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$15,251,007

Monthly Payment
$49,181

Down Payment

$-2,784,000

Total Loan

$10,784,000

Total int. paid

$6,921,007

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,454,000

Base on DTI ratio

$98,361

Budget of property purchase

HK$-2,454,000

Down Payment

$-2,784,000
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

$98,361

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

KOL VR

Ma On Shan BAYSHORE TWR BLK 06

thumb_up

BAYSHORE TWR BLK 06

582 ft²

@13,230

GFA

783 ft²

@9,834

local_fire_department HIT hotel_class King

Sale$7.7 M

582 ft²

@13,230

GFA

783 ft²

@9,834

Sale$7.7 M

local_fire_department HIT hotel_class King

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@9,119

GFA

1,255 ft²

@6,677

local_fire_department HIT

Sale$8.38 M

919 ft²

@9,119

GFA

1,255 ft²

@6,677

Sale$8.38 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

497 ft²

@14,588

directions_run Sale

Sale$7.25 M

497 ft²

@14,588

Sale$7.25 M

directions_run Sale

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@15,121

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

496 ft²

@15,121

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Tai Po LUNG MEI

thumb_up

LUNG MEI

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY B

519 ft²

@13,642

GFA

696 ft²

@10,172

hotel_class King

Sale$7.08 M

519 ft²

@13,642

GFA

696 ft²

@10,172

Sale$7.08 M

hotel_class King

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,648

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.5 M

512 ft²

@14,648

Sale$7.5 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Ma On Shan CHEUNG KANG VILLAGE

thumb_up

CHEUNG KANG VILLAGE

GFA

1,000 ft²

@8,500

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.5 M

GFA

1,000 ft²

@8,500

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

670 ft²

@12,687

GFA

881 ft²

@9,648

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$8.5 M

670 ft²

@12,687

GFA

881 ft²

@9,648

Sale$8.5 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Shatin THE PAVILIA FARM I

thumb_up

THE PAVILIA FARM I

350 ft²

@21,086

local_fire_department HIT verified 首置必買

Sale$7.38 M

350 ft²

@21,086

Sale$7.38 M

local_fire_department HIT verified 首置必買

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

Ma On Shan WU KAI SHA

thumb_up

WU KAI SHA LANE 3

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Interest Rate	15Year	20Year	25Year	30Year
1.000	$64,542	$49,595	$40,642	$34,686
1.500	$66,941	$52,038	$43,129	$37,218
2.000	$69,396	$54,554	$45,708	$39,860
2.500	$71,907	$57,145	$48,379	$42,610
3.000	$74,472	$59,808	$51,139	$45,466
3.500	$77,093	$62,543	$53,987	$48,425
3.625	$77,757	$63,238	$54,713	$49,181
4.000	$79,768	$65,349	$56,922	$51,484
4.500	$82,497	$68,225	$59,941	$54,641
5.000	$85,279	$71,170	$63,042	$57,891
5.500	$88,114	$74,182	$66,223	$61,230
6.000	$91,002	$77,260	$69,481	$64,656

Monthly Payment$49,181

Term

30Year

Loan amount

$10,784,000

Total int. paid

$6,921,007

Total Loan and Interest

$17,705,007

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$32,577	$16,604	$49,181	$10,767,396
2	$32,527	$16,654	$49,181	$10,750,742
3	$32,476	$16,704	$49,181	$10,734,038
4	$32,426	$16,755	$49,181	$10,717,283
5	$32,375	$16,805	$49,181	$10,700,477
6	$32,324	$16,856	$49,181	$10,683,621
7	$32,273	$16,907	$49,181	$10,666,714
8	$32,222	$16,958	$49,181	$10,649,756
9	$32,171	$17,009	$49,181	$10,632,746
10	$32,120	$17,061	$49,181	$10,615,686
11	$32,068	$17,112	$49,181	$10,598,573
12	$32,017	$17,164	$49,181	$10,581,409

