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$14,969,128

Monthly Payment
$48,354

Down Payment

$-2,768,000

Total Loan

$10,768,000

Total int. paid

$6,639,128

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,438,000

Base on DTI ratio

$96,706

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

$96,706

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

Tai Po MAYFAIR BY THE SEA 8

thumb_up

MAYFAIR BY THE SEA 8 TWR 03A

494 ft²

@14,777

local_fire_department HIT

Sale$7.3 M

494 ft²

@14,777

Sale$7.3 M

local_fire_department HIT

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

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

496 ft²

@14,274

flight_takeoff 移民急讓

Sale$7.08 M

496 ft²

@14,274

Sale$7.08 M

flight_takeoff 移民急讓

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

497 ft²

@15,694

local_fire_department HIT directions_run Sale

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT directions_run Sale

Shatin THE PAVILIA FARM II TWR 06B

thumb_up

THE PAVILIA FARM II TWR 06B

334 ft²

@23,653

hotel_class King

Sale$7.9 M

334 ft²

@23,653

Sale$7.9 M

hotel_class King

Ma On Shan VISTA PARADISO BLK 07

thumb_up

VISTA PARADISO BLK 07

733 ft²

@12,005

GFA

906 ft²

@9,713

local_fire_department HIT

Sale$8.8 M

733 ft²

@12,005

GFA

906 ft²

@9,713

Sale$8.8 M

local_fire_department HIT

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

660 ft²

@13,333

GFA

1,094 ft²

@8,044

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.8 M

660 ft²

@13,333

GFA

1,094 ft²

@8,044

Sale$8.8 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Sole

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

818 ft²

@10,452

GFA

1,060 ft²

@8,066

real_estate_agent Rare

Sale$8.55 M

818 ft²

@10,452

GFA

1,060 ft²

@8,066

Sale$8.55 M

real_estate_agent Rare

Shatin MANLAI COURT

thumb_up

MANLAI COURT TWR 03

637 ft²

@13,815

GFA

750 ft²

@11,733

local_fire_department HIT real_estate_agent Rare

Sale$8.8 M

637 ft²

@13,815

GFA

750 ft²

@11,733

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan OCEANAIRE

thumb_up

OCEANAIRE

772 ft²

@11,658

GFA

1,014 ft²

@8,876

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$9 M

772 ft²

@11,658

GFA

1,014 ft²

@8,876

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

480 ft²

@14,583

directions_run Sale

Sale$7 M

480 ft²

@14,583

Sale$7 M

directions_run Sale

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
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$48,354

Term

30Year

Loan amount

$10,768,000

Total int. paid

$6,639,128

Total Loan and Interest

$17,407,128

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$31,407	$16,946	$48,353	$10,751,054
2	$31,357	$16,996	$48,353	$10,734,058
3	$31,308	$17,045	$48,353	$10,717,012
4	$31,258	$17,095	$48,353	$10,699,917
5	$31,208	$17,145	$48,353	$10,682,772
6	$31,158	$17,195	$48,353	$10,665,577
7	$31,108	$17,245	$48,353	$10,648,332
8	$31,058	$17,295	$48,353	$10,631,036
9	$31,007	$17,346	$48,353	$10,613,690
10	$30,957	$17,397	$48,353	$10,596,294
11	$30,906	$17,447	$48,353	$10,578,846
12	$30,855	$17,498	$48,353	$10,561,348

第1年供款共

$580,238

第1年利息

$373,586

第1年共還本金

$206,652

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$30,804	$17,549	$48,353	$10,543,799
14	$30,753	$17,600	$48,353	$10,526,199
15	$30,701	$17,652	$48,353	$10,508,547
16	$30,650	$17,703	$48,353	$10,490,844
17	$30,598	$17,755	$48,353	$10,473,089
18	$30,547	$17,807	$48,353	$10,455,282
19	$30,495	$17,859	$48,353	$10,437,424
20	$30,442	$17,911	$48,353	$10,419,513
21	$30,390	$17,963	$48,353	$10,401,550
22	$30,338	$18,015	$48,353	$10,383,535
23	$30,285	$18,068	$48,353	$10,365,467
24	$30,233	$18,121	$48,353	$10,347,347

