Property Price

HK$

Loan %

HK$

Mort. Insurance

Single non-financed HK$466,578

Single financed $1,844 , 共加借HK$466,578

No need to apply

Term

年

Interest Rate

Stamp Duty

HK permanent resident

Own another residential property

Acquires the property by company

Calculate Special Stamp Duty (Paid by Seller)

Advance Calc. - Affordability Calc.

Other Monthly Payment

HK$

Monthly Income

HK$

Calculate

Advance Calc. - 年利率递增计算

Range

Inc

年利率递增表

Total Expense HK$14,665,056

Monthly Payment
$36,694

Down Payment

$980,000

Total Loan

$9,286,578

Total int. paid

$3,922,978

Stamp Duty

$367,500

Other

$108,000

Budget of property purchase

HK$1,455,500

Min. Monthly Income Requirement

Base on DTI ratio

$73,386

Base on stress test

$87,880

Budget of property purchase

HK$1,455,500

Down Payment

$980,000
Stamp Duty

$367,500
- AVD
  
  $367,500
- SSD(Paid by Seller)
  
  $0
- BSD
  
  $0
Legal fee

$ 10,000
Agency Commission

$98,000
Mort. Insurance

$466,578

Stress Test (Assume interest rates increase by 3.0%)

$1,844

Min. Monthly Income Requirement

Base on DTI ratio

$73,386

Base on stress test

$87,880

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

Tai Po SOLARIA

SOLARIA TWR 10

501 ft²

@20,958

Sale$10.5 M

501 ft²

@20,958

Sale$10.5 M

Sai Kung HENG MEI DENG

CLEAR WATER BAY DUPLEX

GFA

1,400 ft²

@7,714

Sale$10.8 M

GFA

1,400 ft²

@7,714

Sale$10.8 M

Tai Po THE HORIZON

THE HORIZON COURT C TWR 01

504 ft²

@20,833

Sale$10.5 M

504 ft²

@20,833

Sale$10.5 M

Tai Po SOLARIA

SOLARIA

502 ft²

@20,518

Sale$10.3 M

502 ft²

@20,518

Sale$10.3 M

Tai Po MAYFAIR BY THE SEA 8 TWR 03A

MAYFAIR BY THE SEA 8 TWR 03A

498 ft²

@18,474

Sale$9.2 M

498 ft²

@18,474

Sale$9.2 M

Tai Po SOLARIA TWR 05

全新樓.大2房連天台

463 ft²

@21,598

Sale$10 M

463 ft²

@21,598

Sale$10 M

Sai Kung PARK MEDITERRANEAN TWR 02

PARK MEDITERRANEAN TWR 02

586 ft²

@16,860

Sale$9.88 M

586 ft²

@16,860

Sale$9.88 M

Tai Po ST MARTIN

ST MARTIN

468 ft²

@21,111

Sale$9.88 M

468 ft²

@21,111

Sale$9.88 M

Sai Kung THE MEDITERRANEAN

SAI KUNG THE MEDITERRANEAN

669 ft²

@14,948

Good Catch

Sale$10 M

669 ft²

@14,948

Sale$10 M

Good Catch

Tai Po MAYFAIR BY THE SEA I LOWRISE L12

MAYFAIR BY THE SEA I LOWRISE L12

635 ft²

@14,016

Sale$8.9 M

635 ft²

@14,016

Sale$8.9 M

Tai Po SOLARIA

SOLARIA

455 ft²

@19,780

Sale$9 M

455 ft²

@19,780

Sale$9 M

Tai Po ST MARTIN

ST MARTIN PH 02

468 ft²

@20,299

Sale$9.5 M

468 ft²

@20,299

Sale$9.5 M

Interest Rate	15Year	20Year	25Year	30Year
1.000	$55,580	$42,708	$34,999	$29,869
1.500	$57,646	$44,812	$37,140	$32,050
2.000	$59,760	$46,979	$39,362	$34,325
2.500	$61,922	$49,210	$41,661	$36,693
3.000	$64,131	$51,503	$44,038	$39,153
3.500	$66,388	$53,858	$46,491	$41,701
4.000	$68,692	$56,275	$49,018	$44,336
4.500	$71,042	$58,751	$51,618	$47,054
5.000	$73,438	$61,287	$54,288	$49,852
5.500	$75,879	$63,881	$57,028	$52,728
6.000	$78,365	$66,532	$59,834	$55,678