第1年供款共

$590,167

第1年利息

$387,576

第1年共還本金

$202,591

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$31,965	$17,216	$49,181	$10,564,193
14	$31,913	$17,268	$49,181	$10,546,925
15	$31,861	$17,320	$49,181	$10,529,605
16	$31,808	$17,372	$49,181	$10,512,233
17	$31,756	$17,425	$49,181	$10,494,808
18	$31,703	$17,478	$49,181	$10,477,331
19	$31,650	$17,530	$49,181	$10,459,800
20	$31,597	$17,583	$49,181	$10,442,217
21	$31,544	$17,636	$49,181	$10,424,581
22	$31,491	$17,690	$49,181	$10,406,891
23	$31,437	$17,743	$49,181	$10,389,148
24	$31,384	$17,797	$49,181	$10,371,351

第2年供款共

$590,167

第2年利息

$380,109

第2年共還本金

$210,058

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$31,330	$17,850	$49,181	$10,353,501
26	$31,276	$17,904	$49,181	$10,335,596
27	$31,222	$17,958	$49,181	$10,317,638
28	$31,168	$18,013	$49,181	$10,299,625
29	$31,113	$18,067	$49,181	$10,281,558
30	$31,059	$18,122	$49,181	$10,263,436
31	$31,004	$18,176	$49,181	$10,245,260
32	$30,949	$18,231	$49,181	$10,227,029
33	$30,894	$18,286	$49,181	$10,208,742
34	$30,839	$18,342	$49,181	$10,190,400
35	$30,784	$18,397	$49,181	$10,172,003
36	$30,728	$18,453	$49,181	$10,153,551

第3年供款共

$590,167

第3年利息

$372,366

第3年共還本金

$217,800

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$30,672	$18,508	$49,181	$10,135,042
38	$30,616	$18,564	$49,181	$10,116,478
39	$30,560	$18,620	$49,181	$10,097,858
40	$30,504	$18,677	$49,181	$10,079,181
41	$30,448	$18,733	$49,181	$10,060,448
42	$30,391	$18,790	$49,181	$10,041,658
43	$30,334	$18,846	$49,181	$10,022,812
44	$30,277	$18,903	$49,181	$10,003,909
45	$30,220	$18,960	$49,181	$9,984,948
46	$30,163	$19,018	$49,181	$9,965,931
47	$30,105	$19,075	$49,181	$9,946,855
48	$30,048	$19,133	$49,181	$9,927,723

第4年供款共

$590,167

第4年利息

$364,339

第4年共還本金

$225,828

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$29,990	$19,191	$49,181	$9,908,532
50	$29,932	$19,249	$49,181	$9,889,283
51	$29,874	$19,307	$49,181	$9,869,977
52	$29,816	$19,365	$49,181	$9,850,612
53	$29,757	$19,424	$49,181	$9,831,188
54	$29,698	$19,482	$49,181	$9,811,706
55	$29,640	$19,541	$49,181	$9,792,165
56	$29,580	$19,600	$49,181	$9,772,565
57	$29,521	$19,659	$49,181	$9,752,906
58	$29,462	$19,719	$49,181	$9,733,187
59	$29,402	$19,778	$49,181	$9,713,409
60	$29,343	$19,838	$49,181	$9,693,571

第5年供款共

$590,167

第5年利息

$356,015

第5年共還本金

$234,152

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$29,283	$19,898	$49,181	$9,673,673
62	$29,223	$19,958	$49,181	$9,653,715
63	$29,162	$20,018	$49,181	$9,633,697
64	$29,102	$20,079	$49,181	$9,613,618
65	$29,041	$20,139	$49,181	$9,593,478
66	$28,980	$20,200	$49,181	$9,573,278
67	$28,919	$20,261	$49,181	$9,553,017
68	$28,858	$20,323	$49,181	$9,532,694
69	$28,797	$20,384	$49,181	$9,512,310
70	$28,735	$20,445	$49,181	$9,491,865
71	$28,673	$20,507	$49,181	$9,471,358
72	$28,611	$20,569	$49,181	$9,450,788

