Property Price

HK$

Loan %

HK$

Mort. Insurance
info

Single non-financed HK$101,088

Single financed $490 , in total HK$101,088

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$9,040,751

Monthly Payment
$23,172

Down Payment

$520,000

Total Loan

$4,781,088

Total int. paid

$3,560,663

Stamp Duty

$117,000

Other

$62,000

Budget of property purchase

HK$699,000

Base on DTI ratio

$46,343

Budget of property purchase

HK$699,000

Down Payment

$520,000
Stamp Duty

$117,000
- AVD
  
  $117,000
Legal fee

$ 10,000
Agency Commission

$52,000
Mort. Insurance

$101,088

Min. Monthly Income Requirement

Base on DTI ratio

$46,343

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 60 PO TUNG RD

thumb_up

Sai kung town tenement building

691 ft²

@6,657

GFA

700 ft²

@6,571

local_offer Good Catch

Sale$4.6 M

691 ft²

@6,657

GFA

700 ft²

@6,571

Sale$4.6 M

local_offer Good Catch

Shatin GRANDEUR GDN

thumb_up

GRANDEUR GDN

340 ft²

@13,824

GFA

463 ft²

@10,151

local_fire_department HIT

Sale$4.7 M

340 ft²

@13,824

GFA

463 ft²

@10,151

Sale$4.7 M

local_fire_department HIT

Fanling AVON PARK BLK 08

thumb_up

AVON PARK BLK 08

400 ft²

@11,500

GFA

518 ft²

@8,880

real_estate_agent Rare local_offer Good Catch

Sale$4.6 M

400 ft²

@11,500

GFA

518 ft²

@8,880

Sale$4.6 M

real_estate_agent Rare local_offer Good Catch

Ma On Shan BAYSHORE TWR

thumb_up

BAYSHORE TWR

389 ft²

@14,396

GFA

530 ft²

@10,566

verified 首置必買 pets Pet Friendly

Sale$5.6 M

389 ft²

@14,396

GFA

530 ft²

@10,566

Sale$5.6 M

verified 首置必買 pets Pet Friendly

Tai Po THE REGENT TWR 08

thumb_up

THE REGENT TWR 08

373 ft²

@14,209

local_fire_department HIT

Sale$5.3 M

373 ft²

@14,209

Sale$5.3 M

local_fire_department HIT

Sole

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

384 ft²

@13,802

GFA

532 ft²

@9,962

directions_run Sale real_estate_agent Rare hotel_class King verified 首置必買

Sale$5.3 M

384 ft²

@13,802

GFA

532 ft²

@9,962

Sale$5.3 M

directions_run Sale real_estate_agent Rare hotel_class King verified 首置必買

Sai Kung TSENG LAN SHUE

thumb_up

TSENG LAN SHUE 2 bedrooms with roof and nice decoration

GFA

600 ft²

@9,333

local_offer Good Catch

Sale$5.6 M

GFA

600 ft²

@9,333

Sale$5.6 M

local_offer Good Catch

Fanling DAWNING VIEWS BLK 07

thumb_up

DAWNING VIEWS BLK 07

431 ft²

@13,573

GFA

593 ft²

@9,865

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$5.85 M

431 ft²

@13,573

GFA

593 ft²

@9,865

Sale$5.85 M

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Tai Kok Tsui ELTANIN SQUARE MILE TWR 02

thumb_up

ELTANIN SQUARE MILE TWR 02

265 ft²

@20,000

local_fire_department HIT local_offer Good Catch

Sale$5.3 M

265 ft²

@20,000

Sale$5.3 M

local_fire_department HIT local_offer Good Catch

Ma On Shan BAYSHORE TWR BLK 04

thumb_up

BAYSHORE TWR BLK 04

426 ft²

@14,272

GFA

576 ft²

@10,556

local_fire_department HIT directions_run Sale real_estate_agent Rare verified 首置必買

Sale$6.08 M

426 ft²

@14,272

GFA

576 ft²

@10,556

Sale$6.08 M

local_fire_department HIT directions_run Sale real_estate_agent Rare verified 首置必買