第2年供款共

$580,238

第2年利息

$366,236

第2年共還本金

$214,002

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$30,180	$18,173	$48,353	$10,329,173
26	$30,127	$18,226	$48,353	$10,310,947
27	$30,074	$18,280	$48,353	$10,292,667
28	$30,020	$18,333	$48,353	$10,274,334
29	$29,967	$18,386	$48,353	$10,255,948
30	$29,913	$18,440	$48,353	$10,237,508
31	$29,859	$18,494	$48,353	$10,219,014
32	$29,805	$18,548	$48,353	$10,200,467
33	$29,751	$18,602	$48,353	$10,181,865
34	$29,697	$18,656	$48,353	$10,163,209
35	$29,643	$18,710	$48,353	$10,144,499
36	$29,588	$18,765	$48,353	$10,125,734

第3年供款共

$580,238

第3年利息

$358,625

第3年共還本金

$221,613

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$29,533	$18,820	$48,353	$10,106,914
38	$29,478	$18,875	$48,353	$10,088,039
39	$29,423	$18,930	$48,353	$10,069,109
40	$29,368	$18,985	$48,353	$10,050,125
41	$29,313	$19,040	$48,353	$10,031,084
42	$29,257	$19,096	$48,353	$10,011,989
43	$29,202	$19,151	$48,353	$9,992,837
44	$29,146	$19,207	$48,353	$9,973,630
45	$29,090	$19,263	$48,353	$9,954,366
46	$29,034	$19,320	$48,353	$9,935,047
47	$28,977	$19,376	$48,353	$9,915,671
48	$28,921	$19,432	$48,353	$9,896,238

第4年供款共

$580,238

第4年利息

$350,742

第4年共還本金

$229,495

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$28,864	$19,489	$48,353	$9,876,749
50	$28,807	$19,546	$48,353	$9,857,203
51	$28,750	$19,603	$48,353	$9,837,600
52	$28,693	$19,660	$48,353	$9,817,940
53	$28,636	$19,717	$48,353	$9,798,223
54	$28,578	$19,775	$48,353	$9,778,448
55	$28,520	$19,833	$48,353	$9,758,615
56	$28,463	$19,891	$48,353	$9,738,725
57	$28,405	$19,949	$48,353	$9,718,776
58	$28,346	$20,007	$48,353	$9,698,769
59	$28,288	$20,065	$48,353	$9,678,704
60	$28,230	$20,124	$48,353	$9,658,581

第5年供款共

$580,238

第5年利息

$342,580

第5年共還本金

$237,658

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$28,171	$20,182	$48,353	$9,638,399
62	$28,112	$20,241	$48,353	$9,618,157
63	$28,053	$20,300	$48,353	$9,597,857
64	$27,994	$20,359	$48,353	$9,577,498
65	$27,934	$20,419	$48,353	$9,557,079
66	$27,875	$20,478	$48,353	$9,536,601
67	$27,815	$20,538	$48,353	$9,516,063
68	$27,755	$20,598	$48,353	$9,495,465
69	$27,695	$20,658	$48,353	$9,474,807
70	$27,635	$20,718	$48,353	$9,454,088
71	$27,574	$20,779	$48,353	$9,433,310
72	$27,514	$20,839	$48,353	$9,412,470

第6年供款共

$580,238

第6年利息

$334,127

第6年共還本金

$246,110

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$27,453	$20,900	$48,353	$9,391,570
74	$27,392	$20,961	$48,353	$9,370,609
75	$27,331	$21,022	$48,353	$9,349,587
76	$27,270	$21,084	$48,353	$9,328,504
77	$27,208	$21,145	$48,353	$9,307,359
78	$27,146	$21,207	$48,353	$9,286,152
79	$27,085	$21,269	$48,353	$9,264,883
80	$27,023	$21,331	$48,353	$9,243,553
81	$26,960	$21,393	$48,353	$9,222,160
82	$26,898	$21,455	$48,353	$9,200,705
83	$26,835	$21,518	$48,353	$9,179,187
84	$26,773	$21,581	$48,353	$9,157,607

第7年供款共

$580,238

第7年利息

$325,374

第7年共還本金

$254,864

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$26,710	$21,643	$48,353	$9,135,963
86	$26,647	$21,707	$48,353	$9,114,257
87	$26,583	$21,770	$48,353	$9,092,487
88	$26,520	$21,833	$48,353	$9,070,653
89	$26,456	$21,897	$48,353	$9,048,756
90	$26,392	$21,961	$48,353	$9,026,795
91	$26,328	$22,025	$48,353	$9,004,770
92	$26,264	$22,089	$48,353	$8,982,681
93	$26,199	$22,154	$48,353	$8,960,528
94	$26,135	$22,218	$48,353	$8,938,309
95	$26,070	$22,283	$48,353	$8,916,026
96	$26,005	$22,348	$48,353	$8,893,678

