Property Price

HK$

Loan %

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

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$14,747,847

Monthly Payment
$45,606

Down Payment

$-2,000,000

Total Loan

$10,000,000

Total int. paid

$6,417,847

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-1,670,000

Base on DTI ratio

$91,210

Budget of property purchase

HK$-1,670,000

Down Payment

$-2,000,000
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

$91,210

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

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@13,264

GFA

736 ft²

@11,209

local_fire_department HIT

Sale$8.25 M

622 ft²

@13,264

GFA

736 ft²

@11,209

Sale$8.25 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 03

thumb_up

PARK MEDITERRANEAN

424 ft²

@16,509

local_offer Good Catch

Sale$7 M

424 ft²

@16,509

Sale$7 M

local_offer Good Catch

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,901

GFA

792 ft²

@11,364

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$9 M

604 ft²

@14,901

GFA

792 ft²

@11,364

Sale$9 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Ma On Shan MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

696 ft²

@10,057

GFA

897 ft²

@7,804

local_fire_department HIT

Sale$7 M

696 ft²

@10,057

GFA

897 ft²

@7,804

Sale$7 M

local_fire_department HIT

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

750 ft²

@11,733

GFA

972 ft²

@9,053

real_estate_agent Rare

Sale$8.8 M

750 ft²

@11,733

GFA

972 ft²

@9,053

Sale$8.8 M

real_estate_agent Rare

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@16,381

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$7.65 M

467 ft²

@16,381

Sale$7.65 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sai Kung TAN CHEUNG

thumb_up

SAI KUNG TOWN GROUND FLOOR WITH NICE DECORATION

GFA

1,200 ft²

@6,567

real_estate_agent Rare local_offer Good Catch

Sale$7.88 M

GFA

1,200 ft²

@6,567

Sale$7.88 M

real_estate_agent Rare local_offer Good Catch

Shatin DRAGONS

thumb_up

DRAGONS

665 ft²

@11,278

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

665 ft²

@11,278

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Shatin RAVANA GDN

thumb_up

濱景花園

554 ft²

@12,816

GFA

675 ft²

@10,519

local_fire_department HIT

Sale$7.1 M

554 ft²

@12,816

GFA

675 ft²

@10,519

Sale$7.1 M

local_fire_department HIT

Tai Po LUNG MEI

thumb_up

LUNG MEI

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Tai Po SOLARIA TWR 09

thumb_up

SOLARIA TWR 09

495 ft²

@16,162

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8 M

495 ft²

@16,162

Sale$8 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$59,849	$45,989	$37,687	$32,164
1.500	$62,074	$48,255	$39,994	$34,512
2.000	$64,351	$50,588	$42,385	$36,962
2.500	$66,679	$52,990	$44,862	$39,512
3.000	$69,058	$55,460	$47,421	$42,160
3.500	$71,488	$57,996	$50,062	$44,904
3.625	$72,104	$58,640	$50,735	$45,605
4.000	$73,969	$60,598	$52,784	$47,742
4.500	$76,499	$63,265	$55,583	$50,669
5.000	$79,079	$65,996	$58,459	$53,682
5.500	$81,708	$68,789	$61,409	$56,779
6.000	$84,386	$71,643	$64,430	$59,955

Monthly Payment$45,606

Term

30Year

Loan amount

$10,000,000

Total int. paid

$6,417,847

Total Loan and Interest

$16,417,847

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$30,208	$15,397	$45,605	$9,984,603
2	$30,162	$15,443	$45,605	$9,969,160
3	$30,115	$15,490	$45,605	$9,953,670
4	$30,068	$15,537	$45,605	$9,938,133
5	$30,021	$15,584	$45,605	$9,922,549
6	$29,974	$15,631	$45,605	$9,906,919
7	$29,927	$15,678	$45,605	$9,891,241
8	$29,880	$15,725	$45,605	$9,875,515
9	$29,832	$15,773	$45,605	$9,859,743
10	$29,785	$15,820	$45,605	$9,843,922
11	$29,737	$15,868	$45,605	$9,828,054
12	$29,689	$15,916	$45,605	$9,812,138

