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$15,790,647

Monthly Payment
$50,636

Down Payment

$-2,768,000

Total Loan

$10,768,000

Total int. paid

$7,460,647

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,438,000

Base on DTI ratio

$101,270

Budget of property purchase

HK$-2,438,000

Down Payment

$-2,768,000
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

$101,270

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 PICTORIAL GDN

thumb_up

PICTORIAL GDN

662 ft²

@10,876

GFA

968 ft²

@7,438

local_fire_department HIT

Sale$7.2 M

662 ft²

@10,876

GFA

968 ft²

@7,438

Sale$7.2 M

local_fire_department HIT

Tai Po MONT VERT

thumb_up

MONT VERT

833 ft²

@8,764

local_fire_department HIT

Sale$7.3 M

833 ft²

@8,764

Sale$7.3 M

local_fire_department HIT

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

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

812 ft²

@9,951

GFA

1,146 ft²

@7,051

local_fire_department HIT

Sale$8.08 M

812 ft²

@9,951

GFA

1,146 ft²

@7,051

Sale$8.08 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,735

GFA

792 ft²

@11,237

local_fire_department HIT

Sale$8.9 M

604 ft²

@14,735

GFA

792 ft²

@11,237

Sale$8.9 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN WITH ROOF

528 ft²

@15,152

real_estate_agent Rare local_offer Good Catch

Sale$8 M

528 ft²

@15,152

Sale$8 M

real_estate_agent Rare local_offer Good Catch

Ma On Shan DOUBLE COVE

thumb_up

迎海第1座最近鐵路

511 ft²

@16,438

GFA

663 ft²

@12,670

local_fire_department HIT

Sale$8.4 M

511 ft²

@16,438

GFA

663 ft²

@12,670

Sale$8.4 M

local_fire_department HIT

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO

650 ft²

@11,231

GFA

807 ft²

@9,046

local_fire_department HIT directions_run Sale verified 首置必買

Sale$7.3 M

650 ft²

@11,231

GFA

807 ft²

@9,046

Sale$7.3 M

local_fire_department HIT directions_run Sale verified 首置必買

Shatin RAVANA GDN

thumb_up

RAVANA GDN

542 ft²

@13,616

GFA

659 ft²

@11,199

hotel_class King

Sale$7.38 M

542 ft²

@13,616

GFA

659 ft²

@11,199

Sale$7.38 M

hotel_class King

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,432

GFA

906 ft²

@9,249

vpn_key Key flight_takeoff 移民急讓

Sale$8.38 M

733 ft²

@11,432

GFA

906 ft²

@9,249

Sale$8.38 M

vpn_key Key flight_takeoff 移民急讓

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@14,388

GFA

758 ft²

@10,554

pets Pet Friendly

Sale$8 M

556 ft²

@14,388

GFA

758 ft²

@10,554

Sale$8 M

pets Pet Friendly

Sai Kung THE MEDITERRANEAN TWR 05

thumb_up

THE MEDITERRANEAN

566 ft²

@13,781

local_fire_department HIT

Sale$7.8 M

566 ft²

@13,781

Sale$7.8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$64,446	$49,521	$40,582	$34,634
1.500	$66,842	$51,960	$43,065	$37,163
2.000	$69,293	$54,474	$45,641	$39,801
2.500	$71,800	$57,060	$48,307	$42,547
3.000	$74,362	$59,719	$51,063	$45,398
3.500	$76,979	$62,450	$53,907	$48,353
3.875	$78,977	$64,545	$56,097	$50,635
4.000	$79,650	$65,252	$56,837	$51,408
4.500	$82,374	$68,124	$59,852	$54,560
5.000	$85,153	$71,064	$62,949	$57,805
5.500	$87,984	$74,072	$66,125	$61,140
6.000	$90,867	$77,145	$69,378	$64,560

