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$15,476,915

Monthly Payment
$50,786

Down Payment

$-3,136,000

Total Loan

$11,136,000

Total int. paid

$7,146,915

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,806,000

Base on DTI ratio

$101,572

Budget of property purchase

HK$-2,806,000

Down Payment

$-3,136,000
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

$101,572

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 PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

812 ft²

@9,852

GFA

1,146 ft²

@6,981

local_fire_department HIT directions_run Sale

Sale$8 M

812 ft²

@9,852

GFA

1,146 ft²

@6,981

Sale$8 M

local_fire_department HIT directions_run Sale

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

Tai Po THE REGENT

thumb_up

THE REGENT TWR 01

524 ft²

@15,267

local_fire_department HIT

Sale$8 M

524 ft²

@15,267

Sale$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

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

844 ft²

@10,427

GFA

1,080 ft²

@8,148

local_fire_department HIT

Sale$8.8 M

844 ft²

@10,427

GFA

1,080 ft²

@8,148

Sale$8.8 M

local_fire_department HIT

Sai Kung SAI KUNG TSUEN GROUND FLOOR

thumb_up

NAM WAI

GFA

700 ft²

@10,286

local_offer Good Catch verified 首置必買

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

local_offer Good Catch verified 首置必買

Shatin BELAIR GDNS

thumb_up

富豪花園

919 ft²

@9,032

GFA

1,255 ft²

@6,614

local_fire_department HIT hotel_class King

Sale$8.3 M

919 ft²

@9,032

GFA

1,255 ft²

@6,614

Sale$8.3 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE PH 01 BLK 05

524 ft²

@14,885

GFA

645 ft²

@12,093

verified 首置必買

Sale$7.8 M

524 ft²

@14,885

GFA

645 ft²

@12,093

Sale$7.8 M

verified 首置必買

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

842 ft²

@10,451

GFA

1,190 ft²

@7,395

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$8.8 M

842 ft²

@10,451

GFA

1,190 ft²

@7,395

Sale$8.8 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Shatin GARDEN VISTA BLK E

thumb_up

GARDEN VISTA BLK E

688 ft²

@11,919

GFA

854 ft²

@9,602

local_fire_department HIT

Sale$8.2 M

688 ft²

@11,919

GFA

854 ft²

@9,602

Sale$8.2 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 01

thumb_up

PARK MEDITERRANEAN

599 ft²

@14,190

local_offer Good Catch

Sale$8.5 M

599 ft²

@14,190

Sale$8.5 M

local_offer Good Catch

Shatin THE PAVILIA FARM I TWR 03B

thumb_up

PAVILIA FARM I TWR 03B

327 ft²

@22,936

local_fire_department HIT hotel_class King

Sale$7.5 M

327 ft²

@22,936

Sale$7.5 M

local_fire_department HIT hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$66,648	$51,214	$41,969	$35,818
1.500	$69,126	$53,736	$44,537	$38,433
2.000	$71,661	$56,335	$47,200	$41,161
2.500	$74,254	$59,010	$49,958	$44,001
3.000	$76,903	$61,760	$52,808	$46,950
3.500	$79,609	$64,584	$55,749	$50,006
3.625	$80,295	$65,302	$56,499	$50,786
4.000	$82,372	$67,482	$58,780	$53,165
4.500	$85,190	$70,452	$61,898	$56,424
5.000	$88,063	$73,493	$65,100	$59,780
5.500	$90,990	$76,603	$68,385	$63,229
6.000	$93,972	$79,782	$71,749	$66,766

Monthly Payment$50,786

Term

30Year

Loan amount

$11,136,000

Total int. paid

$7,146,915

Total Loan and Interest

$18,282,915

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$33,640	$17,146	$50,786	$11,118,854
2	$33,588	$17,198	$50,786	$11,101,656
3	$33,536	$17,250	$50,786	$11,084,407
4	$33,484	$17,302	$50,786	$11,067,105
5	$33,432	$17,354	$50,786	$11,049,751
6	$33,379	$17,406	$50,786	$11,032,345
7	$33,327	$17,459	$50,786	$11,014,886
8	$33,274	$17,512	$50,786	$10,997,374
9	$33,221	$17,565	$50,786	$10,979,809
10	$33,168	$17,618	$50,786	$10,962,192
11	$33,115	$17,671	$50,786	$10,944,521
12	$33,062	$17,724	$50,786	$10,926,796