第1年供款共

$547,262

第1年利息

$359,399

第1年共還本金

$187,862

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$29,641	$15,964	$45,605	$9,796,173
14	$29,593	$16,013	$45,605	$9,780,161
15	$29,544	$16,061	$45,605	$9,764,100
16	$29,496	$16,109	$45,605	$9,747,990
17	$29,447	$16,158	$45,605	$9,731,832
18	$29,398	$16,207	$45,605	$9,715,625
19	$29,349	$16,256	$45,605	$9,699,370
20	$29,300	$16,305	$45,605	$9,683,065
21	$29,251	$16,354	$45,605	$9,666,710
22	$29,202	$16,404	$45,605	$9,650,307
23	$29,152	$16,453	$45,605	$9,633,854
24	$29,102	$16,503	$45,605	$9,617,351

第2年供款共

$547,262

第2年利息

$352,475

第2年共還本金

$194,787

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$29,052	$16,553	$45,605	$9,600,798
26	$29,002	$16,603	$45,605	$9,584,195
27	$28,952	$16,653	$45,605	$9,567,543
28	$28,902	$16,703	$45,605	$9,550,839
29	$28,851	$16,754	$45,605	$9,534,086
30	$28,801	$16,804	$45,605	$9,517,281
31	$28,750	$16,855	$45,605	$9,500,426
32	$28,699	$16,906	$45,605	$9,483,521
33	$28,648	$16,957	$45,605	$9,466,564
34	$28,597	$17,008	$45,605	$9,449,555
35	$28,546	$17,060	$45,605	$9,432,496
36	$28,494	$17,111	$45,605	$9,415,385

第3年供款共

$547,262

第3年利息

$345,295

第3年共還本金

$201,966

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$28,442	$17,163	$45,605	$9,398,222
38	$28,390	$17,215	$45,605	$9,381,007
39	$28,338	$17,267	$45,605	$9,363,740
40	$28,286	$17,319	$45,605	$9,346,422
41	$28,234	$17,371	$45,605	$9,329,050
42	$28,182	$17,424	$45,605	$9,311,627
43	$28,129	$17,476	$45,605	$9,294,151
44	$28,076	$17,529	$45,605	$9,276,622
45	$28,023	$17,582	$45,605	$9,259,040
46	$27,970	$17,635	$45,605	$9,241,404
47	$27,917	$17,688	$45,605	$9,223,716
48	$27,863	$17,742	$45,605	$9,205,974

第4年供款共

$547,262

第4年利息

$337,851

第4年共還本金

$209,410

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$27,810	$17,795	$45,605	$9,188,179
50	$27,756	$17,849	$45,605	$9,170,330
51	$27,702	$17,903	$45,605	$9,152,427
52	$27,648	$17,957	$45,605	$9,134,469
53	$27,594	$18,011	$45,605	$9,116,458
54	$27,539	$18,066	$45,605	$9,098,392
55	$27,485	$18,120	$45,605	$9,080,272
56	$27,430	$18,175	$45,605	$9,062,097
57	$27,375	$18,230	$45,605	$9,043,867
58	$27,320	$18,285	$45,605	$9,025,581
59	$27,265	$18,340	$45,605	$9,007,241
60	$27,209	$18,396	$45,605	$8,988,845

第5年供款共

$547,262

第5年利息

$330,133

第5年共還本金

$217,129

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$27,154	$18,451	$45,605	$8,970,394
62	$27,098	$18,507	$45,605	$8,951,887
63	$27,042	$18,563	$45,605	$8,933,324
64	$26,986	$18,619	$45,605	$8,914,705
65	$26,930	$18,675	$45,605	$8,896,030
66	$26,873	$18,732	$45,605	$8,877,298
67	$26,817	$18,788	$45,605	$8,858,510
68	$26,760	$18,845	$45,605	$8,839,665
69	$26,703	$18,902	$45,605	$8,820,763
70	$26,646	$18,959	$45,605	$8,801,803
71	$26,589	$19,016	$45,605	$8,782,787
72	$26,531	$19,074	$45,605	$8,763,713