每月供款$36,694

年期

30年

貸款

$9,286,578

利息

$3,922,978

總貸款連利息

$13,209,556

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$19,347	$17,346	$36,693	$9,269,232
2	$19,311	$17,382	$36,693	$9,251,850
3	$19,275	$17,419	$36,693	$9,234,431
4	$19,238	$17,455	$36,693	$9,216,976
5	$19,202	$17,491	$36,693	$9,199,485
6	$19,166	$17,528	$36,693	$9,181,957
7	$19,129	$17,564	$36,693	$9,164,393
8	$19,092	$17,601	$36,693	$9,146,793
9	$19,056	$17,637	$36,693	$9,129,155
10	$19,019	$17,674	$36,693	$9,111,481
11	$18,982	$17,711	$36,693	$9,093,770
12	$18,945	$17,748	$36,693	$9,076,022

第1年供款共

$440,319

第1年利息

$229,763

第1年共還本金

$210,556

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$18,908	$17,785	$36,693	$9,058,237
14	$18,871	$17,822	$36,693	$9,040,415
15	$18,834	$17,859	$36,693	$9,022,556
16	$18,797	$17,896	$36,693	$9,004,660
17	$18,760	$17,934	$36,693	$8,986,727
18	$18,722	$17,971	$36,693	$8,968,756
19	$18,685	$18,008	$36,693	$8,950,748
20	$18,647	$18,046	$36,693	$8,932,702
21	$18,610	$18,083	$36,693	$8,914,618
22	$18,572	$18,121	$36,693	$8,896,497
23	$18,534	$18,159	$36,693	$8,878,338
24	$18,497	$18,197	$36,693	$8,860,142

第2年供款共

$440,319

第2年利息

$224,438

第2年共還本金

$215,880

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$18,459	$18,235	$36,693	$8,841,907
26	$18,421	$18,273	$36,693	$8,823,635
27	$18,383	$18,311	$36,693	$8,805,324
28	$18,344	$18,349	$36,693	$8,786,975
29	$18,306	$18,387	$36,693	$8,768,588
30	$18,268	$18,425	$36,693	$8,750,163
31	$18,230	$18,464	$36,693	$8,731,699
32	$18,191	$18,502	$36,693	$8,713,197
33	$18,152	$18,541	$36,693	$8,694,656
34	$18,114	$18,579	$36,693	$8,676,077
35	$18,075	$18,618	$36,693	$8,657,459
36	$18,036	$18,657	$36,693	$8,638,802

第3年供款共

$440,319

第3年利息

$218,979

第3年共還本金

$221,340

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$17,998	$18,696	$36,693	$8,620,106
38	$17,959	$18,735	$36,693	$8,601,372
39	$17,920	$18,774	$36,693	$8,582,598
40	$17,880	$18,813	$36,693	$8,563,785
41	$17,841	$18,852	$36,693	$8,544,933
42	$17,802	$18,891	$36,693	$8,526,042
43	$17,763	$18,931	$36,693	$8,507,111
44	$17,723	$18,970	$36,693	$8,488,141
45	$17,684	$19,010	$36,693	$8,469,132
46	$17,644	$19,049	$36,693	$8,450,082
47	$17,604	$19,089	$36,693	$8,430,994
48	$17,565	$19,129	$36,693	$8,411,865

第4年供款共

$440,319

第4年利息

$213,381

第4年共還本金

$226,937

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$17,525	$19,168	$36,693	$8,392,696
50	$17,485	$19,208	$36,693	$8,373,488
51	$17,445	$19,248	$36,693	$8,354,240
52	$17,405	$19,289	$36,693	$8,334,951
53	$17,364	$19,329	$36,693	$8,315,622
54	$17,324	$19,369	$36,693	$8,296,253
55	$17,284	$19,409	$36,693	$8,276,844
56	$17,243	$19,450	$36,693	$8,257,394
57	$17,203	$19,490	$36,693	$8,237,904
58	$17,162	$19,531	$36,693	$8,218,373
59	$17,122	$19,572	$36,693	$8,198,801
60	$17,081	$19,612	$36,693	$8,179,189