第6年供款共

$590,167

第6年利息

$347,385

第6年共還本金

$242,782

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$28,549	$20,631	$49,181	$9,430,157
74	$28,487	$20,694	$49,181	$9,409,463
75	$28,424	$20,756	$49,181	$9,388,707
76	$28,362	$20,819	$49,181	$9,367,888
77	$28,299	$20,882	$49,181	$9,347,007
78	$28,236	$20,945	$49,181	$9,326,062
79	$28,172	$21,008	$49,181	$9,305,054
80	$28,109	$21,072	$49,181	$9,283,982
81	$28,045	$21,135	$49,181	$9,262,847
82	$27,982	$21,199	$49,181	$9,241,648
83	$27,917	$21,263	$49,181	$9,220,385
84	$27,853	$21,327	$49,181	$9,199,058

第7年供款共

$590,167

第7年利息

$338,436

第7年共還本金

$251,731

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$27,789	$21,392	$49,181	$9,177,666
86	$27,724	$21,456	$49,181	$9,156,209
87	$27,659	$21,521	$49,181	$9,134,688
88	$27,594	$21,586	$49,181	$9,113,102
89	$27,529	$21,651	$49,181	$9,091,451
90	$27,464	$21,717	$49,181	$9,069,734
91	$27,398	$21,782	$49,181	$9,047,951
92	$27,332	$21,848	$49,181	$9,026,103
93	$27,266	$21,914	$49,181	$9,004,189
94	$27,200	$21,980	$49,181	$8,982,209
95	$27,134	$22,047	$49,181	$8,960,162
96	$27,067	$22,113	$49,181	$8,938,048

第8年供款共

$590,167

第8年利息

$329,158

第8年共還本金

$261,009

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$27,000	$22,180	$49,181	$8,915,868
98	$26,933	$22,247	$49,181	$8,893,621
99	$26,866	$22,314	$49,181	$8,871,306
100	$26,799	$22,382	$49,181	$8,848,925
101	$26,731	$22,449	$49,181	$8,826,475
102	$26,663	$22,517	$49,181	$8,803,958
103	$26,595	$22,585	$49,181	$8,781,373
104	$26,527	$22,654	$49,181	$8,758,719
105	$26,459	$22,722	$49,181	$8,735,997
106	$26,390	$22,791	$49,181	$8,713,207
107	$26,321	$22,859	$49,181	$8,690,347
108	$26,252	$22,928	$49,181	$8,667,419

第9年供款共

$590,167

第9年利息

$319,537

第9年共還本金

$270,630

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$26,183	$22,998	$49,181	$8,644,421
110	$26,113	$23,067	$49,181	$8,621,354
111	$26,044	$23,137	$49,181	$8,598,217
112	$25,974	$23,207	$49,181	$8,575,010
113	$25,904	$23,277	$49,181	$8,551,733
114	$25,833	$23,347	$49,181	$8,528,386
115	$25,763	$23,418	$49,181	$8,504,968
116	$25,692	$23,488	$49,181	$8,481,480
117	$25,621	$23,559	$49,181	$8,457,920
118	$25,550	$23,631	$49,181	$8,434,290
119	$25,479	$23,702	$49,181	$8,410,588
120	$25,407	$23,774	$49,181	$8,386,814

第10年供款共

$590,167

第10年利息

$309,562

第10年共還本金

$280,605

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$25,335	$23,845	$49,181	$8,362,969
122	$25,263	$23,917	$49,181	$8,339,051
123	$25,191	$23,990	$49,181	$8,315,062
124	$25,118	$24,062	$49,181	$8,290,999
125	$25,046	$24,135	$49,181	$8,266,865
126	$24,973	$24,208	$49,181	$8,242,657
127	$24,900	$24,281	$49,181	$8,218,376
128	$24,826	$24,354	$49,181	$8,194,022
129	$24,753	$24,428	$49,181	$8,169,594
130	$24,679	$24,502	$49,181	$8,145,092
131	$24,605	$24,576	$49,181	$8,120,517
132	$24,531	$24,650	$49,181	$8,095,867

