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$15,077,643

Monthly Payment
$49,144

Down Payment

$-2,944,000

Total Loan

$10,944,000

Total int. paid

$6,747,643

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,614,000

Base on DTI ratio

$98,287

Budget of property purchase

HK$-2,614,000

Down Payment

$-2,944,000
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

$98,287

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

Shatin CITY ONE SHATIN SITE 02

thumb_up

CITY ONE SHATIN

504 ft²

@15,238

GFA

622 ft²

@12,347

hotel_class King vpn_key Key

Sale$7.68 M

504 ft²

@15,238

GFA

622 ft²

@12,347

Sale$7.68 M

hotel_class King vpn_key Key

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

519 ft²

@14,066

GFA

698 ft²

@10,458

local_fire_department HIT verified 首置必買

Sale$7.3 M

519 ft²

@14,066

GFA

698 ft²

@10,458

Sale$7.3 M

local_fire_department HIT verified 首置必買

Fanling MOUNT ONE

thumb_up

MOUNT ONE

597 ft²

@12,563

hotel_class King

Sale$7.5 M

597 ft²

@12,563

Sale$7.5 M

hotel_class King

Tai Po ST MARTIN PH 01

thumb_up

ST MARTIN PH 01

629 ft²

@13,514

local_fire_department HIT vpn_key Key

Sale$8.5 M

629 ft²

@13,514

Sale$8.5 M

local_fire_department HIT vpn_key Key

Sai Kung MOUNT PAVILIA TWR 23

thumb_up

sea view

457 ft²

@19,256

verified 首置必買

Sale$8.8 M

457 ft²

@19,256

Sale$8.8 M

verified 首置必買

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

517 ft²

@15,087

directions_run Sale

Sale$7.8 M

517 ft²

@15,087

Sale$7.8 M

directions_run Sale

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

497 ft²

@15,091

local_fire_department HIT verified 首置必買

Sale$7.5 M

497 ft²

@15,091

Sale$7.5 M

local_fire_department HIT verified 首置必買

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@14,361

real_estate_agent Rare

Sale$8.2 M

571 ft²

@14,361

Sale$8.2 M

real_estate_agent Rare

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

393 ft²

@18,321

GFA

526 ft²

@13,688

real_estate_agent Rare pets Pet Friendly

Sale$7.2 M

393 ft²

@18,321

GFA

526 ft²

@13,688

Sale$7.2 M

real_estate_agent Rare pets Pet Friendly

Ma On Shan VILLA ATHENA BLK 10

thumb_up

VILLA ATHENA BLK 10

775 ft²

@11,613

GFA

943 ft²

@9,544

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$9 M

775 ft²

@11,613

GFA

943 ft²

@9,544

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

512 ft²

@14,258

GFA

683 ft²

@10,688

local_fire_department HIT

Sale$7.3 M

512 ft²

@14,258

GFA

683 ft²

@10,688

Sale$7.3 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,460

GFA

906 ft²

@9,272

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Sale$8.4 M

733 ft²

@11,460

GFA

906 ft²

@9,272

Sale$8.4 M

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$65,499	$50,331	$41,245	$35,200
1.500	$67,934	$52,810	$43,769	$37,770
2.000	$70,426	$55,364	$46,387	$40,451
2.500	$72,973	$57,993	$49,097	$43,242
3.000	$75,577	$60,695	$51,898	$46,140
3.500	$78,237	$63,471	$54,788	$49,143
4.000	$80,951	$66,318	$57,766	$52,248
4.500	$83,721	$69,237	$60,830	$55,452
5.000	$86,544	$72,226	$63,978	$58,750
5.500	$89,422	$75,282	$67,206	$62,139
6.000	$92,352	$78,406	$70,512	$65,615