Monthly Payment$50,636

Term

30Year

Loan amount

$10,768,000

Total int. paid

$7,460,647

Total Loan and Interest

$18,228,647

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$34,772	$15,863	$50,635	$10,752,137
2	$34,720	$15,915	$50,635	$10,736,222
3	$34,669	$15,966	$50,635	$10,720,256
4	$34,617	$16,018	$50,635	$10,704,238
5	$34,566	$16,069	$50,635	$10,688,169
6	$34,514	$16,121	$50,635	$10,672,048
7	$34,462	$16,173	$50,635	$10,655,874
8	$34,410	$16,226	$50,635	$10,639,649
9	$34,357	$16,278	$50,635	$10,623,371
10	$34,305	$16,330	$50,635	$10,607,040
11	$34,252	$16,383	$50,635	$10,590,657
12	$34,199	$16,436	$50,635	$10,574,221

第1年供款共

$607,622

第1年利息

$413,842

第1年共還本金

$193,779

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$34,146	$16,489	$50,635	$10,557,732
14	$34,093	$16,542	$50,635	$10,541,189
15	$34,039	$16,596	$50,635	$10,524,593
16	$33,986	$16,649	$50,635	$10,507,944
17	$33,932	$16,703	$50,635	$10,491,241
18	$33,878	$16,757	$50,635	$10,474,484
19	$33,824	$16,811	$50,635	$10,457,672
20	$33,770	$16,866	$50,635	$10,440,807
21	$33,715	$16,920	$50,635	$10,423,887
22	$33,660	$16,975	$50,635	$10,406,912
23	$33,606	$17,029	$50,635	$10,389,883
24	$33,551	$17,084	$50,635	$10,372,798

第2年供款共

$607,622

第2年利息

$406,199

第2年共還本金

$201,423

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$33,495	$17,140	$50,635	$10,355,658
26	$33,440	$17,195	$50,635	$10,338,463
27	$33,385	$17,251	$50,635	$10,321,213
28	$33,329	$17,306	$50,635	$10,303,907
29	$33,273	$17,362	$50,635	$10,286,545
30	$33,217	$17,418	$50,635	$10,269,126
31	$33,161	$17,474	$50,635	$10,251,652
32	$33,104	$17,531	$50,635	$10,234,121
33	$33,048	$17,587	$50,635	$10,216,534
34	$32,991	$17,644	$50,635	$10,198,890
35	$32,934	$17,701	$50,635	$10,181,188
36	$32,877	$17,758	$50,635	$10,163,430

第3年供款共

$607,622

第3年利息

$398,253

第3年共還本金

$209,368

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$32,819	$17,816	$50,635	$10,145,614
38	$32,762	$17,873	$50,635	$10,127,741
39	$32,704	$17,931	$50,635	$10,109,810
40	$32,646	$17,989	$50,635	$10,091,821
41	$32,588	$18,047	$50,635	$10,073,774
42	$32,530	$18,105	$50,635	$10,055,669
43	$32,471	$18,164	$50,635	$10,037,505
44	$32,413	$18,222	$50,635	$10,019,283
45	$32,354	$18,281	$50,635	$10,001,002
46	$32,295	$18,340	$50,635	$9,982,661
47	$32,236	$18,399	$50,635	$9,964,262
48	$32,176	$18,459	$50,635	$9,945,803

第4年供款共

$607,622

第4年利息

$389,995

第4年共還本金

$217,627

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$32,117	$18,518	$50,635	$9,927,285
50	$32,057	$18,578	$50,635	$9,908,706
51	$31,997	$18,638	$50,635	$9,890,068
52	$31,937	$18,698	$50,635	$9,871,370
53	$31,876	$18,759	$50,635	$9,852,611
54	$31,816	$18,819	$50,635	$9,833,791
55	$31,755	$18,880	$50,635	$9,814,911
56	$31,694	$18,941	$50,635	$9,795,970
57	$31,633	$19,002	$50,635	$9,776,968
58	$31,571	$19,064	$50,635	$9,757,904
59	$31,510	$19,125	$50,635	$9,738,779
60	$31,448	$19,187	$50,635	$9,719,592