第1年供款共

$609,430

第1年利息

$400,227

第1年共還本金

$209,204

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$33,008	$17,778	$50,786	$10,909,019
14	$32,954	$17,832	$50,786	$10,891,187
15	$32,900	$17,885	$50,786	$10,873,302
16	$32,846	$17,939	$50,786	$10,855,362
17	$32,792	$17,994	$50,786	$10,837,369
18	$32,738	$18,048	$50,786	$10,819,321
19	$32,683	$18,103	$50,786	$10,801,218
20	$32,629	$18,157	$50,786	$10,783,061
21	$32,574	$18,212	$50,786	$10,764,849
22	$32,519	$18,267	$50,786	$10,746,582
23	$32,464	$18,322	$50,786	$10,728,259
24	$32,408	$18,378	$50,786	$10,709,882

第2年供款共

$609,430

第2年利息

$392,516

第2年共還本金

$216,914

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$32,353	$18,433	$50,786	$10,691,449
26	$32,297	$18,489	$50,786	$10,672,960
27	$32,241	$18,545	$50,786	$10,654,415
28	$32,185	$18,601	$50,786	$10,635,815
29	$32,129	$18,657	$50,786	$10,617,158
30	$32,073	$18,713	$50,786	$10,598,445
31	$32,016	$18,770	$50,786	$10,579,675
32	$31,959	$18,826	$50,786	$10,560,848
33	$31,903	$18,883	$50,786	$10,541,965
34	$31,846	$18,940	$50,786	$10,523,025
35	$31,788	$18,998	$50,786	$10,504,027
36	$31,731	$19,055	$50,786	$10,484,972

第3年供款共

$609,430

第3年利息

$384,521

第3年共還本金

$224,910

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$31,673	$19,113	$50,786	$10,465,860
38	$31,616	$19,170	$50,786	$10,446,690
39	$31,558	$19,228	$50,786	$10,427,461
40	$31,500	$19,286	$50,786	$10,408,175
41	$31,441	$19,345	$50,786	$10,388,831
42	$31,383	$19,403	$50,786	$10,369,428
43	$31,324	$19,462	$50,786	$10,349,966
44	$31,266	$19,520	$50,786	$10,330,446
45	$31,207	$19,579	$50,786	$10,310,866
46	$31,147	$19,638	$50,786	$10,291,228
47	$31,088	$19,698	$50,786	$10,271,530
48	$31,029	$19,757	$50,786	$10,251,773

第4年供款共

$609,430

第4年利息

$376,231

第4年共還本金

$233,199

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$30,969	$19,817	$50,786	$10,231,956
50	$30,909	$19,877	$50,786	$10,212,079
51	$30,849	$19,937	$50,786	$10,192,142
52	$30,789	$19,997	$50,786	$10,172,145
53	$30,728	$20,058	$50,786	$10,152,088
54	$30,668	$20,118	$50,786	$10,131,969
55	$30,607	$20,179	$50,786	$10,111,791
56	$30,546	$20,240	$50,786	$10,091,551
57	$30,485	$20,301	$50,786	$10,071,250
58	$30,424	$20,362	$50,786	$10,050,887
59	$30,362	$20,424	$50,786	$10,030,464
60	$30,300	$20,486	$50,786	$10,009,978