Monthly Payment$49,144

Term

30Year

Loan amount

$10,944,000

Total int. paid

$6,747,643

Total Loan and Interest

$17,691,643

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$31,920	$17,223	$49,143	$10,926,777
2	$31,870	$17,274	$49,143	$10,909,503
3	$31,819	$17,324	$49,143	$10,892,179
4	$31,769	$17,375	$49,143	$10,874,804
5	$31,718	$17,425	$49,143	$10,857,379
6	$31,667	$17,476	$49,143	$10,839,903
7	$31,616	$17,527	$49,143	$10,822,376
8	$31,565	$17,578	$49,143	$10,804,798
9	$31,514	$17,629	$49,143	$10,787,168
10	$31,463	$17,681	$49,143	$10,769,487
11	$31,411	$17,732	$49,143	$10,751,755
12	$31,359	$17,784	$49,143	$10,733,971

第1年供款共

$589,721

第1年利息

$379,692

第1年共還本金

$210,029

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$31,307	$17,836	$49,143	$10,716,135
14	$31,255	$17,888	$49,143	$10,698,247
15	$31,203	$17,940	$49,143	$10,680,306
16	$31,151	$17,993	$49,143	$10,662,314
17	$31,098	$18,045	$49,143	$10,644,269
18	$31,046	$18,098	$49,143	$10,626,171
19	$30,993	$18,150	$49,143	$10,608,021
20	$30,940	$18,203	$49,143	$10,589,817
21	$30,887	$18,256	$49,143	$10,571,561
22	$30,834	$18,310	$49,143	$10,553,251
23	$30,780	$18,363	$49,143	$10,534,888
24	$30,727	$18,417	$49,143	$10,516,471

第2年供款共

$589,721

第2年利息

$372,222

第2年共還本金

$217,499

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$30,673	$18,470	$49,143	$10,498,001
26	$30,619	$18,524	$49,143	$10,479,476
27	$30,565	$18,578	$49,143	$10,460,898
28	$30,511	$18,632	$49,143	$10,442,266
29	$30,457	$18,687	$49,143	$10,423,579
30	$30,402	$18,741	$49,143	$10,404,837
31	$30,347	$18,796	$49,143	$10,386,041
32	$30,293	$18,851	$49,143	$10,367,191
33	$30,238	$18,906	$49,143	$10,348,285
34	$30,182	$18,961	$49,143	$10,329,324
35	$30,127	$19,016	$49,143	$10,310,308
36	$30,072	$19,072	$49,143	$10,291,236

第3年供款共

$589,721

第3年利息

$364,486

第3年共還本金

$225,235

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$30,016	$19,127	$49,143	$10,272,109
38	$29,960	$19,183	$49,143	$10,252,925
39	$29,904	$19,239	$49,143	$10,233,686
40	$29,848	$19,295	$49,143	$10,214,391
41	$29,792	$19,351	$49,143	$10,195,040
42	$29,736	$19,408	$49,143	$10,175,632
43	$29,679	$19,465	$49,143	$10,156,167
44	$29,622	$19,521	$49,143	$10,136,646
45	$29,565	$19,578	$49,143	$10,117,068
46	$29,508	$19,635	$49,143	$10,097,432
47	$29,451	$19,693	$49,143	$10,077,740
48	$29,393	$19,750	$49,143	$10,057,990

第4年供款共

$589,721

第4年利息

$356,475

第4年共還本金

$233,246

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$29,336	$19,808	$49,143	$10,038,182
50	$29,278	$19,865	$49,143	$10,018,317
51	$29,220	$19,923	$49,143	$9,998,393
52	$29,162	$19,981	$49,143	$9,978,412
53	$29,104	$20,040	$49,143	$9,958,372
54	$29,045	$20,098	$49,143	$9,938,274
55	$28,987	$20,157	$49,143	$9,918,117
56	$28,928	$20,216	$49,143	$9,897,901
57	$28,869	$20,275	$49,143	$9,877,627
58	$28,810	$20,334	$49,143	$9,857,293
59	$28,750	$20,393	$49,143	$9,836,900
60	$28,691	$20,452	$49,143	$9,816,448

