023,719
296	$3,519	$14,082	$17,601	$1,009,637
297	$3,471	$14,131	$17,601	$995,506
298	$3,422	$14,179	$17,601	$981,326
299	$3,373	$14,228	$17,601	$967,098
300	$3,324	$14,277	$17,601	$952,821

第25年供款共

$211,217

第25年利息

$43,084

第25年共還本金

$168,133

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$3,275	$14,326	$17,601	$938,495
302	$3,226	$14,375	$17,601	$924,120
303	$3,177	$14,425	$17,601	$909,695
304	$3,127	$14,474	$17,601	$895,220
305	$3,077	$14,524	$17,601	$880,696
306	$3,027	$14,574	$17,601	$866,122
307	$2,977	$14,624	$17,601	$851,498
308	$2,927	$14,674	$17,601	$836,824
309	$2,877	$14,725	$17,601	$822,099
310	$2,826	$14,775	$17,601	$807,323
311	$2,775	$14,826	$17,601	$792,497
312	$2,724	$14,877	$17,601	$777,620

第26年供款共

$211,217

第26年利息

$36,016

第26年共還本金

$175,201

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$2,673	$14,928	$17,601	$762,691
314	$2,622	$14,980	$17,601	$747,712
315	$2,570	$15,031	$17,601	$732,681
316	$2,519	$15,083	$17,601	$717,598
317	$2,467	$15,135	$17,601	$702,463
318	$2,415	$15,187	$17,601	$687,276
319	$2,363	$15,239	$17,601	$672,037
320	$2,310	$15,291	$17,601	$656,746
321	$2,258	$15,344	$17,601	$641,402
322	$2,205	$15,397	$17,601	$626,005
323	$2,152	$15,450	$17,601	$610,556
324	$2,099	$15,503	$17,601	$595,053

第27年供款共

$211,217

第27年利息

$28,651

第27年共還本金

$182,567

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,045	$15,556	$17,601	$579,497
326	$1,992	$15,609	$17,601	$563,888
327	$1,938	$15,663	$17,601	$548,225
328	$1,885	$15,717	$17,601	$532,508
329	$1,830	$15,771	$17,601	$516,737
330	$1,776	$15,825	$17,601	$500,912
331	$1,722	$15,880	$17,601	$485,032
332	$1,667	$15,934	$17,601	$469,098
333	$1,613	$15,989	$17,601	$453,109
334	$1,558	$16,044	$17,601	$437,065
335	$1,502	$16,099	$17,601	$420,966
336	$1,447	$16,154	$17,601	$404,812

第28年供款共

$211,217

第28年利息

$20,976

第28年共還本金

$190,241

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,392	$16,210	$17,601	$388,602
338	$1,336	$16,266	$17,601	$372,336
339	$1,280	$16,322	$17,601	$356,015
340	$1,224	$16,378	$17,601	$339,637
341	$1,168	$16,434	$17,601	$323,203
342	$1,111	$16,490	$17,601	$306,713
343	$1,054	$16,547	$17,601	$290,166
344	$997	$16,604	$17,601	$273,562
345	$940	$16,661	$17,601	$256,900
346	$883	$16,718	$17,601	$240,182
347	$826	$16,776	$17,601	$223,406
348	$768	$16,833	$17,601	$206,573

第29年供款共

$211,217

第29年利息

$12,978

第29年共還本金

$198,239

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$710	$16,891	$17,601	$189,681
350	$652	$16,949	$17,601	$172,732
351	$594	$17,008	$17,601	$155,724
352	$535	$17,066	$17,601	$138,658
353	$477	$17,125	$17,601	$121,533
354	$418	$17,184	$17,601	$104,350
355	$359	$17,243	$17,601	$87,107
356	$299	$17,302	$17,601	$69,805
357	$240	$17,361	$17,601	$52,443
358	$180	$17,421	$17,601	$35,022
359	$120	$17,481	$17,601	$17,541
360	$60	$17,541	$17,601	$0

第30年供款共

$211,217

第30年利息

$4,645

第30年共還本金

$206,573

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$6,840,273

Disclaimer

Recommended properties

Mort. Insurance
info