第8年供款共

$580,238

第8年利息

$316,309

第8年共還本金

$263,928

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$25,940	$22,413	$48,353	$8,871,265
98	$25,875	$22,479	$48,353	$8,848,786
99	$25,809	$22,544	$48,353	$8,826,242
100	$25,743	$22,610	$48,353	$8,803,632
101	$25,677	$22,676	$48,353	$8,780,956
102	$25,611	$22,742	$48,353	$8,758,214
103	$25,545	$22,808	$48,353	$8,735,406
104	$25,478	$22,875	$48,353	$8,712,531
105	$25,412	$22,942	$48,353	$8,689,590
106	$25,345	$23,008	$48,353	$8,666,581
107	$25,278	$23,076	$48,353	$8,643,505
108	$25,210	$23,143	$48,353	$8,620,363

第9年供款共

$580,238

第9年利息

$306,922

第9年共還本金

$273,316

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$25,143	$23,210	$48,353	$8,597,152
110	$25,075	$23,278	$48,353	$8,573,874
111	$25,007	$23,346	$48,353	$8,550,528
112	$24,939	$23,414	$48,353	$8,527,114
113	$24,871	$23,482	$48,353	$8,503,632
114	$24,802	$23,551	$48,353	$8,480,081
115	$24,734	$23,620	$48,353	$8,456,461
116	$24,665	$23,688	$48,353	$8,432,773
117	$24,596	$23,758	$48,353	$8,409,015
118	$24,526	$23,827	$48,353	$8,385,188
119	$24,457	$23,896	$48,353	$8,361,292
120	$24,387	$23,966	$48,353	$8,337,326

第10年供款共

$580,238

第10年利息

$297,201

第10年共還本金

$283,037

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$24,317	$24,036	$48,353	$8,313,290
122	$24,247	$24,106	$48,353	$8,289,184
123	$24,177	$24,176	$48,353	$8,265,008
124	$24,106	$24,247	$48,353	$8,240,761
125	$24,036	$24,318	$48,353	$8,216,443
126	$23,965	$24,389	$48,353	$8,192,055
127	$23,893	$24,460	$48,353	$8,167,595
128	$23,822	$24,531	$48,353	$8,143,064
129	$23,751	$24,603	$48,353	$8,118,462
130	$23,679	$24,674	$48,353	$8,093,787
131	$23,607	$24,746	$48,353	$8,069,041
132	$23,535	$24,818	$48,353	$8,044,223

第11年供款共

$580,238

第11年利息

$287,134

第11年共還本金

$293,103

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$23,462	$24,891	$48,353	$8,019,332
134	$23,390	$24,963	$48,353	$7,994,368
135	$23,317	$25,036	$48,353	$7,969,332
136	$23,244	$25,109	$48,353	$7,944,223
137	$23,171	$25,182	$48,353	$7,919,040
138	$23,097	$25,256	$48,353	$7,893,784
139	$23,024	$25,330	$48,353	$7,868,455
140	$22,950	$25,403	$48,353	$7,843,051
141	$22,876	$25,478	$48,353	$7,817,574
142	$22,801	$25,552	$48,353	$7,792,022
143	$22,727	$25,626	$48,353	$7,766,396
144	$22,652	$25,701	$48,353	$7,740,694

第12年供款共

$580,238

第12年利息

$276,709

第12年共還本金

$303,528

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$22,577	$25,776	$48,353	$7,714,918
146	$22,502	$25,851	$48,353	$7,689,067
147	$22,426	$25,927	$48,353	$7,663,140
148	$22,351	$26,002	$48,353	$7,637,138
149	$22,275	$26,078	$48,353	$7,611,060
150	$22,199	$26,154	$48,353	$7,584,906
151	$22,123	$26,230	$48,353	$7,558,675
152	$22,046	$26,307	$48,353	$7,532,368
153	$21,969	$26,384	$48,353	$7,505,984
154	$21,892	$26,461	$48,353	$7,479,524
155	$21,815	$26,538	$48,353	$7,452,986
156	$21,738	$26,615	$48,353	$7,426,371