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK C

321 ft²

@15,576

GFA

405 ft²

@12,346

local_fire_department HIT real_estate_agent Rare

Sale$5 M

321 ft²

@15,576

GFA

405 ft²

@12,346

Sale$5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan THE MET. BLOSSOM TWR 01

thumb_up

THE MET. BLOSSOM TWR 01

283 ft²

@15,901

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$4.5 M

283 ft²

@15,901

Sale$4.5 M

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$28,615	$21,988	$18,019	$15,378
1.500	$29,678	$23,071	$19,121	$16,501
2.000	$30,767	$24,187	$20,265	$17,672
2.500	$31,880	$25,335	$21,449	$18,891
3.000	$33,017	$26,516	$22,672	$20,157
3.500	$34,179	$27,728	$23,935	$21,469
4.000	$35,365	$28,972	$25,236	$22,826
4.125	$35,665	$29,288	$25,567	$23,172
4.500	$36,575	$30,248	$26,575	$24,225
5.000	$37,809	$31,553	$27,950	$25,666
5.500	$39,065	$32,888	$29,360	$27,146
6.000	$40,346	$34,253	$30,805	$28,665

Monthly Payment$23,172

Term

30Year

Loan amount

$4,781,088

Total int. paid

$3,560,663

Total Loan and Interest

$8,341,751

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$16,435	$6,737	$23,172	$4,774,351
2	$16,412	$6,760	$23,172	$4,767,592
3	$16,389	$6,783	$23,172	$4,760,809
4	$16,365	$6,806	$23,172	$4,754,003
5	$16,342	$6,830	$23,172	$4,747,173
6	$16,318	$6,853	$23,172	$4,740,320
7	$16,295	$6,877	$23,172	$4,733,443
8	$16,271	$6,900	$23,172	$4,726,543
9	$16,247	$6,924	$23,172	$4,719,619
10	$16,224	$6,948	$23,172	$4,712,671
11	$16,200	$6,972	$23,172	$4,705,699
12	$16,176	$6,996	$23,172	$4,698,704

第1年供款共

$278,058

第1年利息

$195,674

第1年共還本金

$82,384

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$16,152	$7,020	$23,172	$4,691,684
14	$16,128	$7,044	$23,172	$4,684,640
15	$16,103	$7,068	$23,172	$4,677,572
16	$16,079	$7,092	$23,172	$4,670,479
17	$16,055	$7,117	$23,172	$4,663,363
18	$16,030	$7,141	$23,172	$4,656,221
19	$16,006	$7,166	$23,172	$4,649,056
20	$15,981	$7,190	$23,172	$4,641,865
21	$15,956	$7,215	$23,172	$4,634,650
22	$15,932	$7,240	$23,172	$4,627,410
23	$15,907	$7,265	$23,172	$4,620,145
24	$15,882	$7,290	$23,172	$4,612,856

第2年供款共

$278,058

第2年利息

$192,211

第2年共還本金

$85,848

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$15,857	$7,315	$23,172	$4,605,541
26	$15,832	$7,340	$23,172	$4,598,201
27	$15,806	$7,365	$23,172	$4,590,836
28	$15,781	$7,391	$23,172	$4,583,445
29	$15,756	$7,416	$23,172	$4,576,029
30	$15,730	$7,441	$23,172	$4,568,588
31	$15,705	$7,467	$23,172	$4,561,121
32	$15,679	$7,493	$23,172	$4,553,628
33	$15,653	$7,518	$23,172	$4,546,110
34	$15,627	$7,544	$23,172	$4,538,565
35	$15,601	$7,570	$23,172	$4,530,995
36	$15,575	$7,596	$23,172	$4,523,399

第3年供款共

$278,058

第3年利息

$188,602

第3年共還本金

$89,457

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$15,549	$7,622	$23,172	$4,515,777
38	$15,523	$7,649	$23,172	$4,508,128
39	$15,497	$7,675	$23,172	$4,500,453
40	$15,470	$7,701	$23,172	$4,492,752
41	$15,444	$7,728	$23,172	$4,485,024
42	$15,417	$7,754	$23,172	$4,477,270
43	$15,391	$7,781	$23,172	$4,469,489
44	$15,364	$7,808	$23,172	$4,461,681
45	$15,337	$7,835	$23,172	$4,453,847
46	$15,310	$7,861	$23,172	$4,445,985
47	$15,283	$7,888	$23,172	$4,438,097
48	$15,256	$7,916	$23,172	$4,430,181