第5年供款共

$589,721

第5年利息

$348,179

第5年共還本金

$241,542

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$28,631	$20,512	$49,143	$9,795,935
62	$28,571	$20,572	$49,143	$9,775,364
63	$28,511	$20,632	$49,143	$9,754,732
64	$28,451	$20,692	$49,143	$9,734,039
65	$28,391	$20,753	$49,143	$9,713,287
66	$28,330	$20,813	$49,143	$9,692,474
67	$28,270	$20,874	$49,143	$9,671,600
68	$28,209	$20,935	$49,143	$9,650,666
69	$28,148	$20,996	$49,143	$9,629,670
70	$28,087	$21,057	$49,143	$9,608,613
71	$28,025	$21,118	$49,143	$9,587,495
72	$27,964	$21,180	$49,143	$9,566,315

第6年供款共

$589,721

第6年利息

$339,588

第6年共還本金

$250,133

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$27,902	$21,242	$49,143	$9,545,073
74	$27,840	$21,304	$49,143	$9,523,769
75	$27,778	$21,366	$49,143	$9,502,404
76	$27,715	$21,428	$49,143	$9,480,975
77	$27,653	$21,491	$49,143	$9,459,485
78	$27,590	$21,553	$49,143	$9,437,932
79	$27,527	$21,616	$49,143	$9,416,315
80	$27,464	$21,679	$49,143	$9,394,636
81	$27,401	$21,742	$49,143	$9,372,894
82	$27,338	$21,806	$49,143	$9,351,088
83	$27,274	$21,869	$49,143	$9,329,218
84	$27,210	$21,933	$49,143	$9,307,285

第7年供款共

$589,721

第7年利息

$330,692

第7年共還本金

$259,029

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$27,146	$21,997	$49,143	$9,285,288
86	$27,082	$22,061	$49,143	$9,263,227
87	$27,018	$22,126	$49,143	$9,241,101
88	$26,953	$22,190	$49,143	$9,218,911
89	$26,888	$22,255	$49,143	$9,196,656
90	$26,824	$22,320	$49,143	$9,174,336
91	$26,758	$22,385	$49,143	$9,151,951
92	$26,693	$22,450	$49,143	$9,129,501
93	$26,628	$22,516	$49,143	$9,106,985
94	$26,562	$22,581	$49,143	$9,084,404
95	$26,496	$22,647	$49,143	$9,061,756
96	$26,430	$22,713	$49,143	$9,039,043

第8年供款共

$589,721

第8年利息

$321,479

第8年共還本金

$268,242

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$26,364	$22,780	$49,143	$9,016,263
98	$26,297	$22,846	$49,143	$8,993,417
99	$26,231	$22,913	$49,143	$8,970,505
100	$26,164	$22,979	$49,143	$8,947,525
101	$26,097	$23,047	$49,143	$8,924,479
102	$26,030	$23,114	$49,143	$8,901,365
103	$25,962	$23,181	$49,143	$8,878,184
104	$25,895	$23,249	$49,143	$8,854,935
105	$25,827	$23,317	$49,143	$8,831,619
106	$25,759	$23,385	$49,143	$8,808,234
107	$25,691	$23,453	$49,143	$8,784,781
108	$25,622	$23,521	$49,143	$8,761,260

第9年供款共

$589,721

第9年利息

$311,939

第9年共還本金

$277,783

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$25,554	$23,590	$49,143	$8,737,670
110	$25,485	$23,659	$49,143	$8,714,012
111	$25,416	$23,728	$49,143	$8,690,284
112	$25,347	$23,797	$49,143	$8,666,487
113	$25,277	$23,866	$49,143	$8,642,621
114	$25,208	$23,936	$49,143	$8,618,685
115	$25,138	$24,006	$49,143	$8,594,680
116	$25,068	$24,076	$49,143	$8,570,604
117	$24,998	$24,146	$49,143	$8,546,458
118	$24,927	$24,216	$49,143	$8,522,242
119	$24,857	$24,287	$49,143	$8,497,955
120	$24,786	$24,358	$49,143	$8,473,597