第11年供款共

$590,167

第11年利息

$299,220

第11年共還本金

$290,947

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$24,456	$24,724	$49,181	$8,071,143
134	$24,382	$24,799	$49,181	$8,046,344
135	$24,307	$24,874	$49,181	$8,021,470
136	$24,232	$24,949	$49,181	$7,996,521
137	$24,156	$25,024	$49,181	$7,971,496
138	$24,081	$25,100	$49,181	$7,946,396
139	$24,005	$25,176	$49,181	$7,921,220
140	$23,929	$25,252	$49,181	$7,895,968
141	$23,852	$25,328	$49,181	$7,870,640
142	$23,776	$25,405	$49,181	$7,845,236
143	$23,699	$25,481	$49,181	$7,819,754
144	$23,622	$25,558	$49,181	$7,794,196

第12年供款共

$590,167

第12年利息

$288,496

第12年共還本金

$301,671

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$23,545	$25,636	$49,181	$7,768,560
146	$23,468	$25,713	$49,181	$7,742,847
147	$23,390	$25,791	$49,181	$7,717,056
148	$23,312	$25,869	$49,181	$7,691,188
149	$23,234	$25,947	$49,181	$7,665,241
150	$23,155	$26,025	$49,181	$7,639,216
151	$23,077	$26,104	$49,181	$7,613,112
152	$22,998	$26,183	$49,181	$7,586,929
153	$22,919	$26,262	$49,181	$7,560,668
154	$22,840	$26,341	$49,181	$7,534,327
155	$22,760	$26,421	$49,181	$7,507,906
156	$22,680	$26,500	$49,181	$7,481,406

第13年供款共

$590,167

第13年利息

$277,377

第13年共還本金

$312,790

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$22,600	$26,580	$49,181	$7,454,825
158	$22,520	$26,661	$49,181	$7,428,164
159	$22,439	$26,741	$49,181	$7,401,423
160	$22,358	$26,822	$49,181	$7,374,601
161	$22,277	$26,903	$49,181	$7,347,698
162	$22,196	$26,984	$49,181	$7,320,713
163	$22,115	$27,066	$49,181	$7,293,647
164	$22,033	$27,148	$49,181	$7,266,500
165	$21,951	$27,230	$49,181	$7,239,270
166	$21,869	$27,312	$49,181	$7,211,958
167	$21,786	$27,394	$49,181	$7,184,564
168	$21,703	$27,477	$49,181	$7,157,086

第14年供款共

$590,167

第14年利息

$265,848

第14年共還本金

$324,319

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$21,620	$27,560	$49,181	$7,129,526
170	$21,537	$27,643	$49,181	$7,101,883
171	$21,454	$27,727	$49,181	$7,074,156
172	$21,370	$27,811	$49,181	$7,046,345
173	$21,286	$27,895	$49,181	$7,018,450
174	$21,202	$27,979	$49,181	$6,990,471
175	$21,117	$28,064	$49,181	$6,962,408
176	$21,032	$28,148	$49,181	$6,934,260
177	$20,947	$28,233	$49,181	$6,906,026
178	$20,862	$28,319	$49,181	$6,877,708
179	$20,776	$28,404	$49,181	$6,849,303
180	$20,691	$28,490	$49,181	$6,820,813