第5年供款共

$607,622

第5年利息

$381,410

第5年共還本金

$226,211

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,386	$19,249	$50,635	$9,700,343
62	$31,324	$19,311	$50,635	$9,681,032
63	$31,262	$19,373	$50,635	$9,661,658
64	$31,199	$19,436	$50,635	$9,642,222
65	$31,136	$19,499	$50,635	$9,622,724
66	$31,073	$19,562	$50,635	$9,603,162
67	$31,010	$19,625	$50,635	$9,583,537
68	$30,947	$19,688	$50,635	$9,563,849
69	$30,883	$19,752	$50,635	$9,544,097
70	$30,819	$19,816	$50,635	$9,524,281
71	$30,755	$19,880	$50,635	$9,504,401
72	$30,691	$19,944	$50,635	$9,484,458

第6年供款共

$607,622

第6年利息

$372,487

第6年共還本金

$235,134

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$30,627	$20,008	$50,635	$9,464,449
74	$30,562	$20,073	$50,635	$9,444,377
75	$30,497	$20,138	$50,635	$9,424,239
76	$30,432	$20,203	$50,635	$9,404,036
77	$30,367	$20,268	$50,635	$9,383,768
78	$30,302	$20,333	$50,635	$9,363,435
79	$30,236	$20,399	$50,635	$9,343,036
80	$30,170	$20,465	$50,635	$9,322,571
81	$30,104	$20,531	$50,635	$9,302,040
82	$30,038	$20,597	$50,635	$9,281,443
83	$29,971	$20,664	$50,635	$9,260,779
84	$29,905	$20,731	$50,635	$9,240,048

第7年供款共

$607,622

第7年利息

$363,212

第7年共還本金

$244,409

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$29,838	$20,797	$50,635	$9,219,251
86	$29,770	$20,865	$50,635	$9,198,386
87	$29,703	$20,932	$50,635	$9,177,454
88	$29,636	$21,000	$50,635	$9,156,455
89	$29,568	$21,067	$50,635	$9,135,387
90	$29,500	$21,135	$50,635	$9,114,252
91	$29,431	$21,204	$50,635	$9,093,048
92	$29,363	$21,272	$50,635	$9,071,776
93	$29,294	$21,341	$50,635	$9,050,435
94	$29,225	$21,410	$50,635	$9,029,025
95	$29,156	$21,479	$50,635	$9,007,546
96	$29,087	$21,548	$50,635	$8,985,998

第8年供款共

$607,622

第8年利息

$353,571

第8年共還本金

$254,050

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$29,017	$21,618	$50,635	$8,964,380
98	$28,947	$21,688	$50,635	$8,942,693
99	$28,877	$21,758	$50,635	$8,920,935
100	$28,807	$21,828	$50,635	$8,899,107
101	$28,737	$21,898	$50,635	$8,877,209
102	$28,666	$21,969	$50,635	$8,855,239
103	$28,595	$22,040	$50,635	$8,833,199
104	$28,524	$22,111	$50,635	$8,811,088
105	$28,452	$22,183	$50,635	$8,788,905
106	$28,381	$22,254	$50,635	$8,766,651
107	$28,309	$22,326	$50,635	$8,744,325
108	$28,237	$22,398	$50,635	$8,721,927

第9年供款共

$607,622

第9年利息

$343,550

第9年共還本金

$264,071

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,165	$22,471	$50,635	$8,699,456
110	$28,092	$22,543	$50,635	$8,676,913
111	$28,019	$22,616	$50,635	$8,654,297
112	$27,946	$22,689	$50,635	$8,631,608
113	$27,873	$22,762	$50,635	$8,608,846
114	$27,799	$22,836	$50,635	$8,586,010
115	$27,726	$22,909	$50,635	$8,563,101
116	$27,652	$22,983	$50,635	$8,540,117
117	$27,577	$23,058	$50,635	$8,517,060
118	$27,503	$23,132	$50,635	$8,493,927
119	$27,428	$23,207	$50,635	$8,470,721
120	$27,353	$23,282	$50,635	$8,447,439