第5年供款共

$440,319

第5年利息

$207,643

第5年共還本金

$232,676

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$17,040	$19,653	$36,693	$8,159,536
62	$16,999	$19,694	$36,693	$8,139,842
63	$16,958	$19,735	$36,693	$8,120,106
64	$16,917	$19,776	$36,693	$8,100,330
65	$16,876	$19,818	$36,693	$8,080,513
66	$16,834	$19,859	$36,693	$8,060,654
67	$16,793	$19,900	$36,693	$8,040,754
68	$16,752	$19,942	$36,693	$8,020,812
69	$16,710	$19,983	$36,693	$8,000,829
70	$16,668	$20,025	$36,693	$7,980,804
71	$16,627	$20,067	$36,693	$7,960,737
72	$16,585	$20,108	$36,693	$7,940,629

第6年供款共

$440,319

第6年利息

$201,759

第6年共還本金

$238,560

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$16,543	$20,150	$36,693	$7,920,479
74	$16,501	$20,192	$36,693	$7,900,287
75	$16,459	$20,234	$36,693	$7,880,052
76	$16,417	$20,276	$36,693	$7,859,776
77	$16,375	$20,319	$36,693	$7,839,457
78	$16,332	$20,361	$36,693	$7,819,096
79	$16,290	$20,403	$36,693	$7,798,693
80	$16,247	$20,446	$36,693	$7,778,247
81	$16,205	$20,489	$36,693	$7,757,758
82	$16,162	$20,531	$36,693	$7,737,227
83	$16,119	$20,574	$36,693	$7,716,653
84	$16,076	$20,617	$36,693	$7,696,036

第7年供款共

$440,319

第7年利息

$195,726

第7年共還本金

$244,593

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$16,033	$20,660	$36,693	$7,675,376
86	$15,990	$20,703	$36,693	$7,654,674
87	$15,947	$20,746	$36,693	$7,633,928
88	$15,904	$20,789	$36,693	$7,613,138
89	$15,861	$20,833	$36,693	$7,592,306
90	$15,817	$20,876	$36,693	$7,571,430
91	$15,774	$20,919	$36,693	$7,550,511
92	$15,730	$20,963	$36,693	$7,529,548
93	$15,687	$21,007	$36,693	$7,508,541
94	$15,643	$21,050	$36,693	$7,487,491
95	$15,599	$21,094	$36,693	$7,466,396
96	$15,555	$21,138	$36,693	$7,445,258

第8年供款共

$440,319

第8年利息

$189,540

第8年共還本金

$250,778

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$15,511	$21,182	$36,693	$7,424,076
98	$15,467	$21,226	$36,693	$7,402,849
99	$15,423	$21,271	$36,693	$7,381,579
100	$15,378	$21,315	$36,693	$7,360,264
101	$15,334	$21,359	$36,693	$7,338,905
102	$15,289	$21,404	$36,693	$7,317,501
103	$15,245	$21,448	$36,693	$7,296,052
104	$15,200	$21,493	$36,693	$7,274,559
105	$15,155	$21,538	$36,693	$7,253,021
106	$15,110	$21,583	$36,693	$7,231,439
107	$15,065	$21,628	$36,693	$7,209,811
108	$15,020	$21,673	$36,693	$7,188,138

第9年供款共

$440,319

第9年利息

$183,199

第9年共還本金

$257,120

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$14,975	$21,718	$36,693	$7,166,420
110	$14,930	$21,763	$36,693	$7,144,657
111	$14,885	$21,809	$36,693	$7,122,848
112	$14,839	$21,854	$36,693	$7,100,995
113	$14,794	$21,899	$36,693	$7,079,095
114	$14,748	$21,945	$36,693	$7,057,150
115	$14,702	$21,991	$36,693	$7,035,159
116	$14,657	$22,037	$36,693	$7,013,123
117	$14,611	$22,083	$36,693	$6,991,040
118	$14,565	$22,129	$36,693	$6,968,911
119	$14,519	$22,175	$36,693	$6,946,737
120	$14,472	$22,221	$36,693	$6,924,516