第4年供款共

$278,058

第4年利息

$184,841

第4年共還本金

$93,217

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$15,229	$7,943	$23,172	$4,422,239
50	$15,201	$7,970	$23,172	$4,414,269
51	$15,174	$7,997	$23,172	$4,406,271
52	$15,147	$8,025	$23,172	$4,398,246
53	$15,119	$8,053	$23,172	$4,390,194
54	$15,091	$8,080	$23,172	$4,382,113
55	$15,064	$8,108	$23,172	$4,374,005
56	$15,036	$8,136	$23,172	$4,365,869
57	$15,008	$8,164	$23,172	$4,357,706
58	$14,980	$8,192	$23,172	$4,349,514
59	$14,951	$8,220	$23,172	$4,341,294
60	$14,923	$8,248	$23,172	$4,333,045

第5年供款共

$278,058

第5年利息

$180,922

第5年共還本金

$97,136

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$14,895	$8,277	$23,172	$4,324,769
62	$14,866	$8,305	$23,172	$4,316,463
63	$14,838	$8,334	$23,172	$4,308,130
64	$14,809	$8,362	$23,172	$4,299,767
65	$14,780	$8,391	$23,172	$4,291,376
66	$14,752	$8,420	$23,172	$4,282,956
67	$14,723	$8,449	$23,172	$4,274,508
68	$14,694	$8,478	$23,172	$4,266,030
69	$14,664	$8,507	$23,172	$4,257,523
70	$14,635	$8,536	$23,172	$4,248,986
71	$14,606	$8,566	$23,172	$4,240,421
72	$14,576	$8,595	$23,172	$4,231,826

第6年供款共

$278,058

第6年利息

$176,839

第6年共還本金

$101,220

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$14,547	$8,625	$23,172	$4,223,201
74	$14,517	$8,654	$23,172	$4,214,547
75	$14,488	$8,684	$23,172	$4,205,863
76	$14,458	$8,714	$23,172	$4,197,149
77	$14,428	$8,744	$23,172	$4,188,405
78	$14,398	$8,774	$23,172	$4,179,631
79	$14,367	$8,804	$23,172	$4,170,827
80	$14,337	$8,834	$23,172	$4,161,993
81	$14,307	$8,865	$23,172	$4,153,128
82	$14,276	$8,895	$23,172	$4,144,233
83	$14,246	$8,926	$23,172	$4,135,307
84	$14,215	$8,956	$23,172	$4,126,351

第7年供款共

$278,058

第7年利息

$172,583

第7年共還本金

$105,475

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$14,184	$8,987	$23,172	$4,117,363
86	$14,153	$9,018	$23,172	$4,108,345
87	$14,122	$9,049	$23,172	$4,099,296
88	$14,091	$9,080	$23,172	$4,090,216
89	$14,060	$9,111	$23,172	$4,081,105
90	$14,029	$9,143	$23,172	$4,071,962
91	$13,997	$9,174	$23,172	$4,062,788
92	$13,966	$9,206	$23,172	$4,053,582
93	$13,934	$9,237	$23,172	$4,044,345
94	$13,902	$9,269	$23,172	$4,035,076
95	$13,871	$9,301	$23,172	$4,025,775
96	$13,839	$9,333	$23,172	$4,016,442

第8年供款共

$278,058

第8年利息

$168,149

第8年共還本金

$109,909

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$13,807	$9,365	$23,172	$4,007,077
98	$13,774	$9,397	$23,172	$3,997,680
99	$13,742	$9,430	$23,172	$3,988,250
100	$13,710	$9,462	$23,172	$3,978,788
101	$13,677	$9,494	$23,172	$3,969,294
102	$13,644	$9,527	$23,172	$3,959,767
103	$13,612	$9,560	$23,172	$3,950,207
104	$13,579	$9,593	$23,172	$3,940,614
105	$13,546	$9,626	$23,172	$3,930,988
106	$13,513	$9,659	$23,172	$3,921,330
107	$13,480	$9,692	$23,172	$3,911,638
108	$13,446	$9,725	$23,172	$3,901,912