第5年供款共

$609,430

第5年利息

$367,636

第5年共還本金

$241,795

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$30,238	$20,547	$50,786	$9,989,431
62	$30,176	$20,609	$50,786	$9,968,821
63	$30,114	$20,672	$50,786	$9,948,150
64	$30,052	$20,734	$50,786	$9,927,415
65	$29,989	$20,797	$50,786	$9,906,619
66	$29,926	$20,860	$50,786	$9,885,759
67	$29,863	$20,923	$50,786	$9,864,836
68	$29,800	$20,986	$50,786	$9,843,850
69	$29,737	$21,049	$50,786	$9,822,801
70	$29,673	$21,113	$50,786	$9,801,688
71	$29,609	$21,177	$50,786	$9,780,512
72	$29,545	$21,241	$50,786	$9,759,271

第6年供款共

$609,430

第6年利息

$358,724

第6年共還本金

$250,707

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$29,481	$21,305	$50,786	$9,737,966
74	$29,417	$21,369	$50,786	$9,716,597
75	$29,352	$21,434	$50,786	$9,695,164
76	$29,287	$21,498	$50,786	$9,673,665
77	$29,223	$21,563	$50,786	$9,652,102
78	$29,157	$21,628	$50,786	$9,630,473
79	$29,092	$21,694	$50,786	$9,608,780
80	$29,027	$21,759	$50,786	$9,587,020
81	$28,961	$21,825	$50,786	$9,565,195
82	$28,895	$21,891	$50,786	$9,543,304
83	$28,829	$21,957	$50,786	$9,521,347
84	$28,762	$22,023	$50,786	$9,499,324

第7年供款共

$609,430

第7年利息

$349,483

第7年共還本金

$259,948

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$28,696	$22,090	$50,786	$9,477,234
86	$28,629	$22,157	$50,786	$9,455,077
87	$28,562	$22,224	$50,786	$9,432,853
88	$28,495	$22,291	$50,786	$9,410,562
89	$28,428	$22,358	$50,786	$9,388,204
90	$28,360	$22,426	$50,786	$9,365,779
91	$28,292	$22,493	$50,786	$9,343,285
92	$28,225	$22,561	$50,786	$9,320,724
93	$28,156	$22,630	$50,786	$9,298,094
94	$28,088	$22,698	$50,786	$9,275,396
95	$28,019	$22,766	$50,786	$9,252,630
96	$27,951	$22,835	$50,786	$9,229,795

第8年供款共

$609,430

第8年利息

$339,902

第8年共還本金

$269,529

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$27,882	$22,904	$50,786	$9,206,891
98	$27,812	$22,973	$50,786	$9,183,917
99	$27,743	$23,043	$50,786	$9,160,874
100	$27,673	$23,112	$50,786	$9,137,762
101	$27,604	$23,182	$50,786	$9,114,580
102	$27,534	$23,252	$50,786	$9,091,327
103	$27,463	$23,322	$50,786	$9,068,005
104	$27,393	$23,393	$50,786	$9,044,612
105	$27,322	$23,464	$50,786	$9,021,148
106	$27,251	$23,534	$50,786	$8,997,614
107	$27,180	$23,606	$50,786	$8,974,008
108	$27,109	$23,677	$50,786	$8,950,331

第9年供款共

$609,430

第9年利息

$329,967

第9年共還本金

$279,463

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$27,037	$23,748	$50,786	$8,926,583
110	$26,966	$23,820	$50,786	$8,902,763
111	$26,894	$23,892	$50,786	$8,878,871
112	$26,822	$23,964	$50,786	$8,854,907
113	$26,749	$24,037	$50,786	$8,830,870
114	$26,677	$24,109	$50,786	$8,806,761
115	$26,604	$24,182	$50,786	$8,782,578
116	$26,531	$24,255	$50,786	$8,758,323
117	$26,457	$24,328	$50,786	$8,733,995
118	$26,384	$24,402	$50,786	$8,709,593
119	$26,310	$24,476	$50,786	$8,685,117
120	$26,236	$24,550	$50,786	$8,660,568