第6年供款共

$547,262

第6年利息

$322,130

第6年共還本金

$225,132

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$26,474	$19,131	$45,605	$8,744,582
74	$26,416	$19,189	$45,605	$8,725,393
75	$26,358	$19,247	$45,605	$8,706,146
76	$26,300	$19,305	$45,605	$8,686,840
77	$26,241	$19,364	$45,605	$8,667,477
78	$26,183	$19,422	$45,605	$8,648,054
79	$26,124	$19,481	$45,605	$8,628,574
80	$26,065	$19,540	$45,605	$8,609,034
81	$26,006	$19,599	$45,605	$8,589,435
82	$25,947	$19,658	$45,605	$8,569,777
83	$25,888	$19,717	$45,605	$8,550,060
84	$25,828	$19,777	$45,605	$8,530,283

第7年供款共

$547,262

第7年利息

$313,832

第7年共還本金

$233,430

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$25,769	$19,837	$45,605	$8,510,447
86	$25,709	$19,896	$45,605	$8,490,550
87	$25,649	$19,957	$45,605	$8,470,594
88	$25,588	$20,017	$45,605	$8,450,577
89	$25,528	$20,077	$45,605	$8,430,500
90	$25,467	$20,138	$45,605	$8,410,362
91	$25,406	$20,199	$45,605	$8,390,163
92	$25,345	$20,260	$45,605	$8,369,903
93	$25,284	$20,321	$45,605	$8,349,582
94	$25,223	$20,382	$45,605	$8,329,199
95	$25,161	$20,444	$45,605	$8,308,755
96	$25,099	$20,506	$45,605	$8,288,250

第8年供款共

$547,262

第8年利息

$305,228

第8年共還本金

$242,034

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$25,037	$20,568	$45,605	$8,267,682
98	$24,975	$20,630	$45,605	$8,247,052
99	$24,913	$20,692	$45,605	$8,226,360
100	$24,850	$20,755	$45,605	$8,205,605
101	$24,788	$20,817	$45,605	$8,184,788
102	$24,725	$20,880	$45,605	$8,163,908
103	$24,662	$20,943	$45,605	$8,142,964
104	$24,599	$21,007	$45,605	$8,121,958
105	$24,535	$21,070	$45,605	$8,100,888
106	$24,471	$21,134	$45,605	$8,079,754
107	$24,408	$21,198	$45,605	$8,058,556
108	$24,344	$21,262	$45,605	$8,037,295

第9年供款共

$547,262

第9年利息

$296,307

第9年共還本金

$250,955

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$24,279	$21,326	$45,605	$8,015,969
110	$24,215	$21,390	$45,605	$7,994,579
111	$24,150	$21,455	$45,605	$7,973,124
112	$24,085	$21,520	$45,605	$7,951,604
113	$24,020	$21,585	$45,605	$7,930,020
114	$23,955	$21,650	$45,605	$7,908,370
115	$23,890	$21,715	$45,605	$7,886,654
116	$23,824	$21,781	$45,605	$7,864,874
117	$23,758	$21,847	$45,605	$7,843,027
118	$23,692	$21,913	$45,605	$7,821,114
119	$23,626	$21,979	$45,605	$7,799,135
120	$23,560	$22,045	$45,605	$7,777,090

第10年供款共

$547,262

第10年利息

$287,057

第10年共還本金

$260,205

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$23,493	$22,112	$45,605	$7,754,978
122	$23,426	$22,179	$45,605	$7,732,800
123	$23,359	$22,246	$45,605	$7,710,554
124	$23,292	$22,313	$45,605	$7,688,241
125	$23,225	$22,380	$45,605	$7,665,861
126	$23,157	$22,448	$45,605	$7,643,413
127	$23,089	$22,516	$45,605	$7,620,898
128	$23,021	$22,584	$45,605	$7,598,314
129	$22,953	$22,652	$45,605	$7,575,662
130	$22,885	$22,720	$45,605	$7,552,942
131	$22,816	$22,789	$45,605	$7,530,153
132	$22,747	$22,858	$45,605	$7,507,295