第13年供款共

$580,238

第13年利息

$265,914

第13年共還本金

$314,324

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$21,660	$26,693	$48,353	$7,399,678
158	$21,582	$26,771	$48,353	$7,372,907
159	$21,504	$26,849	$48,353	$7,346,058
160	$21,426	$26,927	$48,353	$7,319,131
161	$21,347	$27,006	$48,353	$7,292,125
162	$21,269	$27,084	$48,353	$7,265,041
163	$21,190	$27,163	$48,353	$7,237,878
164	$21,110	$27,243	$48,353	$7,210,635
165	$21,031	$27,322	$48,353	$7,183,313
166	$20,951	$27,402	$48,353	$7,155,911
167	$20,871	$27,482	$48,353	$7,128,429
168	$20,791	$27,562	$48,353	$7,100,867

第14年供款共

$580,238

第14年利息

$254,734

第14年共還本金

$325,503

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$20,711	$27,642	$48,353	$7,073,225
170	$20,630	$27,723	$48,353	$7,045,502
171	$20,549	$27,804	$48,353	$7,017,698
172	$20,468	$27,885	$48,353	$6,989,814
173	$20,387	$27,966	$48,353	$6,961,847
174	$20,305	$28,048	$48,353	$6,933,800
175	$20,224	$28,130	$48,353	$6,905,670
176	$20,142	$28,212	$48,353	$6,877,459
177	$20,059	$28,294	$48,353	$6,849,165
178	$19,977	$28,376	$48,353	$6,820,788
179	$19,894	$28,459	$48,353	$6,792,329
180	$19,811	$28,542	$48,353	$6,763,787

第15年供款共

$580,238

第15年利息

$243,157

第15年共還本金

$337,080

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$19,728	$28,625	$48,353	$6,735,162
182	$19,644	$28,709	$48,353	$6,706,453
183	$19,560	$28,793	$48,353	$6,677,660
184	$19,477	$28,877	$48,353	$6,648,783
185	$19,392	$28,961	$48,353	$6,619,822
186	$19,308	$29,045	$48,353	$6,590,777
187	$19,223	$29,130	$48,353	$6,561,647
188	$19,138	$29,215	$48,353	$6,532,432
189	$19,053	$29,300	$48,353	$6,503,132
190	$18,967	$29,386	$48,353	$6,473,746
191	$18,882	$29,471	$48,353	$6,444,275
192	$18,796	$29,557	$48,353	$6,414,718

第16年供款共

$580,238

第16年利息

$231,168

第16年共還本金

$349,069

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$18,710	$29,644	$48,353	$6,385,074
194	$18,623	$29,730	$48,353	$6,355,344
195	$18,536	$29,817	$48,353	$6,325,527
196	$18,449	$29,904	$48,353	$6,295,624
197	$18,362	$29,991	$48,353	$6,265,633
198	$18,275	$30,078	$48,353	$6,235,554
199	$18,187	$30,166	$48,353	$6,205,388
200	$18,099	$30,254	$48,353	$6,175,134
201	$18,011	$30,342	$48,353	$6,144,792
202	$17,922	$30,431	$48,353	$6,114,361
203	$17,834	$30,520	$48,353	$6,083,841
204	$17,745	$30,609	$48,353	$6,053,233

第17年供款共

$580,238

第17年利息

$218,753

第17年共還本金

$361,485

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$17,655	$30,698	$48,353	$6,022,535
206	$17,566	$30,787	$48,353	$5,991,748
207	$17,476	$30,877	$48,353	$5,960,870
208	$17,386	$30,967	$48,353	$5,929,903
209	$17,296	$31,058	$48,353	$5,898,846
210	$17,205	$31,148	$48,353	$5,867,697
211	$17,114	$31,239	$48,353	$5,836,458
212	$17,023	$31,330	$48,353	$5,805,128
213	$16,932	$31,422	$48,353	$5,773,707
214	$16,840	$31,513	$48,353	$5,742,194
215	$16,748	$31,605	$48,353	$5,710,589
216	$16,656	$31,697	$48,353	$5,678,891

第18年供款共

$580,238

第18年利息

$205,896

第18年共還本金

$374,342

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$16,563	$31,790	$48,353	$5,647,102
218	$16,471	$31,882	$48,353	$5,615,219
219	$16,378	$31,975	$48,353	$5,583,244
220	$16,284	$32,069	$48,353	$5,551,175
221	$16,191	$32,162	$48,353	$5,519,013
222	$16,097	$32,256	$48,353	$5,486,757
223	$16,003	$32,350	$48,353	$5,454,407
224	$15,909	$32,444	$48,353	$5,421,962
225	$15,814	$32,539	$48,353	$5,389,423
226	$15,719	$32,634	$48,353	$5,356,789
227	$15,624	$32,729	$48,353	$5,324,060
228	$15,529	$32,825	$48,353	$5,291,235