第10年供款共

$609,430

第10年利息

$319,667

第10年共還本金

$289,764

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$26,162	$24,624	$50,786	$8,635,944
122	$26,088	$24,698	$50,786	$8,611,246
123	$26,013	$24,773	$50,786	$8,586,473
124	$25,938	$24,848	$50,786	$8,561,626
125	$25,863	$24,923	$50,786	$8,536,703
126	$25,788	$24,998	$50,786	$8,511,705
127	$25,712	$25,073	$50,786	$8,486,632
128	$25,637	$25,149	$50,786	$8,461,482
129	$25,561	$25,225	$50,786	$8,436,257
130	$25,485	$25,301	$50,786	$8,410,956
131	$25,408	$25,378	$50,786	$8,385,578
132	$25,331	$25,454	$50,786	$8,360,124

第11年供款共

$609,430

第11年利息

$308,986

第11年共還本金

$300,444

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$25,255	$25,531	$50,786	$8,334,592
134	$25,177	$25,608	$50,786	$8,308,984
135	$25,100	$25,686	$50,786	$8,283,298
136	$25,022	$25,763	$50,786	$8,257,535
137	$24,945	$25,841	$50,786	$8,231,693
138	$24,867	$25,919	$50,786	$8,205,774
139	$24,788	$25,998	$50,786	$8,179,777
140	$24,710	$26,076	$50,786	$8,153,700
141	$24,631	$26,155	$50,786	$8,127,545
142	$24,552	$26,234	$50,786	$8,101,312
143	$24,473	$26,313	$50,786	$8,074,998
144	$24,393	$26,393	$50,786	$8,048,606

第12年供款共

$609,430

第12年利息

$297,913

第12年共還本金

$311,518

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$24,313	$26,472	$50,786	$8,022,133
146	$24,234	$26,552	$50,786	$7,995,581
147	$24,153	$26,633	$50,786	$7,968,948
148	$24,073	$26,713	$50,786	$7,942,235
149	$23,992	$26,794	$50,786	$7,915,442
150	$23,911	$26,875	$50,786	$7,888,567
151	$23,830	$26,956	$50,786	$7,861,611
152	$23,749	$27,037	$50,786	$7,834,574
153	$23,667	$27,119	$50,786	$7,807,455
154	$23,585	$27,201	$50,786	$7,780,254
155	$23,503	$27,283	$50,786	$7,752,971
156	$23,420	$27,365	$50,786	$7,725,606

第13年供款共

$609,430

第13年利息

$286,431

第13年共還本金

$323,000

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$23,338	$27,448	$50,786	$7,698,158
158	$23,255	$27,531	$50,786	$7,670,627
159	$23,172	$27,614	$50,786	$7,643,012
160	$23,088	$27,698	$50,786	$7,615,315
161	$23,005	$27,781	$50,786	$7,587,534
162	$22,921	$27,865	$50,786	$7,559,668
163	$22,836	$27,949	$50,786	$7,531,719
164	$22,752	$28,034	$50,786	$7,503,685
165	$22,667	$28,118	$50,786	$7,475,567
166	$22,582	$28,203	$50,786	$7,447,363
167	$22,497	$28,289	$50,786	$7,419,075
168	$22,412	$28,374	$50,786	$7,390,701

第14年供款共

$609,430

第14年利息

$274,525

第14年共還本金

$334,905

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$22,326	$28,460	$50,786	$7,362,241
170	$22,240	$28,546	$50,786	$7,333,695
171	$22,154	$28,632	$50,786	$7,305,063
172	$22,067	$28,718	$50,786	$7,276,345
173	$21,981	$28,805	$50,786	$7,247,539
174	$21,894	$28,892	$50,786	$7,218,647
175	$21,806	$28,980	$50,786	$7,189,667
176	$21,719	$29,067	$50,786	$7,160,600
177	$21,631	$29,155	$50,786	$7,131,445
178	$21,543	$29,243	$50,786	$7,102,203
179	$21,455	$29,331	$50,786	$7,072,871
180	$21,366	$29,420	$50,786	$7,043,451