第15年供款共

$590,167

第15年利息

$253,894

第15年共還本金

$336,273

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$20,605	$28,576	$49,181	$6,792,237
182	$20,518	$28,662	$49,181	$6,763,575
183	$20,432	$28,749	$49,181	$6,734,826
184	$20,345	$28,836	$49,181	$6,705,990
185	$20,258	$28,923	$49,181	$6,677,067
186	$20,170	$29,010	$49,181	$6,648,057
187	$20,083	$29,098	$49,181	$6,618,959
188	$19,995	$29,186	$49,181	$6,589,774
189	$19,907	$29,274	$49,181	$6,560,500
190	$19,818	$29,362	$49,181	$6,531,137
191	$19,729	$29,451	$49,181	$6,501,686
192	$19,641	$29,540	$49,181	$6,472,146

第16年供款共

$590,167

第16年利息

$241,499

第16年共還本金

$348,667

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$19,551	$29,629	$49,181	$6,442,517
194	$19,462	$29,719	$49,181	$6,412,798
195	$19,372	$29,809	$49,181	$6,382,989
196	$19,282	$29,899	$49,181	$6,353,091
197	$19,192	$29,989	$49,181	$6,323,102
198	$19,101	$30,080	$49,181	$6,293,022
199	$19,010	$30,170	$49,181	$6,262,852
200	$18,919	$30,262	$49,181	$6,232,590
201	$18,828	$30,353	$49,181	$6,202,237
202	$18,736	$30,445	$49,181	$6,171,793
203	$18,644	$30,537	$49,181	$6,141,256
204	$18,552	$30,629	$49,181	$6,110,627

第17年供款共

$590,167

第17年利息

$228,648

第17年共還本金

$361,519

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$18,459	$30,721	$49,181	$6,079,906
206	$18,366	$30,814	$49,181	$6,049,092
207	$18,273	$30,907	$49,181	$6,018,184
208	$18,180	$31,001	$49,181	$5,987,184
209	$18,086	$31,094	$49,181	$5,956,089
210	$17,992	$31,188	$49,181	$5,924,901
211	$17,898	$31,282	$49,181	$5,893,619
212	$17,804	$31,377	$49,181	$5,862,242
213	$17,709	$31,472	$49,181	$5,830,770
214	$17,614	$31,567	$49,181	$5,799,203
215	$17,518	$31,662	$49,181	$5,767,541
216	$17,423	$31,758	$49,181	$5,735,783

第18年供款共

$590,167

第18年利息

$215,323

第18年共還本金

$374,844

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$17,327	$31,854	$49,181	$5,703,930
218	$17,231	$31,950	$49,181	$5,671,980
219	$17,134	$32,046	$49,181	$5,639,933
220	$17,037	$32,143	$49,181	$5,607,790
221	$16,940	$32,240	$49,181	$5,575,550
222	$16,843	$32,338	$49,181	$5,543,212
223	$16,745	$32,435	$49,181	$5,510,776
224	$16,647	$32,533	$49,181	$5,478,243
225	$16,549	$32,632	$49,181	$5,445,611
226	$16,450	$32,730	$49,181	$5,412,881
227	$16,351	$32,829	$49,181	$5,380,052
228	$16,252	$32,928	$49,181	$5,347,123

第19年供款共

$590,167

第19年利息

$201,507

第19年共還本金

$388,660

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,153	$33,028	$49,181	$5,314,096
230	$16,053	$33,128	$49,181	$5,280,968
231	$15,953	$33,228	$49,181	$5,247,740
232	$15,853	$33,328	$49,181	$5,214,412
233	$15,752	$33,429	$49,181	$5,180,984
234	$15,651	$33,530	$49,181	$5,147,454
235	$15,550	$33,631	$49,181	$5,113,823
236	$15,448	$33,733	$49,181	$5,080,090
237	$15,346	$33,834	$49,181	$5,046,256
238	$15,244	$33,937	$49,181	$5,012,319
239	$15,141	$34,039	$49,181	$4,978,280
240	$15,039	$34,142	$49,181	$4,944,138