第10年供款共

$589,721

第10年利息

$302,059

第10年共還本金

$287,663

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$24,715	$24,429	$49,143	$8,449,168
122	$24,643	$24,500	$49,143	$8,424,668
123	$24,572	$24,572	$49,143	$8,400,097
124	$24,500	$24,643	$49,143	$8,375,454
125	$24,428	$24,715	$49,143	$8,350,739
126	$24,356	$24,787	$49,143	$8,325,952
127	$24,284	$24,859	$49,143	$8,301,092
128	$24,212	$24,932	$49,143	$8,276,160
129	$24,139	$25,005	$49,143	$8,251,156
130	$24,066	$25,078	$49,143	$8,226,078
131	$23,993	$25,151	$49,143	$8,200,927
132	$23,919	$25,224	$49,143	$8,175,703

第11年供款共

$589,721

第11年利息

$291,827

第11年共還本金

$297,894

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$23,846	$25,298	$49,143	$8,150,406
134	$23,772	$25,371	$49,143	$8,125,034
135	$23,698	$25,445	$49,143	$8,099,589
136	$23,624	$25,520	$49,143	$8,074,069
137	$23,549	$25,594	$49,143	$8,048,475
138	$23,475	$25,669	$49,143	$8,022,806
139	$23,400	$25,744	$49,143	$7,997,063
140	$23,325	$25,819	$49,143	$7,971,244
141	$23,249	$25,894	$49,143	$7,945,350
142	$23,174	$25,970	$49,143	$7,919,380
143	$23,098	$26,045	$49,143	$7,893,335
144	$23,022	$26,121	$49,143	$7,867,214

第12年供款共

$589,721

第12年利息

$281,232

第12年共還本金

$308,489

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$22,946	$26,197	$49,143	$7,841,017
146	$22,870	$26,274	$49,143	$7,814,743
147	$22,793	$26,350	$49,143	$7,788,392
148	$22,716	$26,427	$49,143	$7,761,965
149	$22,639	$26,504	$49,143	$7,735,461
150	$22,562	$26,582	$49,143	$7,708,879
151	$22,484	$26,659	$49,143	$7,682,220
152	$22,406	$26,737	$49,143	$7,655,483
153	$22,328	$26,815	$49,143	$7,628,668
154	$22,250	$26,893	$49,143	$7,601,775
155	$22,172	$26,972	$49,143	$7,574,803
156	$22,093	$27,050	$49,143	$7,547,753

第13年供款共

$589,721

第13年利息

$270,260

第13年共還本金

$319,461

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$22,014	$27,129	$49,143	$7,520,623
158	$21,935	$27,208	$49,143	$7,493,415
159	$21,856	$27,288	$49,143	$7,466,128
160	$21,776	$27,367	$49,143	$7,438,760
161	$21,696	$27,447	$49,143	$7,411,313
162	$21,616	$27,527	$49,143	$7,383,786
163	$21,536	$27,607	$49,143	$7,356,179
164	$21,456	$27,688	$49,143	$7,328,491
165	$21,375	$27,769	$49,143	$7,300,722
166	$21,294	$27,850	$49,143	$7,272,872
167	$21,213	$27,931	$49,143	$7,244,941
168	$21,131	$28,012	$49,143	$7,216,929

第14年供款共

$589,721

第14年利息

$258,898

第14年共還本金

$330,824

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$21,049	$28,094	$49,143	$7,188,835
170	$20,967	$28,176	$49,143	$7,160,659
171	$20,885	$28,258	$49,143	$7,132,401
172	$20,803	$28,341	$49,143	$7,104,060
173	$20,720	$28,423	$49,143	$7,075,637
174	$20,637	$28,506	$49,143	$7,047,131
175	$20,554	$28,589	$49,143	$7,018,541
176	$20,471	$28,673	$49,143	$6,989,869
177	$20,387	$28,756	$49,143	$6,961,112
178	$20,303	$28,840	$49,143	$6,932,272
179	$20,219	$28,924	$49,143	$6,903,348
180	$20,135	$29,009	$49,143	$6,874,339