第10年供款共

$607,622

第10年利息

$333,134

第10年共還本金

$274,488

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,278	$23,357	$50,635	$8,424,082
122	$27,203	$23,432	$50,635	$8,400,650
123	$27,127	$23,508	$50,635	$8,377,142
124	$27,051	$23,584	$50,635	$8,353,558
125	$26,975	$23,660	$50,635	$8,329,898
126	$26,899	$23,737	$50,635	$8,306,161
127	$26,822	$23,813	$50,635	$8,282,348
128	$26,745	$23,890	$50,635	$8,258,458
129	$26,668	$23,967	$50,635	$8,234,491
130	$26,591	$24,045	$50,635	$8,210,446
131	$26,513	$24,122	$50,635	$8,186,324
132	$26,435	$24,200	$50,635	$8,162,124

第11年供款共

$607,622

第11年利息

$322,306

第11年共還本金

$285,315

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,357	$24,278	$50,635	$8,137,845
134	$26,278	$24,357	$50,635	$8,113,489
135	$26,200	$24,435	$50,635	$8,089,053
136	$26,121	$24,514	$50,635	$8,064,539
137	$26,042	$24,593	$50,635	$8,039,946
138	$25,962	$24,673	$50,635	$8,015,273
139	$25,883	$24,752	$50,635	$7,990,521
140	$25,803	$24,832	$50,635	$7,965,688
141	$25,723	$24,913	$50,635	$7,940,776
142	$25,642	$24,993	$50,635	$7,915,782
143	$25,561	$25,074	$50,635	$7,890,709
144	$25,480	$25,155	$50,635	$7,865,554

第12年供款共

$607,622

第12年利息

$311,052

第12年共還本金

$296,570

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,399	$25,236	$50,635	$7,840,318
146	$25,318	$25,317	$50,635	$7,815,001
147	$25,236	$25,399	$50,635	$7,789,601
148	$25,154	$25,481	$50,635	$7,764,120
149	$25,072	$25,563	$50,635	$7,738,557
150	$24,989	$25,646	$50,635	$7,712,911
151	$24,906	$25,729	$50,635	$7,687,182
152	$24,823	$25,812	$50,635	$7,661,370
153	$24,740	$25,895	$50,635	$7,635,475
154	$24,656	$25,979	$50,635	$7,609,496
155	$24,572	$26,063	$50,635	$7,583,433
156	$24,488	$26,147	$50,635	$7,557,286

第13年供款共

$607,622

第13年利息

$299,353

第13年共還本金

$308,268

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,404	$26,231	$50,635	$7,531,055
158	$24,319	$26,316	$50,635	$7,504,738
159	$24,234	$26,401	$50,635	$7,478,337
160	$24,149	$26,486	$50,635	$7,451,851
161	$24,063	$26,572	$50,635	$7,425,279
162	$23,977	$26,658	$50,635	$7,398,622
163	$23,891	$26,744	$50,635	$7,371,878
164	$23,805	$26,830	$50,635	$7,345,048
165	$23,718	$26,917	$50,635	$7,318,131
166	$23,631	$27,004	$50,635	$7,291,127
167	$23,544	$27,091	$50,635	$7,264,036
168	$23,457	$27,178	$50,635	$7,236,858

第14年供款共

$607,622

第14年利息

$287,194

第14年共還本金

$320,428

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,369	$27,266	$50,635	$7,209,592
170	$23,281	$27,354	$50,635	$7,182,238
171	$23,193	$27,442	$50,635	$7,154,795
172	$23,104	$27,531	$50,635	$7,127,264
173	$23,015	$27,620	$50,635	$7,099,644
174	$22,926	$27,709	$50,635	$7,071,935
175	$22,836	$27,799	$50,635	$7,044,136
176	$22,747	$27,888	$50,635	$7,016,248
177	$22,657	$27,978	$50,635	$6,988,269
178	$22,566	$28,069	$50,635	$6,960,201
179	$22,476	$28,159	$50,635	$6,932,041
180	$22,385	$28,250	$50,635	$6,903,791