第20年供款共

$590,167

第20年利息

$187,182

第20年共還本金

$402,985

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$14,935	$34,245	$49,181	$4,909,893
242	$14,832	$34,349	$49,181	$4,875,544
243	$14,728	$34,452	$49,181	$4,841,092
244	$14,624	$34,556	$49,181	$4,806,536
245	$14,520	$34,661	$49,181	$4,771,875
246	$14,415	$34,766	$49,181	$4,737,109
247	$14,310	$34,871	$49,181	$4,702,239
248	$14,205	$34,976	$49,181	$4,667,263
249	$14,099	$35,082	$49,181	$4,632,181
250	$13,993	$35,188	$49,181	$4,596,994
251	$13,887	$35,294	$49,181	$4,561,700
252	$13,780	$35,400	$49,181	$4,526,299

第21年供款共

$590,167

第21年利息

$172,328

第21年共還本金

$417,839

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$13,673	$35,507	$49,181	$4,490,792
254	$13,566	$35,615	$49,181	$4,455,177
255	$13,458	$35,722	$49,181	$4,419,455
256	$13,350	$35,830	$49,181	$4,383,625
257	$13,242	$35,938	$49,181	$4,347,687
258	$13,134	$36,047	$49,181	$4,311,640
259	$13,025	$36,156	$49,181	$4,275,484
260	$12,916	$36,265	$49,181	$4,239,219
261	$12,806	$36,375	$49,181	$4,202,844
262	$12,696	$36,484	$49,181	$4,166,360
263	$12,586	$36,595	$49,181	$4,129,765
264	$12,475	$36,705	$49,181	$4,093,060

第22年供款共

$590,167

第22年利息

$156,927

第22年共還本金

$433,240

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,364	$36,816	$49,181	$4,056,244
266	$12,253	$36,927	$49,181	$4,019,316
267	$12,142	$37,039	$49,181	$3,982,277
268	$12,030	$37,151	$49,181	$3,945,127
269	$11,918	$37,263	$49,181	$3,907,864
270	$11,805	$37,376	$49,181	$3,870,488
271	$11,692	$37,488	$49,181	$3,833,000
272	$11,579	$37,602	$49,181	$3,795,398
273	$11,465	$37,715	$49,181	$3,757,683
274	$11,351	$37,829	$49,181	$3,719,853
275	$11,237	$37,944	$49,181	$3,681,910
276	$11,122	$38,058	$49,181	$3,643,852

第23年供款共

$590,167

第23年利息

$140,959

第23年共還本金

$449,208

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,007	$38,173	$49,181	$3,605,679
278	$10,892	$38,288	$49,181	$3,567,390
279	$10,776	$38,404	$49,181	$3,528,986
280	$10,660	$38,520	$49,181	$3,490,466
281	$10,544	$38,636	$49,181	$3,451,830
282	$10,427	$38,753	$49,181	$3,413,076
283	$10,310	$38,870	$49,181	$3,374,206
284	$10,193	$38,988	$49,181	$3,335,219
285	$10,075	$39,105	$49,181	$3,296,113
286	$9,957	$39,224	$49,181	$3,256,890
287	$9,839	$39,342	$49,181	$3,217,547
288	$9,720	$39,461	$49,181	$3,178,087

第24年供款共

$590,167

第24年利息

$124,402

第24年共還本金

$465,765

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,600	$39,580	$49,181	$3,138,506
290	$9,481	$39,700	$49,181	$3,098,807
291	$9,361	$39,820	$49,181	$3,058,987
292	$9,241	$39,940	$49,181	$3,019,047
293	$9,120	$40,061	$49,181	$2,978,987
294	$8,999	$40,182	$49,181	$2,938,805
295	$8,878	$40,303	$49,181	$2,898,502
296	$8,756	$40,425	$49,181	$2,858,078
297	$8,634	$40,547	$49,181	$2,817,531
298	$8,511	$40,669	$49,181	$2,776,862
299	$8,388	$40,792	$49,181	$2,736,069
300	$8,265	$40,915	$49,181	$2,695,154