第10年供款共

$440,319

第10年利息

$176,696

第10年共還本金

$263,622

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$14,426	$22,267	$36,693	$6,902,249
122	$14,380	$22,314	$36,693	$6,879,935
123	$14,333	$22,360	$36,693	$6,857,575
124	$14,287	$22,407	$36,693	$6,835,169
125	$14,240	$22,453	$36,693	$6,812,715
126	$14,193	$22,500	$36,693	$6,790,215
127	$14,146	$22,547	$36,693	$6,767,668
128	$14,099	$22,594	$36,693	$6,745,075
129	$14,052	$22,641	$36,693	$6,722,434
130	$14,005	$22,688	$36,693	$6,699,745
131	$13,958	$22,735	$36,693	$6,677,010
132	$13,910	$22,783	$36,693	$6,654,227

第11年供款共

$440,319

第11年利息

$170,030

第11年共還本金

$270,289

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$13,863	$22,830	$36,693	$6,631,397
134	$13,815	$22,878	$36,693	$6,608,519
135	$13,768	$22,925	$36,693	$6,585,594
136	$13,720	$22,973	$36,693	$6,562,621
137	$13,672	$23,021	$36,693	$6,539,599
138	$13,624	$23,069	$36,693	$6,516,530
139	$13,576	$23,117	$36,693	$6,493,413
140	$13,528	$23,165	$36,693	$6,470,248
141	$13,480	$23,214	$36,693	$6,447,035
142	$13,431	$23,262	$36,693	$6,423,773
143	$13,383	$23,310	$36,693	$6,400,462
144	$13,334	$23,359	$36,693	$6,377,103

第12年供款共

$440,319

第12年利息

$163,195

第12年共還本金

$277,124

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$13,286	$23,408	$36,693	$6,353,696
146	$13,237	$23,456	$36,693	$6,330,239
147	$13,188	$23,505	$36,693	$6,306,734
148	$13,139	$23,554	$36,693	$6,283,180
149	$13,090	$23,603	$36,693	$6,259,577
150	$13,041	$23,652	$36,693	$6,235,924
151	$12,992	$23,702	$36,693	$6,212,223
152	$12,942	$23,751	$36,693	$6,188,472
153	$12,893	$23,801	$36,693	$6,164,671
154	$12,843	$23,850	$36,693	$6,140,821
155	$12,793	$23,900	$36,693	$6,116,921
156	$12,744	$23,950	$36,693	$6,092,971

第13年供款共

$440,319

第13年利息

$156,187

第13年共還本金

$284,132

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$12,694	$24,000	$36,693	$6,068,972
158	$12,644	$24,050	$36,693	$6,044,922
159	$12,594	$24,100	$36,693	$6,020,823
160	$12,543	$24,150	$36,693	$5,996,673
161	$12,493	$24,200	$36,693	$5,972,473
162	$12,443	$24,251	$36,693	$5,948,222
163	$12,392	$24,301	$36,693	$5,923,921
164	$12,342	$24,352	$36,693	$5,899,569
165	$12,291	$24,402	$36,693	$5,875,167
166	$12,240	$24,453	$36,693	$5,850,714
167	$12,189	$24,504	$36,693	$5,826,209
168	$12,138	$24,555	$36,693	$5,801,654

第14年供款共

$440,319

第14年利息

$149,001

第14年共還本金

$291,317

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$12,087	$24,606	$36,693	$5,777,048
170	$12,036	$24,658	$36,693	$5,752,390
171	$11,984	$24,709	$36,693	$5,727,681
172	$11,933	$24,761	$36,693	$5,702,920
173	$11,881	$24,812	$36,693	$5,678,108
174	$11,829	$24,864	$36,693	$5,653,245
175	$11,778	$24,916	$36,693	$5,628,329
176	$11,726	$24,968	$36,693	$5,603,361
177	$11,674	$25,020	$36,693	$5,578,342
178	$11,622	$25,072	$36,693	$5,553,270
179	$11,569	$25,124	$36,693	$5,528,146
180	$11,517	$25,176	$36,693	$5,502,970