第11年供款共

$547,262

第11年利息

$277,466

第11年共還本金

$269,795

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$22,678	$22,927	$45,605	$7,484,368
134	$22,609	$22,996	$45,605	$7,461,372
135	$22,540	$23,066	$45,605	$7,438,306
136	$22,470	$23,135	$45,605	$7,415,171
137	$22,400	$23,205	$45,605	$7,391,966
138	$22,330	$23,275	$45,605	$7,368,691
139	$22,260	$23,346	$45,605	$7,345,345
140	$22,189	$23,416	$45,605	$7,321,929
141	$22,118	$23,487	$45,605	$7,298,442
142	$22,047	$23,558	$45,605	$7,274,885
143	$21,976	$23,629	$45,605	$7,251,256
144	$21,905	$23,700	$45,605	$7,227,555

第12年供款共

$547,262

第12年利息

$267,522

第12年共還本金

$279,740

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$21,833	$23,772	$45,605	$7,203,784
146	$21,761	$23,844	$45,605	$7,179,940
147	$21,689	$23,916	$45,605	$7,156,024
148	$21,617	$23,988	$45,605	$7,132,036
149	$21,545	$24,060	$45,605	$7,107,976
150	$21,472	$24,133	$45,605	$7,083,843
151	$21,399	$24,206	$45,605	$7,059,637
152	$21,326	$24,279	$45,605	$7,035,357
153	$21,253	$24,352	$45,605	$7,011,005
154	$21,179	$24,426	$45,605	$6,986,579
155	$21,105	$24,500	$45,605	$6,962,079
156	$21,031	$24,574	$45,605	$6,937,505

第13年供款共

$547,262

第13年利息

$257,211

第13年共還本金

$290,050

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$20,957	$24,648	$45,605	$6,912,857
158	$20,883	$24,723	$45,605	$6,888,135
159	$20,808	$24,797	$45,605	$6,863,337
160	$20,733	$24,872	$45,605	$6,838,465
161	$20,658	$24,947	$45,605	$6,813,518
162	$20,583	$25,023	$45,605	$6,788,495
163	$20,507	$25,098	$45,605	$6,763,397
164	$20,431	$25,174	$45,605	$6,738,223
165	$20,355	$25,250	$45,605	$6,712,973
166	$20,279	$25,326	$45,605	$6,687,647
167	$20,202	$25,403	$45,605	$6,662,244
168	$20,126	$25,480	$45,605	$6,636,764

第14年供款共

$547,262

第14年利息

$246,521

第14年共還本金

$300,741

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$20,049	$25,557	$45,605	$6,611,208
170	$19,971	$25,634	$45,605	$6,585,574
171	$19,894	$25,711	$45,605	$6,559,863
172	$19,816	$25,789	$45,605	$6,534,074
173	$19,738	$25,867	$45,605	$6,508,207
174	$19,660	$25,945	$45,605	$6,482,262
175	$19,582	$26,023	$45,605	$6,456,239
176	$19,503	$26,102	$45,605	$6,430,137
177	$19,424	$26,181	$45,605	$6,403,956
178	$19,345	$26,260	$45,605	$6,377,696
179	$19,266	$26,339	$45,605	$6,351,357
180	$19,186	$26,419	$45,605	$6,324,938