第9年供款共

$278,058

第9年利息

$163,529

第9年共還本金

$114,529

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$13,413	$9,759	$23,172	$3,892,154
110	$13,379	$9,792	$23,172	$3,882,361
111	$13,346	$9,826	$23,172	$3,872,536
112	$13,312	$9,860	$23,172	$3,862,676
113	$13,278	$9,894	$23,172	$3,852,782
114	$13,244	$9,928	$23,172	$3,842,855
115	$13,210	$9,962	$23,172	$3,832,893
116	$13,176	$9,996	$23,172	$3,822,897
117	$13,141	$10,030	$23,172	$3,812,867
118	$13,107	$10,065	$23,172	$3,802,802
119	$13,072	$10,099	$23,172	$3,792,702
120	$13,037	$10,134	$23,172	$3,782,568

第10年供款共

$278,058

第10年利息

$158,714

第10年共還本金

$119,344

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$13,003	$10,169	$23,172	$3,772,399
122	$12,968	$10,204	$23,172	$3,762,195
123	$12,933	$10,239	$23,172	$3,751,957
124	$12,897	$10,274	$23,172	$3,741,682
125	$12,862	$10,309	$23,172	$3,731,373
126	$12,827	$10,345	$23,172	$3,721,028
127	$12,791	$10,380	$23,172	$3,710,647
128	$12,755	$10,416	$23,172	$3,700,231
129	$12,720	$10,452	$23,172	$3,689,779
130	$12,684	$10,488	$23,172	$3,679,291
131	$12,648	$10,524	$23,172	$3,668,767
132	$12,611	$10,560	$23,172	$3,658,207

第11年供款共

$278,058

第11年利息

$153,697

第11年共還本金

$124,361

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$12,575	$10,596	$23,172	$3,647,611
134	$12,539	$10,633	$23,172	$3,636,978
135	$12,502	$10,669	$23,172	$3,626,308
136	$12,465	$10,706	$23,172	$3,615,602
137	$12,429	$10,743	$23,172	$3,604,859
138	$12,392	$10,780	$23,172	$3,594,080
139	$12,355	$10,817	$23,172	$3,583,263
140	$12,317	$10,854	$23,172	$3,572,409
141	$12,280	$10,891	$23,172	$3,561,517
142	$12,243	$10,929	$23,172	$3,550,589
143	$12,205	$10,966	$23,172	$3,539,622
144	$12,167	$11,004	$23,172	$3,528,618

第12年供款共

$278,058

第12年利息

$148,469

第12年共還本金

$129,589

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$12,130	$11,042	$23,172	$3,517,576
146	$12,092	$11,080	$23,172	$3,506,496
147	$12,054	$11,118	$23,172	$3,495,378
148	$12,015	$11,156	$23,172	$3,484,222
149	$11,977	$11,195	$23,172	$3,473,028
150	$11,939	$11,233	$23,172	$3,461,795
151	$11,900	$11,272	$23,172	$3,450,523
152	$11,861	$11,310	$23,172	$3,439,213
153	$11,822	$11,349	$23,172	$3,427,863
154	$11,783	$11,388	$23,172	$3,416,475
155	$11,744	$11,427	$23,172	$3,405,048
156	$11,705	$11,467	$23,172	$3,393,581

第13年供款共

$278,058

第13年利息

$143,021

第13年共還本金

$135,037

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$11,665	$11,506	$23,172	$3,382,075
158	$11,626	$11,546	$23,172	$3,370,529
159	$11,586	$11,585	$23,172	$3,358,944
160	$11,546	$11,625	$23,172	$3,347,319
161	$11,506	$11,665	$23,172	$3,335,654
162	$11,466	$11,705	$23,172	$3,323,949
163	$11,426	$11,745	$23,172	$3,312,203
164	$11,386	$11,786	$23,172	$3,300,417
165	$11,345	$11,826	$23,172	$3,288,591
166	$11,305	$11,867	$23,172	$3,276,724
167	$11,264	$11,908	$23,172	$3,264,816
168	$11,223	$11,949	$23,172	$3,252,867