第15年供款共

$440,319

第15年利息

$141,634

第15年共還本金

$298,684

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$11,465	$25,229	$36,693	$5,477,741
182	$11,412	$25,281	$36,693	$5,452,460
183	$11,359	$25,334	$36,693	$5,427,126
184	$11,307	$25,387	$36,693	$5,401,739
185	$11,254	$25,440	$36,693	$5,376,300
186	$11,201	$25,493	$36,693	$5,350,807
187	$11,148	$25,546	$36,693	$5,325,262
188	$11,094	$25,599	$36,693	$5,299,663
189	$11,041	$25,652	$36,693	$5,274,010
190	$10,988	$25,706	$36,693	$5,248,305
191	$10,934	$25,759	$36,693	$5,222,546
192	$10,880	$25,813	$36,693	$5,196,733

第16年供款共

$440,319

第16年利息

$134,081

第16年共還本金

$306,237

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$10,827	$25,867	$36,693	$5,170,866
194	$10,773	$25,921	$36,693	$5,144,945
195	$10,719	$25,975	$36,693	$5,118,971
196	$10,665	$26,029	$36,693	$5,092,942
197	$10,610	$26,083	$36,693	$5,066,859
198	$10,556	$26,137	$36,693	$5,040,722
199	$10,502	$26,192	$36,693	$5,014,530
200	$10,447	$26,246	$36,693	$4,988,284
201	$10,392	$26,301	$36,693	$4,961,983
202	$10,337	$26,356	$36,693	$4,935,627
203	$10,283	$26,411	$36,693	$4,909,217
204	$10,228	$26,466	$36,693	$4,882,751

第17年供款共

$440,319

第17年利息

$126,337

第17年共還本金

$313,982

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$10,172	$26,521	$36,693	$4,856,230
206	$10,117	$26,576	$36,693	$4,829,654
207	$10,062	$26,631	$36,693	$4,803,023
208	$10,006	$26,687	$36,693	$4,776,336
209	$9,951	$26,743	$36,693	$4,749,593
210	$9,895	$26,798	$36,693	$4,722,795
211	$9,839	$26,854	$36,693	$4,695,941
212	$9,783	$26,910	$36,693	$4,669,031
213	$9,727	$26,966	$36,693	$4,642,065
214	$9,671	$27,022	$36,693	$4,615,043
215	$9,615	$27,079	$36,693	$4,587,964
216	$9,558	$27,135	$36,693	$4,560,829

第18年供款共

$440,319

第18年利息

$118,397

第18年共還本金

$321,922

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$9,502	$27,191	$36,693	$4,533,638
218	$9,445	$27,248	$36,693	$4,506,390
219	$9,388	$27,305	$36,693	$4,479,085
220	$9,331	$27,362	$36,693	$4,451,723
221	$9,274	$27,419	$36,693	$4,424,304
222	$9,217	$27,476	$36,693	$4,396,828
223	$9,160	$27,533	$36,693	$4,369,295
224	$9,103	$27,591	$36,693	$4,341,704
225	$9,045	$27,648	$36,693	$4,314,056
226	$8,988	$27,706	$36,693	$4,286,351
227	$8,930	$27,763	$36,693	$4,258,588
228	$8,872	$27,821	$36,693	$4,230,766

第19年供款共

$440,319

第19年利息

$110,256

第19年共還本金

$330,063

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$8,814	$27,879	$36,693	$4,202,887
230	$8,756	$27,937	$36,693	$4,174,950
231	$8,698	$27,995	$36,693	$4,146,955
232	$8,639	$28,054	$36,693	$4,118,901
233	$8,581	$28,112	$36,693	$4,090,789
234	$8,522	$28,171	$36,693	$4,062,618
235	$8,464	$28,229	$36,693	$4,034,389
236	$8,405	$28,288	$36,693	$4,006,100
237	$8,346	$28,347	$36,693	$3,977,753
238	$8,287	$28,406	$36,693	$3,949,347
239	$8,228	$28,465	$36,693	$3,920,882
240	$8,169	$28,525	$36,693	$3,892,357