第15年供款共

$589,721

第15年利息

$247,131

第15年共還本金

$342,590

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$20,050	$29,093	$49,143	$6,845,246
182	$19,965	$29,178	$49,143	$6,816,068
183	$19,880	$29,263	$49,143	$6,786,804
184	$19,795	$29,349	$49,143	$6,757,456
185	$19,709	$29,434	$49,143	$6,728,022
186	$19,623	$29,520	$49,143	$6,698,502
187	$19,537	$29,606	$49,143	$6,668,895
188	$19,451	$29,693	$49,143	$6,639,203
189	$19,364	$29,779	$49,143	$6,609,424
190	$19,277	$29,866	$49,143	$6,579,558
191	$19,190	$29,953	$49,143	$6,549,605
192	$19,103	$30,040	$49,143	$6,519,564

第16年供款共

$589,721

第16年利息

$234,947

第16年共還本金

$354,775

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$19,015	$30,128	$49,143	$6,489,436
194	$18,928	$30,216	$49,143	$6,459,220
195	$18,839	$30,304	$49,143	$6,428,916
196	$18,751	$30,392	$49,143	$6,398,524
197	$18,662	$30,481	$49,143	$6,368,043
198	$18,573	$30,570	$49,143	$6,337,473
199	$18,484	$30,659	$49,143	$6,306,814
200	$18,395	$30,749	$49,143	$6,276,065
201	$18,305	$30,838	$49,143	$6,245,227
202	$18,215	$30,928	$49,143	$6,214,299
203	$18,125	$31,018	$49,143	$6,183,280
204	$18,035	$31,109	$49,143	$6,152,171

第17年供款共

$589,721

第17年利息

$222,328

第17年共還本金

$367,393

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$17,944	$31,200	$49,143	$6,120,972
206	$17,853	$31,291	$49,143	$6,089,681
207	$17,762	$31,382	$49,143	$6,058,299
208	$17,670	$31,473	$49,143	$6,026,826
209	$17,578	$31,565	$49,143	$5,995,261
210	$17,486	$31,657	$49,143	$5,963,603
211	$17,394	$31,750	$49,143	$5,931,854
212	$17,301	$31,842	$49,143	$5,900,011
213	$17,208	$31,935	$49,143	$5,868,076
214	$17,115	$32,028	$49,143	$5,836,048
215	$17,022	$32,122	$49,143	$5,803,927
216	$16,928	$32,215	$49,143	$5,771,711

第18年供款共

$589,721

第18年利息

$209,261

第18年共還本金

$380,460

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$16,834	$32,309	$49,143	$5,739,402
218	$16,740	$32,404	$49,143	$5,706,998
219	$16,645	$32,498	$49,143	$5,674,500
220	$16,551	$32,593	$49,143	$5,641,908
221	$16,456	$32,688	$49,143	$5,609,220
222	$16,360	$32,783	$49,143	$5,576,436
223	$16,265	$32,879	$49,143	$5,543,558
224	$16,169	$32,975	$49,143	$5,510,583
225	$16,073	$33,071	$49,143	$5,477,512
226	$15,976	$33,167	$49,143	$5,444,345
227	$15,879	$33,264	$49,143	$5,411,080
228	$15,782	$33,361	$49,143	$5,377,719

第19年供款共

$589,721

第19年利息

$195,729

第19年共還本金

$393,992

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$15,685	$33,458	$49,143	$5,344,261
230	$15,587	$33,556	$49,143	$5,310,705
231	$15,490	$33,654	$49,143	$5,277,051
232	$15,391	$33,752	$49,143	$5,243,299
233	$15,293	$33,850	$49,143	$5,209,448
234	$15,194	$33,949	$49,143	$5,175,499
235	$15,095	$34,048	$49,143	$5,141,451
236	$14,996	$34,148	$49,143	$5,107,303
237	$14,896	$34,247	$49,143	$5,073,056
238	$14,796	$34,347	$49,143	$5,038,709
239	$14,696	$34,447	$49,143	$5,004,262
240	$14,596	$34,548	$49,143	$4,969,714