第14年供款共

$278,058

第14年利息

$137,345

第14年共還本金

$140,714

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$11,182	$11,990	$23,172	$3,240,878
170	$11,141	$12,031	$23,172	$3,228,847
171	$11,099	$12,072	$23,172	$3,216,774
172	$11,058	$12,114	$23,172	$3,204,660
173	$11,016	$12,156	$23,172	$3,192,505
174	$10,974	$12,197	$23,172	$3,180,308
175	$10,932	$12,239	$23,172	$3,168,068
176	$10,890	$12,281	$23,172	$3,155,787
177	$10,848	$12,324	$23,172	$3,143,464
178	$10,806	$12,366	$23,172	$3,131,098
179	$10,763	$12,408	$23,172	$3,118,689
180	$10,720	$12,451	$23,172	$3,106,238

第15年供款共

$278,058

第15年利息

$131,429

第15年共還本金

$146,629

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$10,678	$12,494	$23,172	$3,093,744
182	$10,635	$12,537	$23,172	$3,081,208
183	$10,592	$12,580	$23,172	$3,068,628
184	$10,548	$12,623	$23,172	$3,056,005
185	$10,505	$12,667	$23,172	$3,043,338
186	$10,461	$12,710	$23,172	$3,030,628
187	$10,418	$12,754	$23,172	$3,017,874
188	$10,374	$12,798	$23,172	$3,005,077
189	$10,330	$12,842	$23,172	$2,992,235
190	$10,286	$12,886	$23,172	$2,979,349
191	$10,242	$12,930	$23,172	$2,966,419
192	$10,197	$12,974	$23,172	$2,953,445

第16年供款共

$278,058

第16年利息

$125,265

第16年共還本金

$152,793

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,152	$13,019	$23,172	$2,940,426
194	$10,108	$13,064	$23,172	$2,927,362
195	$10,063	$13,109	$23,172	$2,914,253
196	$10,018	$13,154	$23,172	$2,901,100
197	$9,973	$13,199	$23,172	$2,887,901
198	$9,927	$13,244	$23,172	$2,874,656
199	$9,882	$13,290	$23,172	$2,861,366
200	$9,836	$13,336	$23,172	$2,848,031
201	$9,790	$13,381	$23,172	$2,834,649
202	$9,744	$13,427	$23,172	$2,821,222
203	$9,698	$13,474	$23,172	$2,807,748
204	$9,652	$13,520	$23,172	$2,794,228

第17年供款共

$278,058

第17年利息

$118,842

第17年共還本金

$159,217

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$9,605	$13,566	$23,172	$2,780,662
206	$9,559	$13,613	$23,172	$2,767,049
207	$9,512	$13,660	$23,172	$2,753,389
208	$9,465	$13,707	$23,172	$2,739,682
209	$9,418	$13,754	$23,172	$2,725,929
210	$9,370	$13,801	$23,172	$2,712,127
211	$9,323	$13,849	$23,172	$2,698,279
212	$9,275	$13,896	$23,172	$2,684,383
213	$9,228	$13,944	$23,172	$2,670,439
214	$9,180	$13,992	$23,172	$2,656,447
215	$9,132	$14,040	$23,172	$2,642,407
216	$9,083	$14,088	$23,172	$2,628,319

第18年供款共

$278,058

第18年利息

$112,149

第18年共還本金

$165,910

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,035	$14,137	$23,172	$2,614,182
218	$8,986	$14,185	$23,172	$2,599,997
219	$8,937	$14,234	$23,172	$2,585,762
220	$8,889	$14,283	$23,172	$2,571,480
221	$8,839	$14,332	$23,172	$2,557,147
222	$8,790	$14,381	$23,172	$2,542,766
223	$8,741	$14,431	$23,172	$2,528,335
224	$8,691	$14,480	$23,172	$2,513,855
225	$8,641	$14,530	$23,172	$2,499,325
226	$8,591	$14,580	$23,172	$2,484,745
227	$8,541	$14,630	$23,172	$2,470,114
228	$8,491	$14,681	$23,172	$2,455,434