第19年供款共

$580,238

第19年利息

$192,582

第19年共還本金

$387,656

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$15,433	$32,920	$48,353	$5,258,315
230	$15,337	$33,016	$48,353	$5,225,299
231	$15,240	$33,113	$48,353	$5,192,186
232	$15,144	$33,209	$48,353	$5,158,977
233	$15,047	$33,306	$48,353	$5,125,671
234	$14,950	$33,403	$48,353	$5,092,267
235	$14,852	$33,501	$48,353	$5,058,767
236	$14,755	$33,598	$48,353	$5,025,168
237	$14,657	$33,696	$48,353	$4,991,472
238	$14,558	$33,795	$48,353	$4,957,677
239	$14,460	$33,893	$48,353	$4,923,784
240	$14,361	$33,992	$48,353	$4,889,792

第20年供款共

$580,238

第20年利息

$178,794

第20年共還本金

$401,444

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$14,262	$34,091	$48,353	$4,855,701
242	$14,162	$34,191	$48,353	$4,821,510
243	$14,063	$34,290	$48,353	$4,787,220
244	$13,963	$34,390	$48,353	$4,752,829
245	$13,862	$34,491	$48,353	$4,718,339
246	$13,762	$34,591	$48,353	$4,683,747
247	$13,661	$34,692	$48,353	$4,649,055
248	$13,560	$34,793	$48,353	$4,614,262
249	$13,458	$34,895	$48,353	$4,579,367
250	$13,356	$34,997	$48,353	$4,544,370
251	$13,254	$35,099	$48,353	$4,509,271
252	$13,152	$35,201	$48,353	$4,474,070

第21年供款共

$580,238

第21年利息

$164,516

第21年共還本金

$415,722

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$13,049	$35,304	$48,353	$4,438,767
254	$12,946	$35,407	$48,353	$4,403,360
255	$12,843	$35,510	$48,353	$4,367,850
256	$12,740	$35,614	$48,353	$4,332,236
257	$12,636	$35,717	$48,353	$4,296,519
258	$12,532	$35,822	$48,353	$4,260,697
259	$12,427	$35,926	$48,353	$4,224,771
260	$12,322	$36,031	$48,353	$4,188,740
261	$12,217	$36,136	$48,353	$4,152,604
262	$12,112	$36,241	$48,353	$4,116,363
263	$12,006	$36,347	$48,353	$4,080,016
264	$11,900	$36,453	$48,353	$4,043,563

第22年供款共

$580,238

第22年利息

$149,730

第22年共還本金

$430,508

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$11,794	$36,559	$48,353	$4,007,003
266	$11,687	$36,666	$48,353	$3,970,337
267	$11,580	$36,773	$48,353	$3,933,564
268	$11,473	$36,880	$48,353	$3,896,684
269	$11,365	$36,988	$48,353	$3,859,696
270	$11,257	$37,096	$48,353	$3,822,601
271	$11,149	$37,204	$48,353	$3,785,397
272	$11,041	$37,312	$48,353	$3,748,084
273	$10,932	$37,421	$48,353	$3,710,663
274	$10,823	$37,530	$48,353	$3,673,133
275	$10,713	$37,640	$48,353	$3,635,493
276	$10,604	$37,750	$48,353	$3,597,743

第23年供款共

$580,238

第23年利息

$134,418

第23年共還本金

$445,819

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$10,493	$37,860	$48,353	$3,559,884
278	$10,383	$37,970	$48,353	$3,521,913
279	$10,272	$38,081	$48,353	$3,483,833
280	$10,161	$38,192	$48,353	$3,445,641
281	$10,050	$38,303	$48,353	$3,407,337
282	$9,938	$38,415	$48,353	$3,368,922
283	$9,826	$38,527	$48,353	$3,330,395
284	$9,714	$38,639	$48,353	$3,291,756
285	$9,601	$38,752	$48,353	$3,253,003
286	$9,488	$38,865	$48,353	$3,214,138
287	$9,375	$38,979	$48,353	$3,175,160
288	$9,261	$39,092	$48,353	$3,136,067