第15年供款共

$547,262

第15年利息

$235,436

第15年共還本金

$311,826

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$19,107	$26,499	$45,605	$6,298,440
182	$19,027	$26,579	$45,605	$6,271,861
183	$18,946	$26,659	$45,605	$6,245,202
184	$18,866	$26,739	$45,605	$6,218,463
185	$18,785	$26,820	$45,605	$6,191,643
186	$18,704	$26,901	$45,605	$6,164,741
187	$18,623	$26,982	$45,605	$6,137,759
188	$18,541	$27,064	$45,605	$6,110,695
189	$18,459	$27,146	$45,605	$6,083,549
190	$18,377	$27,228	$45,605	$6,056,322
191	$18,295	$27,310	$45,605	$6,029,012
192	$18,213	$27,392	$45,605	$6,001,619

第16年供款共

$547,262

第16年利息

$223,942

第16年共還本金

$323,319

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$18,130	$27,475	$45,605	$5,974,144
194	$18,047	$27,558	$45,605	$5,946,586
195	$17,964	$27,641	$45,605	$5,918,944
196	$17,880	$27,725	$45,605	$5,891,219
197	$17,796	$27,809	$45,605	$5,863,410
198	$17,712	$27,893	$45,605	$5,835,518
199	$17,628	$27,977	$45,605	$5,807,541
200	$17,544	$28,062	$45,605	$5,779,479
201	$17,459	$28,146	$45,605	$5,751,333
202	$17,374	$28,231	$45,605	$5,723,101
203	$17,289	$28,317	$45,605	$5,694,785
204	$17,203	$28,402	$45,605	$5,666,383

第17年供款共

$547,262

第17年利息

$212,025

第17年共還本金

$335,236

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$17,117	$28,488	$45,605	$5,637,895
206	$17,031	$28,574	$45,605	$5,609,321
207	$16,945	$28,660	$45,605	$5,580,661
208	$16,858	$28,747	$45,605	$5,551,914
209	$16,771	$28,834	$45,605	$5,523,080
210	$16,684	$28,921	$45,605	$5,494,159
211	$16,597	$29,008	$45,605	$5,465,151
212	$16,509	$29,096	$45,605	$5,436,055
213	$16,421	$29,184	$45,605	$5,406,871
214	$16,333	$29,272	$45,605	$5,377,600
215	$16,245	$29,360	$45,605	$5,348,239
216	$16,156	$29,449	$45,605	$5,318,790

第18年供款共

$547,262

第18年利息

$199,669

第18年共還本金

$347,593

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$16,067	$29,538	$45,605	$5,289,252
218	$15,978	$29,627	$45,605	$5,259,625
219	$15,888	$29,717	$45,605	$5,229,908
220	$15,799	$29,806	$45,605	$5,200,102
221	$15,709	$29,896	$45,605	$5,170,205
222	$15,618	$29,987	$45,605	$5,140,219
223	$15,528	$30,077	$45,605	$5,110,141
224	$15,437	$30,168	$45,605	$5,079,973
225	$15,346	$30,259	$45,605	$5,049,714
226	$15,254	$30,351	$45,605	$5,019,363
227	$15,163	$30,442	$45,605	$4,988,920
228	$15,071	$30,534	$45,605	$4,958,386

第19年供款共

$547,262

第19年利息

$186,857

第19年共還本金

$360,404

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$14,978	$30,627	$45,605	$4,927,759
230	$14,886	$30,719	$45,605	$4,897,040
231	$14,793	$30,812	$45,605	$4,866,228
232	$14,700	$30,905	$45,605	$4,835,323
233	$14,607	$30,998	$45,605	$4,804,325
234	$14,513	$31,092	$45,605	$4,773,233
235	$14,419	$31,186	$45,605	$4,742,047
236	$14,325	$31,280	$45,605	$4,710,766
237	$14,230	$31,375	$45,605	$4,679,392
238	$14,136	$31,469	$45,605	$4,647,922
239	$14,041	$31,565	$45,605	$4,616,358
240	$13,945	$31,660	$45,605	$4,584,698