第19年供款共

$278,058

第19年利息

$105,174

第19年共還本金

$172,885

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,441	$14,731	$23,172	$2,440,703
230	$8,390	$14,782	$23,172	$2,425,921
231	$8,339	$14,832	$23,172	$2,411,089
232	$8,288	$14,883	$23,172	$2,396,206
233	$8,237	$14,935	$23,172	$2,381,271
234	$8,186	$14,986	$23,172	$2,366,285
235	$8,134	$15,037	$23,172	$2,351,248
236	$8,082	$15,089	$23,172	$2,336,159
237	$8,031	$15,141	$23,172	$2,321,018
238	$7,978	$15,193	$23,172	$2,305,825
239	$7,926	$15,245	$23,172	$2,290,579
240	$7,874	$15,298	$23,172	$2,275,282

第20年供款共

$278,058

第20年利息

$97,906

第20年共還本金

$180,152

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$7,821	$15,350	$23,172	$2,259,931
242	$7,769	$15,403	$23,172	$2,244,528
243	$7,716	$15,456	$23,172	$2,229,072
244	$7,662	$15,509	$23,172	$2,213,563
245	$7,609	$15,562	$23,172	$2,198,001
246	$7,556	$15,616	$23,172	$2,182,385
247	$7,502	$15,670	$23,172	$2,166,715
248	$7,448	$15,723	$23,172	$2,150,992
249	$7,394	$15,777	$23,172	$2,135,214
250	$7,340	$15,832	$23,172	$2,119,383
251	$7,285	$15,886	$23,172	$2,103,497
252	$7,231	$15,941	$23,172	$2,087,556

第21年供款共

$278,058

第21年利息

$90,333

第21年共還本金

$187,726

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,176	$15,996	$23,172	$2,071,560
254	$7,121	$16,051	$23,172	$2,055,510
255	$7,066	$16,106	$23,172	$2,039,404
256	$7,010	$16,161	$23,172	$2,023,243
257	$6,955	$16,217	$23,172	$2,007,026
258	$6,899	$16,272	$23,172	$1,990,754
259	$6,843	$16,328	$23,172	$1,974,426
260	$6,787	$16,384	$23,172	$1,958,041
261	$6,731	$16,441	$23,172	$1,941,600
262	$6,674	$16,497	$23,172	$1,925,103
263	$6,618	$16,554	$23,172	$1,908,549
264	$6,561	$16,611	$23,172	$1,891,938

第22年供款共

$278,058

第22年利息

$82,441

第22年共還本金

$195,618

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,504	$16,668	$23,172	$1,875,270
266	$6,446	$16,725	$23,172	$1,858,545
267	$6,389	$16,783	$23,172	$1,841,762
268	$6,331	$16,840	$23,172	$1,824,922
269	$6,273	$16,898	$23,172	$1,808,023
270	$6,215	$16,956	$23,172	$1,791,067
271	$6,157	$17,015	$23,172	$1,774,052
272	$6,098	$17,073	$23,172	$1,756,979
273	$6,040	$17,132	$23,172	$1,739,847
274	$5,981	$17,191	$23,172	$1,722,656
275	$5,922	$17,250	$23,172	$1,705,406
276	$5,862	$17,309	$23,172	$1,688,097

第23年供款共

$278,058

第23年利息

$74,217

第23年共還本金

$203,841

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,803	$17,369	$23,172	$1,670,728
278	$5,743	$17,428	$23,172	$1,653,300
279	$5,683	$17,488	$23,172	$1,635,812
280	$5,623	$17,548	$23,172	$1,618,263
281	$5,563	$17,609	$23,172	$1,600,654
282	$5,502	$17,669	$23,172	$1,582,985
283	$5,442	$17,730	$23,172	$1,565,255
284	$5,381	$17,791	$23,172	$1,547,464
285	$5,319	$17,852	$23,172	$1,529,612
286	$5,258	$17,913	$23,172	$1,511,699
287	$5,196	$17,975	$23,172	$1,493,724
288	$5,135	$18,037	$23,172	$1,475,687

第24年供款共

$278,058

第24年利息

$65,648

第24年共還本金

$212,410

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,073	$18,099	$23,172	$1,457,588
290	$5,010	$18,161	$23,172	$1,439,427
291	$4,948	$18,224	$23,172	$1,421,203
292	$4,885	$18,286	$23,172	$1,402,917
293	$4,823	$18,349	$23,172	$1,384,568
294	$4,759	$18,412	$23,172	$1,366,156
295	$4,696	$18,475	$23,172	$1,347,681
296	$4,633	$18,539	$23,172	$1,329,142
297	$4,569	$18,603	$23,172	$1,310,539
298	$4,505	$18,667	$23,172	$1,291,873
299	$4,441	$18,731	$23,172	$1,273,142
300	$4,376	$18,795	$23,172	$1,254,347