第15年供款共

$609,430

第15年利息

$262,181

第15年共還本金

$347,249

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$21,277	$29,509	$50,786	$7,013,943
182	$21,188	$29,598	$50,786	$6,984,345
183	$21,099	$29,687	$50,786	$6,954,657
184	$21,009	$29,777	$50,786	$6,924,880
185	$20,919	$29,867	$50,786	$6,895,013
186	$20,829	$29,957	$50,786	$6,865,056
187	$20,738	$30,048	$50,786	$6,835,008
188	$20,647	$30,138	$50,786	$6,804,870
189	$20,556	$30,229	$50,786	$6,774,640
190	$20,465	$30,321	$50,786	$6,744,320
191	$20,373	$30,412	$50,786	$6,713,907
192	$20,282	$30,504	$50,786	$6,683,403

第16年供款共

$609,430

第16年利息

$249,382

第16年共還本金

$360,048

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$20,189	$30,596	$50,786	$6,652,807
194	$20,097	$30,689	$50,786	$6,622,118
195	$20,004	$30,782	$50,786	$6,591,336
196	$19,911	$30,875	$50,786	$6,560,462
197	$19,818	$30,968	$50,786	$6,529,494
198	$19,725	$31,061	$50,786	$6,498,432
199	$19,631	$31,155	$50,786	$6,467,277
200	$19,537	$31,249	$50,786	$6,436,028
201	$19,442	$31,344	$50,786	$6,404,684
202	$19,347	$31,438	$50,786	$6,373,246
203	$19,253	$31,533	$50,786	$6,341,712
204	$19,157	$31,629	$50,786	$6,310,084

第17年供款共

$609,430

第17年利息

$236,111

第17年共還本金

$373,319

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,062	$31,724	$50,786	$6,278,360
206	$18,966	$31,820	$50,786	$6,246,540
207	$18,870	$31,916	$50,786	$6,214,624
208	$18,773	$32,013	$50,786	$6,182,611
209	$18,677	$32,109	$50,786	$6,150,502
210	$18,580	$32,206	$50,786	$6,118,296
211	$18,482	$32,304	$50,786	$6,085,992
212	$18,385	$32,401	$50,786	$6,053,591
213	$18,287	$32,499	$50,786	$6,021,092
214	$18,189	$32,597	$50,786	$5,988,495
215	$18,090	$32,696	$50,786	$5,955,799
216	$17,991	$32,794	$50,786	$5,923,005

第18年供款共

$609,430

第18年利息

$222,351

第18年共還本金

$387,079

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$17,892	$32,893	$50,786	$5,890,111
218	$17,793	$32,993	$50,786	$5,857,118
219	$17,693	$33,092	$50,786	$5,824,026
220	$17,593	$33,192	$50,786	$5,790,834
221	$17,493	$33,293	$50,786	$5,757,541
222	$17,393	$33,393	$50,786	$5,724,148
223	$17,292	$33,494	$50,786	$5,690,653
224	$17,191	$33,595	$50,786	$5,657,058
225	$17,089	$33,697	$50,786	$5,623,361
226	$16,987	$33,799	$50,786	$5,589,562
227	$16,885	$33,901	$50,786	$5,555,662
228	$16,783	$34,003	$50,786	$5,521,659

第19年供款共

$609,430

第19年利息

$208,084

第19年共還本金

$401,346

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,680	$34,106	$50,786	$5,487,553
230	$16,577	$34,209	$50,786	$5,453,344
231	$16,474	$34,312	$50,786	$5,419,032
232	$16,370	$34,416	$50,786	$5,384,616
233	$16,266	$34,520	$50,786	$5,350,096
234	$16,162	$34,624	$50,786	$5,315,472
235	$16,057	$34,729	$50,786	$5,280,743
236	$15,952	$34,834	$50,786	$5,245,909
237	$15,847	$34,939	$50,786	$5,210,971
238	$15,741	$35,044	$50,786	$5,175,926
239	$15,636	$35,150	$50,786	$5,140,776
240	$15,529	$35,256	$50,786	$5,105,519