第20年供款共

$440,319

第20年利息

$101,909

第20年共還本金

$338,409

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$8,109	$28,584	$36,693	$3,863,773
242	$8,050	$28,644	$36,693	$3,835,129
243	$7,990	$28,703	$36,693	$3,806,426
244	$7,930	$28,763	$36,693	$3,777,663
245	$7,870	$28,823	$36,693	$3,748,840
246	$7,810	$28,883	$36,693	$3,719,956
247	$7,750	$28,943	$36,693	$3,691,013
248	$7,690	$29,004	$36,693	$3,662,009
249	$7,629	$29,064	$36,693	$3,632,945
250	$7,569	$29,125	$36,693	$3,603,821
251	$7,508	$29,185	$36,693	$3,574,636
252	$7,447	$29,246	$36,693	$3,545,390

第21年供款共

$440,319

第21年利息

$93,351

第21年共還本金

$346,967

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$7,386	$29,307	$36,693	$3,516,083
254	$7,325	$29,368	$36,693	$3,486,715
255	$7,264	$29,429	$36,693	$3,457,285
256	$7,203	$29,491	$36,693	$3,427,795
257	$7,141	$29,552	$36,693	$3,398,243
258	$7,080	$29,614	$36,693	$3,368,629
259	$7,018	$29,675	$36,693	$3,338,954
260	$6,956	$29,737	$36,693	$3,309,217
261	$6,894	$29,799	$36,693	$3,279,418
262	$6,832	$29,861	$36,693	$3,249,557
263	$6,770	$29,923	$36,693	$3,219,634
264	$6,708	$29,986	$36,693	$3,189,648

第22年供款共

$440,319

第22年利息

$84,577

第22年共還本金

$355,742

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$6,645	$30,048	$36,693	$3,159,600
266	$6,582	$30,111	$36,693	$3,129,489
267	$6,520	$30,173	$36,693	$3,099,316
268	$6,457	$30,236	$36,693	$3,069,079
269	$6,394	$30,299	$36,693	$3,038,780
270	$6,331	$30,362	$36,693	$3,008,418
271	$6,268	$30,426	$36,693	$2,977,992
272	$6,204	$30,489	$36,693	$2,947,503
273	$6,141	$30,553	$36,693	$2,916,950
274	$6,077	$30,616	$36,693	$2,886,334
275	$6,013	$30,680	$36,693	$2,855,654
276	$5,949	$30,744	$36,693	$2,824,910

第23年供款共

$440,319

第23年利息

$75,581

第23年共還本金

$364,738

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$5,885	$30,808	$36,693	$2,794,102
278	$5,821	$30,872	$36,693	$2,763,230
279	$5,757	$30,936	$36,693	$2,732,294
280	$5,692	$31,001	$36,693	$2,701,293
281	$5,628	$31,066	$36,693	$2,670,227
282	$5,563	$31,130	$36,693	$2,639,097
283	$5,498	$31,195	$36,693	$2,607,902
284	$5,433	$31,260	$36,693	$2,576,642
285	$5,368	$31,325	$36,693	$2,545,317
286	$5,303	$31,390	$36,693	$2,513,926
287	$5,237	$31,456	$36,693	$2,482,470
288	$5,172	$31,521	$36,693	$2,450,949

第24年供款共

$440,319

第24年利息

$66,357

第24年共還本金

$373,961

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$5,106	$31,587	$36,693	$2,419,362
290	$5,040	$31,653	$36,693	$2,387,709
291	$4,974	$31,719	$36,693	$2,355,990
292	$4,908	$31,785	$36,693	$2,324,205
293	$4,842	$31,851	$36,693	$2,292,354
294	$4,776	$31,917	$36,693	$2,260,437
295	$4,709	$31,984	$36,693	$2,228,453
296	$4,643	$32,051	$36,693	$2,196,402
297	$4,576	$32,117	$36,693	$2,164,285
298	$4,509	$32,184	$36,693	$2,132,100
299	$4,442	$32,251	$36,693	$2,099,849
300	$4,375	$32,319	$36,693	$2,067,530