第25年供款共

$278,058

第25年利息

$56,718

第25年共還本金

$221,340

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,312	$18,860	$23,172	$1,235,487
302	$4,247	$18,925	$23,172	$1,216,563
303	$4,182	$18,990	$23,172	$1,197,573
304	$4,117	$19,055	$23,172	$1,178,518
305	$4,051	$19,120	$23,172	$1,159,398
306	$3,985	$19,186	$23,172	$1,140,212
307	$3,919	$19,252	$23,172	$1,120,960
308	$3,853	$19,318	$23,172	$1,101,641
309	$3,787	$19,385	$23,172	$1,082,257
310	$3,720	$19,451	$23,172	$1,062,805
311	$3,653	$19,518	$23,172	$1,043,287
312	$3,586	$19,585	$23,172	$1,023,702

第26年供款共

$278,058

第26年利息

$47,414

第26年共還本金

$230,645

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,519	$19,653	$23,172	$1,004,050
314	$3,451	$19,720	$23,172	$984,329
315	$3,384	$19,788	$23,172	$964,541
316	$3,316	$19,856	$23,172	$944,686
317	$3,247	$19,924	$23,172	$924,761
318	$3,179	$19,993	$23,172	$904,769
319	$3,110	$20,061	$23,172	$884,707
320	$3,041	$20,130	$23,172	$864,577
321	$2,972	$20,200	$23,172	$844,377
322	$2,903	$20,269	$23,172	$824,108
323	$2,833	$20,339	$23,172	$803,770
324	$2,763	$20,409	$23,172	$783,361

第27年供款共

$278,058

第27年利息

$37,718

第27年共還本金

$240,341

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,693	$20,479	$23,172	$762,883
326	$2,622	$20,549	$23,172	$742,333
327	$2,552	$20,620	$23,172	$721,714
328	$2,481	$20,691	$23,172	$701,023
329	$2,410	$20,762	$23,172	$680,261
330	$2,338	$20,833	$23,172	$659,428
331	$2,267	$20,905	$23,172	$638,523
332	$2,195	$20,977	$23,172	$617,547
333	$2,123	$21,049	$23,172	$596,498
334	$2,050	$21,121	$23,172	$575,377
335	$1,978	$21,194	$23,172	$554,183
336	$1,905	$21,267	$23,172	$532,917

第28年供款共

$278,058

第28年利息

$27,614

第28年共還本金

$250,444

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,832	$21,340	$23,172	$511,577
338	$1,759	$21,413	$23,172	$490,164
339	$1,685	$21,487	$23,172	$468,678
340	$1,611	$21,560	$23,172	$447,117
341	$1,537	$21,635	$23,172	$425,483
342	$1,463	$21,709	$23,172	$403,774
343	$1,388	$21,784	$23,172	$381,990
344	$1,313	$21,858	$23,172	$360,132
345	$1,238	$21,934	$23,172	$338,198
346	$1,163	$22,009	$23,172	$316,189
347	$1,087	$22,085	$23,172	$294,104
348	$1,011	$22,161	$23,172	$271,944

第29年供款共

$278,058

第29年利息

$17,085

第29年共還本金

$260,973

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$935	$22,237	$23,172	$249,707
350	$858	$22,313	$23,172	$227,394
351	$782	$22,390	$23,172	$205,004
352	$705	$22,467	$23,172	$182,537
353	$627	$22,544	$23,172	$159,993
354	$550	$22,622	$23,172	$137,372
355	$472	$22,699	$23,172	$114,672
356	$394	$22,777	$23,172	$91,895
357	$316	$22,856	$23,172	$69,039
358	$237	$22,934	$23,172	$46,105
359	$158	$23,013	$23,172	$23,092
360	$79	$23,092	$23,172	$0

第30年供款共

$278,058

第30年利息

$6,114

第30年共還本金

$271,944

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$9,040,751

Disclaimer

Recommended properties

Mort. Insurance
info