第20年供款共

$589,721

第20年利息

$181,716

第20年共還本金

$408,005

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$14,495	$34,648	$49,143	$4,935,066
242	$14,394	$34,750	$49,143	$4,900,316
243	$14,293	$34,851	$49,143	$4,865,465
244	$14,191	$34,953	$49,143	$4,830,513
245	$14,089	$35,054	$49,143	$4,795,458
246	$13,987	$35,157	$49,143	$4,760,302
247	$13,884	$35,259	$49,143	$4,725,043
248	$13,781	$35,362	$49,143	$4,689,680
249	$13,678	$35,465	$49,143	$4,654,215
250	$13,575	$35,569	$49,143	$4,618,647
251	$13,471	$35,672	$49,143	$4,582,974
252	$13,367	$35,776	$49,143	$4,547,198

第21年供款共

$589,721

第21年利息

$167,205

第21年共還本金

$422,517

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$13,263	$35,881	$49,143	$4,511,317
254	$13,158	$35,985	$49,143	$4,475,332
255	$13,053	$36,090	$49,143	$4,439,241
256	$12,948	$36,196	$49,143	$4,403,045
257	$12,842	$36,301	$49,143	$4,366,744
258	$12,736	$36,407	$49,143	$4,330,337
259	$12,630	$36,513	$49,143	$4,293,824
260	$12,524	$36,620	$49,143	$4,257,204
261	$12,417	$36,727	$49,143	$4,220,477
262	$12,310	$36,834	$49,143	$4,183,644
263	$12,202	$36,941	$49,143	$4,146,703
264	$12,095	$37,049	$49,143	$4,109,654

第22年供款共

$589,721

第22年利息

$152,177

第22年共還本金

$437,544

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$11,986	$37,157	$49,143	$4,072,497
266	$11,878	$37,265	$49,143	$4,035,231
267	$11,769	$37,374	$49,143	$3,997,857
268	$11,660	$37,483	$49,143	$3,960,374
269	$11,551	$37,592	$49,143	$3,922,782
270	$11,441	$37,702	$49,143	$3,885,080
271	$11,331	$37,812	$49,143	$3,847,268
272	$11,221	$37,922	$49,143	$3,809,346
273	$11,111	$38,033	$49,143	$3,771,313
274	$11,000	$38,144	$49,143	$3,733,169
275	$10,888	$38,255	$49,143	$3,694,914
276	$10,777	$38,367	$49,143	$3,656,547

第23年供款共

$589,721

第23年利息

$136,615

第23年共還本金

$453,106

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$10,665	$38,479	$49,143	$3,618,069
278	$10,553	$38,591	$49,143	$3,579,478
279	$10,440	$38,703	$49,143	$3,540,775
280	$10,327	$38,816	$49,143	$3,501,959
281	$10,214	$38,929	$49,143	$3,463,029
282	$10,101	$39,043	$49,143	$3,423,986
283	$9,987	$39,157	$49,143	$3,384,829
284	$9,872	$39,271	$49,143	$3,345,558
285	$9,758	$39,386	$49,143	$3,306,173
286	$9,643	$39,500	$49,143	$3,266,672
287	$9,528	$39,616	$49,143	$3,227,057
288	$9,412	$39,731	$49,143	$3,187,326

第24年供款共

$589,721

第24年利息

$120,500

第24年共還本金

$469,222

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,296	$39,847	$49,143	$3,147,478
290	$9,180	$39,963	$49,143	$3,107,515
291	$9,064	$40,080	$49,143	$3,067,435
292	$8,947	$40,197	$49,143	$3,027,239
293	$8,829	$40,314	$49,143	$2,986,925
294	$8,712	$40,432	$49,143	$2,946,493
295	$8,594	$40,550	$49,143	$2,905,943
296	$8,476	$40,668	$49,143	$2,865,276
297	$8,357	$40,786	$49,143	$2,824,489
298	$8,238	$40,905	$49,143	$2,783,584
299	$8,119	$41,025	$49,143	$2,742,559
300	$7,999	$41,144	$49,143	$2,701,415