第24年供款共

$580,238

第24年利息

$118,562

第24年共還本金

$461,676

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,147	$39,206	$48,353	$3,096,861
290	$9,033	$39,321	$48,353	$3,057,540
291	$8,918	$39,435	$48,353	$3,018,105
292	$8,803	$39,550	$48,353	$2,978,555
293	$8,687	$39,666	$48,353	$2,938,889
294	$8,572	$39,781	$48,353	$2,899,108
295	$8,456	$39,897	$48,353	$2,859,210
296	$8,339	$40,014	$48,353	$2,819,197
297	$8,223	$40,130	$48,353	$2,779,066
298	$8,106	$40,248	$48,353	$2,738,819
299	$7,988	$40,365	$48,353	$2,698,454
300	$7,870	$40,483	$48,353	$2,657,971

第25年供款共

$580,238

第25年利息

$102,141

第25年共還本金

$478,096

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$7,752	$40,601	$48,353	$2,617,370
302	$7,634	$40,719	$48,353	$2,576,651
303	$7,515	$40,838	$48,353	$2,535,813
304	$7,396	$40,957	$48,353	$2,494,856
305	$7,277	$41,076	$48,353	$2,453,780
306	$7,157	$41,196	$48,353	$2,412,584
307	$7,037	$41,316	$48,353	$2,371,267
308	$6,916	$41,437	$48,353	$2,329,830
309	$6,795	$41,558	$48,353	$2,288,272
310	$6,674	$41,679	$48,353	$2,246,593
311	$6,553	$41,801	$48,353	$2,204,793
312	$6,431	$41,922	$48,353	$2,162,870

第26年供款共

$580,238

第26年利息

$85,137

第26年共還本金

$495,101

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,308	$42,045	$48,353	$2,120,826
314	$6,186	$42,167	$48,353	$2,078,658
315	$6,063	$42,290	$48,353	$2,036,368
316	$5,939	$42,414	$48,353	$1,993,954
317	$5,816	$42,537	$48,353	$1,951,417
318	$5,692	$42,662	$48,353	$1,908,755
319	$5,567	$42,786	$48,353	$1,865,969
320	$5,442	$42,911	$48,353	$1,823,059
321	$5,317	$43,036	$48,353	$1,780,023
322	$5,192	$43,161	$48,353	$1,736,861
323	$5,066	$43,287	$48,353	$1,693,574
324	$4,940	$43,414	$48,353	$1,650,160

第27年供款共

$580,238

第27年利息

$67,528

第27年共還本金

$512,710

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,813	$43,540	$48,353	$1,606,620
326	$4,686	$43,667	$48,353	$1,562,953
327	$4,559	$43,795	$48,353	$1,519,159
328	$4,431	$43,922	$48,353	$1,475,236
329	$4,303	$44,050	$48,353	$1,431,186
330	$4,174	$44,179	$48,353	$1,387,007
331	$4,045	$44,308	$48,353	$1,342,699
332	$3,916	$44,437	$48,353	$1,298,263
333	$3,787	$44,567	$48,353	$1,253,696
334	$3,657	$44,697	$48,353	$1,208,999
335	$3,526	$44,827	$48,353	$1,164,173
336	$3,396	$44,958	$48,353	$1,119,215

第28年供款共

$580,238

第28年利息

$49,292

第28年共還本金

$530,945

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,264	$45,089	$48,353	$1,074,126
338	$3,133	$45,220	$48,353	$1,028,906
339	$3,001	$45,352	$48,353	$983,554
340	$2,869	$45,484	$48,353	$938,069
341	$2,736	$45,617	$48,353	$892,452
342	$2,603	$45,750	$48,353	$846,702
343	$2,470	$45,884	$48,353	$800,819
344	$2,336	$46,017	$48,353	$754,801
345	$2,202	$46,152	$48,353	$708,649
346	$2,067	$46,286	$48,353	$662,363
347	$1,932	$46,421	$48,353	$615,942
348	$1,796	$46,557	$48,353	$569,385

第29年供款共

$580,238

第29年利息

$30,408

第29年共還本金

$549,830

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,661	$46,692	$48,353	$522,693
350	$1,525	$46,829	$48,353	$475,864
351	$1,388	$46,965	$48,353	$428,899
352	$1,251	$47,102	$48,353	$381,797
353	$1,114	$47,240	$48,353	$334,557
354	$976	$47,377	$48,353	$287,180
355	$838	$47,516	$48,353	$239,665
356	$699	$47,654	$48,353	$192,010
357	$560	$47,793	$48,353	$144,217
358	$421	$47,932	$48,353	$96,285
359	$281	$48,072	$48,353	$48,213
360	$141	$48,213	$48,353	$0

第30年供款共

$580,238

第30年利息

$10,852

第30年共還本金

$569,385

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$14,969,128

Disclaimer

Recommended properties

Mort. Insurance
info