第25年供款共

$590,167

第25年利息

$107,234

第25年共還本金

$482,933

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,142	$41,039	$49,181	$2,654,115
302	$8,018	$41,163	$49,181	$2,612,952
303	$7,893	$41,287	$49,181	$2,571,665
304	$7,769	$41,412	$49,181	$2,530,253
305	$7,643	$41,537	$49,181	$2,488,716
306	$7,518	$41,663	$49,181	$2,447,053
307	$7,392	$41,788	$49,181	$2,405,265
308	$7,266	$41,915	$49,181	$2,363,350
309	$7,139	$42,041	$49,181	$2,321,309
310	$7,012	$42,168	$49,181	$2,279,141
311	$6,885	$42,296	$49,181	$2,236,845
312	$6,757	$42,423	$49,181	$2,194,421

第26年供款共

$590,167

第26年利息

$89,434

第26年共還本金

$500,733

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,629	$42,552	$49,181	$2,151,870
314	$6,500	$42,680	$49,181	$2,109,190
315	$6,372	$42,809	$49,181	$2,066,381
316	$6,242	$42,938	$49,181	$2,023,442
317	$6,112	$43,068	$49,181	$1,980,374
318	$5,982	$43,198	$49,181	$1,937,176
319	$5,852	$43,329	$49,181	$1,893,847
320	$5,721	$43,460	$49,181	$1,850,388
321	$5,590	$43,591	$49,181	$1,806,797
322	$5,458	$43,723	$49,181	$1,763,074
323	$5,326	$43,855	$49,181	$1,719,220
324	$5,193	$43,987	$49,181	$1,675,233

第27年供款共

$590,167

第27年利息

$70,978

第27年共還本金

$519,189

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,061	$44,120	$49,181	$1,631,113
326	$4,927	$44,253	$49,181	$1,586,859
327	$4,794	$44,387	$49,181	$1,542,472
328	$4,660	$44,521	$49,181	$1,497,951
329	$4,525	$44,656	$49,181	$1,453,296
330	$4,390	$44,790	$49,181	$1,408,505
331	$4,255	$44,926	$49,181	$1,363,580
332	$4,119	$45,061	$49,181	$1,318,518
333	$3,983	$45,198	$49,181	$1,273,321
334	$3,846	$45,334	$49,181	$1,227,987
335	$3,710	$45,471	$49,181	$1,182,516
336	$3,572	$45,608	$49,181	$1,136,907

第28年供款共

$590,167

第28年利息

$51,842

第28年共還本金

$538,325

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,434	$45,746	$49,181	$1,091,161
338	$3,296	$45,884	$49,181	$1,045,277
339	$3,158	$46,023	$49,181	$999,254
340	$3,019	$46,162	$49,181	$953,092
341	$2,879	$46,301	$49,181	$906,790
342	$2,739	$46,441	$49,181	$860,349
343	$2,599	$46,582	$49,181	$813,767
344	$2,458	$46,722	$49,181	$767,045
345	$2,317	$46,863	$49,181	$720,182
346	$2,176	$47,005	$49,181	$673,177
347	$2,034	$47,147	$49,181	$626,030
348	$1,891	$47,289	$49,181	$578,740

第29年供款共

$590,167

第29年利息

$32,000

第29年共還本金

$558,167

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,748	$47,432	$49,181	$531,308
350	$1,605	$47,576	$49,181	$483,732
351	$1,461	$47,719	$49,181	$436,013
352	$1,317	$47,863	$49,181	$388,150
353	$1,173	$48,008	$49,181	$340,142
354	$1,028	$48,153	$49,181	$291,989
355	$882	$48,299	$49,181	$243,690
356	$736	$48,444	$49,181	$195,246
357	$590	$48,591	$49,181	$146,655
358	$443	$48,738	$49,181	$97,917
359	$296	$48,885	$49,181	$49,032
360	$148	$49,032	$49,181	$0

第30年供款共

$590,167

第30年利息

$11,427

第30年共還本金

$578,740

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$15,251,007

Disclaimer

Recommended properties

Mort. Insurance
info