第15年供款共

$607,622

第15年利息

$274,554

第15年共還本金

$333,067

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,293	$28,342	$50,635	$6,875,449
182	$22,202	$28,433	$50,635	$6,847,016
183	$22,110	$28,525	$50,635	$6,818,491
184	$22,018	$28,617	$50,635	$6,789,874
185	$21,926	$28,709	$50,635	$6,761,164
186	$21,833	$28,802	$50,635	$6,732,362
187	$21,740	$28,895	$50,635	$6,703,467
188	$21,647	$28,989	$50,635	$6,674,478
189	$21,553	$29,082	$50,635	$6,645,396
190	$21,459	$29,176	$50,635	$6,616,220
191	$21,365	$29,270	$50,635	$6,586,950
192	$21,270	$29,365	$50,635	$6,557,585

第16年供款共

$607,622

第16年利息

$261,416

第16年共還本金

$346,205

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,176	$29,460	$50,635	$6,528,126
194	$21,080	$29,555	$50,635	$6,498,571
195	$20,985	$29,650	$50,635	$6,468,921
196	$20,889	$29,746	$50,635	$6,439,175
197	$20,793	$29,842	$50,635	$6,409,333
198	$20,697	$29,938	$50,635	$6,379,395
199	$20,600	$30,035	$50,635	$6,349,360
200	$20,503	$30,132	$50,635	$6,319,228
201	$20,406	$30,229	$50,635	$6,288,998
202	$20,308	$30,327	$50,635	$6,258,671
203	$20,210	$30,425	$50,635	$6,228,246
204	$20,112	$30,523	$50,635	$6,197,723

第17年供款共

$607,622

第17年利息

$247,760

第17年共還本金

$359,862

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$20,013	$30,622	$50,635	$6,167,102
206	$19,915	$30,721	$50,635	$6,136,381
207	$19,815	$30,820	$50,635	$6,105,562
208	$19,716	$30,919	$50,635	$6,074,642
209	$19,616	$31,019	$50,635	$6,043,623
210	$19,516	$31,119	$50,635	$6,012,504
211	$19,415	$31,220	$50,635	$5,981,284
212	$19,315	$31,321	$50,635	$5,949,964
213	$19,213	$31,422	$50,635	$5,918,542
214	$19,112	$31,523	$50,635	$5,887,019
215	$19,010	$31,625	$50,635	$5,855,394
216	$18,908	$31,727	$50,635	$5,823,667

第18年供款共

$607,622

第18年利息

$233,565

第18年共還本金

$374,057

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,806	$31,830	$50,635	$5,791,837
218	$18,703	$31,932	$50,635	$5,759,905
219	$18,600	$32,035	$50,635	$5,727,869
220	$18,496	$32,139	$50,635	$5,695,730
221	$18,392	$32,243	$50,635	$5,663,488
222	$18,288	$32,347	$50,635	$5,631,141
223	$18,184	$32,451	$50,635	$5,598,690
224	$18,079	$32,556	$50,635	$5,566,134
225	$17,974	$32,661	$50,635	$5,533,473
226	$17,869	$32,767	$50,635	$5,500,706
227	$17,763	$32,872	$50,635	$5,467,834
228	$17,657	$32,979	$50,635	$5,434,855

第19年供款共

$607,622

第19年利息

$218,810

第19年共還本金

$388,812

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,550	$33,085	$50,635	$5,401,770
230	$17,443	$33,192	$50,635	$5,368,578
231	$17,336	$33,299	$50,635	$5,335,279
232	$17,229	$33,407	$50,635	$5,301,872
233	$17,121	$33,515	$50,635	$5,268,358
234	$17,012	$33,623	$50,635	$5,234,735
235	$16,904	$33,731	$50,635	$5,201,004
236	$16,795	$33,840	$50,635	$5,167,164
237	$16,686	$33,949	$50,635	$5,133,214
238	$16,576	$34,059	$50,635	$5,099,155
239	$16,466	$34,169	$50,635	$5,064,986
240	$16,356	$34,279	$50,635	$5,030,706