第25年供款共

$589,721

第25年利息

$103,811

第25年共還本金

$485,911

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$7,879	$41,264	$49,143	$2,660,151
302	$7,759	$41,385	$49,143	$2,618,766
303	$7,638	$41,505	$49,143	$2,577,260
304	$7,517	$41,626	$49,143	$2,535,634
305	$7,396	$41,748	$49,143	$2,493,886
306	$7,274	$41,870	$49,143	$2,452,017
307	$7,152	$41,992	$49,143	$2,410,025
308	$7,029	$42,114	$49,143	$2,367,911
309	$6,906	$42,237	$49,143	$2,325,674
310	$6,783	$42,360	$49,143	$2,283,313
311	$6,660	$42,484	$49,143	$2,240,830
312	$6,536	$42,608	$49,143	$2,198,222

第26年供款共

$589,721

第26年利息

$86,528

第26年共還本金

$503,193

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,411	$42,732	$49,143	$2,155,490
314	$6,287	$42,857	$49,143	$2,112,633
315	$6,162	$42,982	$49,143	$2,069,652
316	$6,036	$43,107	$49,143	$2,026,545
317	$5,911	$43,233	$49,143	$1,983,312
318	$5,785	$43,359	$49,143	$1,939,953
319	$5,658	$43,485	$49,143	$1,896,468
320	$5,531	$43,612	$49,143	$1,852,856
321	$5,404	$43,739	$49,143	$1,809,117
322	$5,277	$43,867	$49,143	$1,765,250
323	$5,149	$43,995	$49,143	$1,721,255
324	$5,020	$44,123	$49,143	$1,677,132

第27年供款共

$589,721

第27年利息

$68,631

第27年共還本金

$521,090

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,892	$44,252	$49,143	$1,632,880
326	$4,763	$44,381	$49,143	$1,588,499
327	$4,633	$44,510	$49,143	$1,543,989
328	$4,503	$44,640	$49,143	$1,499,349
329	$4,373	$44,770	$49,143	$1,454,578
330	$4,243	$44,901	$49,143	$1,409,677
331	$4,112	$45,032	$49,143	$1,364,645
332	$3,980	$45,163	$49,143	$1,319,482
333	$3,848	$45,295	$49,143	$1,274,187
334	$3,716	$45,427	$49,143	$1,228,760
335	$3,584	$45,560	$49,143	$1,183,201
336	$3,451	$45,692	$49,143	$1,137,508

第28年供款共

$589,721

第28年利息

$50,098

第28年共還本金

$539,624

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,318	$45,826	$49,143	$1,091,682
338	$3,184	$45,959	$49,143	$1,045,723
339	$3,050	$46,093	$49,143	$999,630
340	$2,916	$46,228	$49,143	$953,402
341	$2,781	$46,363	$49,143	$907,039
342	$2,646	$46,498	$49,143	$860,541
343	$2,510	$46,634	$49,143	$813,908
344	$2,374	$46,770	$49,143	$767,138
345	$2,237	$46,906	$49,143	$720,232
346	$2,101	$47,043	$49,143	$673,189
347	$1,963	$47,180	$49,143	$626,009
348	$1,826	$47,318	$49,143	$578,692

第29年供款共

$589,721

第29年利息

$30,905

第29年共還本金

$558,816

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,688	$47,456	$49,143	$531,236
350	$1,549	$47,594	$49,143	$483,642
351	$1,411	$47,733	$49,143	$435,909
352	$1,271	$47,872	$49,143	$388,037
353	$1,132	$48,012	$49,143	$340,026
354	$992	$48,152	$49,143	$291,874
355	$851	$48,292	$49,143	$243,582
356	$710	$48,433	$49,143	$195,149
357	$569	$48,574	$49,143	$146,575
358	$428	$48,716	$49,143	$97,859
359	$285	$48,858	$49,143	$49,001
360	$143	$49,001	$49,143	$0

第30年供款共

$589,721

第30年利息

$11,030

第30年共還本金

$578,692

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$15,077,643

Disclaimer

Recommended properties

Mort. Insurance
info