第20年供款共

$547,262

第20年利息

$173,573

第20年共還本金

$373,688

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$13,850	$31,756	$45,605	$4,552,942
242	$13,754	$31,851	$45,605	$4,521,091
243	$13,657	$31,948	$45,605	$4,489,143
244	$13,561	$32,044	$45,605	$4,457,099
245	$13,464	$32,141	$45,605	$4,424,958
246	$13,367	$32,238	$45,605	$4,392,720
247	$13,270	$32,335	$45,605	$4,360,384
248	$13,172	$32,433	$45,605	$4,327,951
249	$13,074	$32,531	$45,605	$4,295,420
250	$12,976	$32,629	$45,605	$4,262,791
251	$12,877	$32,728	$45,605	$4,230,063
252	$12,778	$32,827	$45,605	$4,197,236

第21年供款共

$547,262

第21年利息

$159,800

第21年共還本金

$387,462

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$12,679	$32,926	$45,605	$4,164,310
254	$12,580	$33,025	$45,605	$4,131,285
255	$12,480	$33,125	$45,605	$4,098,159
256	$12,380	$33,225	$45,605	$4,064,934
257	$12,279	$33,326	$45,605	$4,031,609
258	$12,179	$33,426	$45,605	$3,998,182
259	$12,078	$33,527	$45,605	$3,964,655
260	$11,977	$33,629	$45,605	$3,931,026
261	$11,875	$33,730	$45,605	$3,897,296
262	$11,773	$33,832	$45,605	$3,863,464
263	$11,671	$33,934	$45,605	$3,829,530
264	$11,568	$34,037	$45,605	$3,795,493

第22年供款共

$547,262

第22年利息

$145,519

第22年共還本金

$401,743

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$11,466	$34,140	$45,605	$3,761,354
266	$11,362	$34,243	$45,605	$3,727,111
267	$11,259	$34,346	$45,605	$3,692,765
268	$11,155	$34,450	$45,605	$3,658,315
269	$11,051	$34,554	$45,605	$3,623,761
270	$10,947	$34,658	$45,605	$3,589,102
271	$10,842	$34,763	$45,605	$3,554,339
272	$10,737	$34,868	$45,605	$3,519,471
273	$10,632	$34,973	$45,605	$3,484,498
274	$10,526	$35,079	$45,605	$3,449,419
275	$10,420	$35,185	$45,605	$3,414,234
276	$10,314	$35,291	$45,605	$3,378,943

第23年供款共

$547,262

第23年利息

$130,711

第23年共還本金

$416,551

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$10,207	$35,398	$45,605	$3,343,545
278	$10,100	$35,505	$45,605	$3,308,040
279	$9,993	$35,612	$45,605	$3,272,428
280	$9,885	$35,720	$45,605	$3,236,708
281	$9,778	$35,828	$45,605	$3,200,881
282	$9,669	$35,936	$45,605	$3,164,945
283	$9,561	$36,044	$45,605	$3,128,900
284	$9,452	$36,153	$45,605	$3,092,747
285	$9,343	$36,262	$45,605	$3,056,485
286	$9,233	$36,372	$45,605	$3,020,113
287	$9,123	$36,482	$45,605	$2,983,631
288	$9,013	$36,592	$45,605	$2,947,039

第24年供款共

$547,262

第24年利息

$115,358

第24年共還本金

$431,904

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$8,903	$36,703	$45,605	$2,910,336
290	$8,792	$36,813	$45,605	$2,873,523
291	$8,680	$36,925	$45,605	$2,836,598
292	$8,569	$37,036	$45,605	$2,799,562
293	$8,457	$37,148	$45,605	$2,762,414
294	$8,345	$37,260	$45,605	$2,725,153
295	$8,232	$37,373	$45,605	$2,687,780
296	$8,119	$37,486	$45,605	$2,650,295
297	$8,006	$37,599	$45,605	$2,612,696
298	$7,893	$37,713	$45,605	$2,574,983
299	$7,779	$37,827	$45,605	$2,537,156
300	$7,664	$37,941	$45,605	$2,499,216