第25年供款共

$440,319

第25年利息

$56,900

第25年共還本金

$383,418

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$4,307	$32,386	$36,693	$2,035,145
302	$4,240	$32,453	$36,693	$2,002,691
303	$4,172	$32,521	$36,693	$1,970,170
304	$4,105	$32,589	$36,693	$1,937,582
305	$4,037	$32,657	$36,693	$1,904,925
306	$3,969	$32,725	$36,693	$1,872,200
307	$3,900	$32,793	$36,693	$1,839,408
308	$3,832	$32,861	$36,693	$1,806,547
309	$3,764	$32,930	$36,693	$1,773,617
310	$3,695	$32,998	$36,693	$1,740,619
311	$3,626	$33,067	$36,693	$1,707,552
312	$3,557	$33,136	$36,693	$1,674,416

第26年供款共

$440,319

第26年利息

$47,204

第26年共還本金

$393,114

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$3,488	$33,205	$36,693	$1,641,211
314	$3,419	$33,274	$36,693	$1,607,937
315	$3,350	$33,343	$36,693	$1,574,594
316	$3,280	$33,413	$36,693	$1,541,181
317	$3,211	$33,482	$36,693	$1,507,699
318	$3,141	$33,552	$36,693	$1,474,146
319	$3,071	$33,622	$36,693	$1,440,524
320	$3,001	$33,692	$36,693	$1,406,832
321	$2,931	$33,762	$36,693	$1,373,070
322	$2,861	$33,833	$36,693	$1,339,237
323	$2,790	$33,903	$36,693	$1,305,334
324	$2,719	$33,974	$36,693	$1,271,360

第27年供款共

$440,319

第27年利息

$37,263

第27年共還本金

$403,056

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$2,649	$34,045	$36,693	$1,237,316
326	$2,578	$34,115	$36,693	$1,203,200
327	$2,507	$34,187	$36,693	$1,169,014
328	$2,435	$34,258	$36,693	$1,134,756
329	$2,364	$34,329	$36,693	$1,100,427
330	$2,293	$34,401	$36,693	$1,066,026
331	$2,221	$34,472	$36,693	$1,031,554
332	$2,149	$34,544	$36,693	$997,010
333	$2,077	$34,616	$36,693	$962,394
334	$2,005	$34,688	$36,693	$927,706
335	$1,933	$34,760	$36,693	$892,945
336	$1,860	$34,833	$36,693	$858,112

第28年供款共

$440,319

第28年利息

$27,070

第28年共還本金

$413,248

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$1,788	$34,905	$36,693	$823,207
338	$1,715	$34,978	$36,693	$788,228
339	$1,642	$35,051	$36,693	$753,177
340	$1,569	$35,124	$36,693	$718,053
341	$1,496	$35,197	$36,693	$682,856
342	$1,423	$35,271	$36,693	$647,585
343	$1,349	$35,344	$36,693	$612,241
344	$1,276	$35,418	$36,693	$576,824
345	$1,202	$35,491	$36,693	$541,332
346	$1,128	$35,565	$36,693	$505,767
347	$1,054	$35,640	$36,693	$470,127
348	$979	$35,714	$36,693	$434,413

第29年供款共

$440,319

第29年利息

$16,620

第29年共還本金

$423,699

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$905	$35,788	$36,693	$398,625
350	$830	$35,863	$36,693	$362,762
351	$756	$35,937	$36,693	$326,825
352	$681	$36,012	$36,693	$290,813
353	$606	$36,087	$36,693	$254,725
354	$531	$36,163	$36,693	$218,563
355	$455	$36,238	$36,693	$182,325
356	$380	$36,313	$36,693	$146,012
357	$304	$36,389	$36,693	$109,623
358	$228	$36,465	$36,693	$73,158
359	$152	$36,541	$36,693	$36,617
360	$76	$36,617	$36,693	$0

第30年供款共

$440,319

第30年利息

$5,905

第30年共還本金

$434,413

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

Property Price

Loan %

Mort. Insurance

Stamp Duty

Special Stamp Duty (SSD)

Total Expense HK$14,665,056

Disclaimer

Recommended properties