第20年供款共

$607,622

第20年利息

$203,473

第20年共還本金

$404,149

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,245	$34,390	$50,635	$4,996,316
242	$16,134	$34,501	$50,635	$4,961,815
243	$16,023	$34,613	$50,635	$4,927,202
244	$15,911	$34,724	$50,635	$4,892,478
245	$15,799	$34,837	$50,635	$4,857,642
246	$15,686	$34,949	$50,635	$4,822,693
247	$15,573	$35,062	$50,635	$4,787,631
248	$15,460	$35,175	$50,635	$4,752,456
249	$15,346	$35,289	$50,635	$4,717,167
250	$15,233	$35,403	$50,635	$4,681,764
251	$15,118	$35,517	$50,635	$4,646,247
252	$15,004	$35,632	$50,635	$4,610,616

第21年供款共

$607,622

第21年利息

$187,531

第21年共還本金

$420,091

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,888	$35,747	$50,635	$4,574,869
254	$14,773	$35,862	$50,635	$4,539,007
255	$14,657	$35,978	$50,635	$4,503,029
256	$14,541	$36,094	$50,635	$4,466,935
257	$14,424	$36,211	$50,635	$4,430,724
258	$14,308	$36,328	$50,635	$4,394,397
259	$14,190	$36,445	$50,635	$4,357,952
260	$14,073	$36,563	$50,635	$4,321,389
261	$13,954	$36,681	$50,635	$4,284,709
262	$13,836	$36,799	$50,635	$4,247,910
263	$13,717	$36,918	$50,635	$4,210,992
264	$13,598	$37,037	$50,635	$4,173,954

第22年供款共

$607,622

第22年利息

$170,960

第22年共還本金

$436,661

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,478	$37,157	$50,635	$4,136,798
266	$13,358	$37,277	$50,635	$4,099,521
267	$13,238	$37,397	$50,635	$4,062,124
268	$13,117	$37,518	$50,635	$4,024,606
269	$12,996	$37,639	$50,635	$3,986,967
270	$12,875	$37,761	$50,635	$3,949,207
271	$12,753	$37,882	$50,635	$3,911,324
272	$12,630	$38,005	$50,635	$3,873,319
273	$12,508	$38,128	$50,635	$3,835,192
274	$12,384	$38,251	$50,635	$3,796,941
275	$12,261	$38,374	$50,635	$3,758,567
276	$12,137	$38,498	$50,635	$3,720,069

第23年供款共

$607,622

第23年利息

$153,736

第23年共還本金

$453,886

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,013	$38,622	$50,635	$3,681,446
278	$11,888	$38,747	$50,635	$3,642,699
279	$11,763	$38,872	$50,635	$3,603,827
280	$11,637	$38,998	$50,635	$3,564,829
281	$11,511	$39,124	$50,635	$3,525,706
282	$11,385	$39,250	$50,635	$3,486,455
283	$11,258	$39,377	$50,635	$3,447,079
284	$11,131	$39,504	$50,635	$3,407,575
285	$11,004	$39,632	$50,635	$3,367,943
286	$10,876	$39,759	$50,635	$3,328,184
287	$10,747	$39,888	$50,635	$3,288,296
288	$10,618	$40,017	$50,635	$3,248,279

第24年供款共

$607,622

第24年利息

$135,832

第24年共還本金

$471,790

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,489	$40,146	$50,635	$3,208,133
290	$10,360	$40,276	$50,635	$3,167,858
291	$10,230	$40,406	$50,635	$3,127,452
292	$10,099	$40,536	$50,635	$3,086,916
293	$9,968	$40,667	$50,635	$3,046,249
294	$9,837	$40,798	$50,635	$3,005,451
295	$9,705	$40,930	$50,635	$2,964,521
296	$9,573	$41,062	$50,635	$2,923,459
297	$9,440	$41,195	$50,635	$2,882,264
298	$9,307	$41,328	$50,635	$2,840,936
299	$9,174	$41,461	$50,635	$2,799,475
300	$9,040	$41,595	$50,635	$2,757,880