第25年供款共

$547,262

第25年利息

$99,438

第25年共還本金

$447,823

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$7,550	$38,055	$45,605	$2,461,160
302	$7,435	$38,170	$45,605	$2,422,990
303	$7,319	$38,286	$45,605	$2,384,704
304	$7,204	$38,401	$45,605	$2,346,303
305	$7,088	$38,517	$45,605	$2,307,785
306	$6,971	$38,634	$45,605	$2,269,152
307	$6,855	$38,750	$45,605	$2,230,401
308	$6,738	$38,867	$45,605	$2,191,534
309	$6,620	$38,985	$45,605	$2,152,549
310	$6,502	$39,103	$45,605	$2,113,446
311	$6,384	$39,221	$45,605	$2,074,226
312	$6,266	$39,339	$45,605	$2,034,886

第26年供款共

$547,262

第26年利息

$82,932

第26年共還本金

$464,329

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,147	$39,458	$45,605	$1,995,428
314	$6,028	$39,577	$45,605	$1,955,851
315	$5,908	$39,697	$45,605	$1,916,154
316	$5,788	$39,817	$45,605	$1,876,337
317	$5,668	$39,937	$45,605	$1,836,400
318	$5,547	$40,058	$45,605	$1,796,343
319	$5,426	$40,179	$45,605	$1,756,164
320	$5,305	$40,300	$45,605	$1,715,864
321	$5,183	$40,422	$45,605	$1,675,442
322	$5,061	$40,544	$45,605	$1,634,898
323	$4,939	$40,666	$45,605	$1,594,232
324	$4,816	$40,789	$45,605	$1,553,443

第27年供款共

$547,262

第27年利息

$65,818

第27年共還本金

$481,444

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,693	$40,912	$45,605	$1,512,530
326	$4,569	$41,036	$45,605	$1,471,494
327	$4,445	$41,160	$45,605	$1,430,334
328	$4,321	$41,284	$45,605	$1,389,050
329	$4,196	$41,409	$45,605	$1,347,641
330	$4,071	$41,534	$45,605	$1,306,107
331	$3,946	$41,660	$45,605	$1,264,447
332	$3,820	$41,785	$45,605	$1,222,662
333	$3,693	$41,912	$45,605	$1,180,750
334	$3,567	$42,038	$45,605	$1,138,712
335	$3,440	$42,165	$45,605	$1,096,546
336	$3,312	$42,293	$45,605	$1,054,254

第28年供款共

$547,262

第28年利息

$48,073

第28年共還本金

$499,189

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,185	$42,420	$45,605	$1,011,833
338	$3,057	$42,549	$45,605	$969,285
339	$2,928	$42,677	$45,605	$926,608
340	$2,799	$42,806	$45,605	$883,802
341	$2,670	$42,935	$45,605	$840,866
342	$2,540	$43,065	$45,605	$797,801
343	$2,410	$43,195	$45,605	$754,606
344	$2,280	$43,326	$45,605	$711,281
345	$2,149	$43,456	$45,605	$667,824
346	$2,017	$43,588	$45,605	$624,237
347	$1,886	$43,719	$45,605	$580,517
348	$1,754	$43,851	$45,605	$536,666

第29年供款共

$547,262

第29年利息

$29,673

第29年共還本金

$517,588

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,621	$43,984	$45,605	$492,682
350	$1,488	$44,117	$45,605	$448,565
351	$1,355	$44,250	$45,605	$404,315
352	$1,221	$44,384	$45,605	$359,931
353	$1,087	$44,518	$45,605	$315,413
354	$953	$44,652	$45,605	$270,761
355	$818	$44,787	$45,605	$225,974
356	$683	$44,923	$45,605	$181,051
357	$547	$45,058	$45,605	$135,993
358	$411	$45,194	$45,605	$90,799
359	$274	$45,331	$45,605	$45,468
360	$137	$45,468	$45,605	$0

第30年供款共

$547,262

第30年利息

$10,596

第30年共還本金

$536,666

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$14,747,847

Disclaimer

Recommended properties

Mort. Insurance
info