第25年供款共

$607,622

第25年利息

$117,222

第25年共還本金

$490,400

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,906	$41,729	$50,635	$2,716,150
302	$8,771	$41,864	$50,635	$2,674,286
303	$8,636	$41,999	$50,635	$2,632,287
304	$8,500	$42,135	$50,635	$2,590,151
305	$8,364	$42,271	$50,635	$2,547,880
306	$8,228	$42,408	$50,635	$2,505,473
307	$8,091	$42,545	$50,635	$2,462,928
308	$7,953	$42,682	$50,635	$2,420,246
309	$7,815	$42,820	$50,635	$2,377,427
310	$7,677	$42,958	$50,635	$2,334,469
311	$7,538	$43,097	$50,635	$2,291,372
312	$7,399	$43,236	$50,635	$2,248,136

第26年供款共

$607,622

第26年利息

$97,878

第26年共還本金

$509,744

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,260	$43,376	$50,635	$2,204,760
314	$7,120	$43,516	$50,635	$2,161,245
315	$6,979	$43,656	$50,635	$2,117,589
316	$6,838	$43,797	$50,635	$2,073,792
317	$6,697	$43,939	$50,635	$2,029,853
318	$6,555	$44,080	$50,635	$1,985,773
319	$6,412	$44,223	$50,635	$1,941,550
320	$6,270	$44,366	$50,635	$1,897,184
321	$6,126	$44,509	$50,635	$1,852,676
322	$5,983	$44,653	$50,635	$1,808,023
323	$5,838	$44,797	$50,635	$1,763,226
324	$5,694	$44,941	$50,635	$1,718,285

第27年供款共

$607,622

第27年利息

$77,771

第27年共還本金

$529,851

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,549	$45,087	$50,635	$1,673,198
326	$5,403	$45,232	$50,635	$1,627,966
327	$5,257	$45,378	$50,635	$1,582,588
328	$5,110	$45,525	$50,635	$1,537,064
329	$4,963	$45,672	$50,635	$1,491,392
330	$4,816	$45,819	$50,635	$1,445,573
331	$4,668	$45,967	$50,635	$1,399,606
332	$4,520	$46,116	$50,635	$1,353,490
333	$4,371	$46,264	$50,635	$1,307,225
334	$4,221	$46,414	$50,635	$1,260,812
335	$4,071	$46,564	$50,635	$1,214,248
336	$3,921	$46,714	$50,635	$1,167,534

第28年供款共

$607,622

第28年利息

$56,870

第28年共還本金

$550,751

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,770	$46,865	$50,635	$1,120,669
338	$3,619	$47,016	$50,635	$1,073,652
339	$3,467	$47,168	$50,635	$1,026,484
340	$3,315	$47,320	$50,635	$979,164
341	$3,162	$47,473	$50,635	$931,691
342	$3,009	$47,627	$50,635	$884,064
343	$2,855	$47,780	$50,635	$836,284
344	$2,700	$47,935	$50,635	$788,349
345	$2,546	$48,089	$50,635	$740,260
346	$2,390	$48,245	$50,635	$692,015
347	$2,235	$48,400	$50,635	$643,615
348	$2,078	$48,557	$50,635	$595,058

第29年供款共

$607,622

第29年利息

$35,146

第29年共還本金

$572,476

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,922	$48,714	$50,635	$546,344
350	$1,764	$48,871	$50,635	$497,473
351	$1,606	$49,029	$50,635	$448,445
352	$1,448	$49,187	$50,635	$399,258
353	$1,289	$49,346	$50,635	$349,912
354	$1,130	$49,505	$50,635	$300,406
355	$970	$49,665	$50,635	$250,741
356	$810	$49,825	$50,635	$200,916
357	$649	$49,986	$50,635	$150,930
358	$487	$50,148	$50,635	$100,782
359	$325	$50,310	$50,635	$50,472
360	$163	$50,472	$50,635	$0

第30年供款共

$607,622

第30年利息

$12,564

第30年共還本金

$595,058

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$15,790,647

Disclaimer

Recommended properties

Mort. Insurance
info