第20年供款共

$609,430

第20年利息

$193,291

第20年共還本金

$416,139

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$15,423	$35,363	$50,786	$5,070,157
242	$15,316	$35,470	$50,786	$5,034,687
243	$15,209	$35,577	$50,786	$4,999,110
244	$15,101	$35,684	$50,786	$4,963,425
245	$14,994	$35,792	$50,786	$4,927,633
246	$14,886	$35,900	$50,786	$4,891,733
247	$14,777	$36,009	$50,786	$4,855,724
248	$14,668	$36,118	$50,786	$4,819,607
249	$14,559	$36,227	$50,786	$4,783,380
250	$14,450	$36,336	$50,786	$4,747,044
251	$14,340	$36,446	$50,786	$4,710,598
252	$14,230	$36,556	$50,786	$4,674,042

第21年供款共

$609,430

第21年利息

$177,953

第21年共還本金

$431,477

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,120	$36,666	$50,786	$4,637,376
254	$14,009	$36,777	$50,786	$4,600,599
255	$13,898	$36,888	$50,786	$4,563,710
256	$13,786	$37,000	$50,786	$4,526,711
257	$13,674	$37,111	$50,786	$4,489,599
258	$13,562	$37,224	$50,786	$4,452,376
259	$13,450	$37,336	$50,786	$4,415,040
260	$13,337	$37,449	$50,786	$4,377,591
261	$13,224	$37,562	$50,786	$4,340,029
262	$13,111	$37,675	$50,786	$4,302,354
263	$12,997	$37,789	$50,786	$4,264,565
264	$12,883	$37,903	$50,786	$4,226,661

第22年供款共

$609,430

第22年利息

$162,050

第22年共還本金

$447,381

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,768	$38,018	$50,786	$4,188,643
266	$12,653	$38,133	$50,786	$4,150,511
267	$12,538	$38,248	$50,786	$4,112,263
268	$12,422	$38,363	$50,786	$4,073,899
269	$12,307	$38,479	$50,786	$4,035,420
270	$12,190	$38,596	$50,786	$3,996,825
271	$12,074	$38,712	$50,786	$3,958,112
272	$11,957	$38,829	$50,786	$3,919,283
273	$11,840	$38,946	$50,786	$3,880,337
274	$11,722	$39,064	$50,786	$3,841,273
275	$11,604	$39,182	$50,786	$3,802,091
276	$11,485	$39,300	$50,786	$3,762,791

第23年供款共

$609,430

第23年利息

$145,560

第23年共還本金

$463,871

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,367	$39,419	$50,786	$3,723,371
278	$11,248	$39,538	$50,786	$3,683,833
279	$11,128	$39,658	$50,786	$3,644,176
280	$11,008	$39,777	$50,786	$3,604,398
281	$10,888	$39,898	$50,786	$3,564,501
282	$10,768	$40,018	$50,786	$3,524,482
283	$10,647	$40,139	$50,786	$3,484,343
284	$10,526	$40,260	$50,786	$3,444,083
285	$10,404	$40,382	$50,786	$3,403,701
286	$10,282	$40,504	$50,786	$3,363,197
287	$10,160	$40,626	$50,786	$3,322,571
288	$10,037	$40,749	$50,786	$3,281,822

第24年供款共

$609,430

第24年利息

$128,462

第24年共還本金

$480,968

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,914	$40,872	$50,786	$3,240,950
290	$9,790	$40,996	$50,786	$3,199,955
291	$9,667	$41,119	$50,786	$3,158,835
292	$9,542	$41,244	$50,786	$3,117,592
293	$9,418	$41,368	$50,786	$3,076,224
294	$9,293	$41,493	$50,786	$3,034,731
295	$9,167	$41,618	$50,786	$2,993,112
296	$9,042	$41,744	$50,786	$2,951,368
297	$8,916	$41,870	$50,786	$2,909,498
298	$8,789	$41,997	$50,786	$2,867,501
299	$8,662	$42,124	$50,786	$2,825,377
300	$8,535	$42,251	$50,786	$2,783,126

第25年供款共

$609,430

第25年利息

$110,735

第25年共還本金

$498,696

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,407	$42,379	$50,786	$2,740,748
302	$8,279	$42,507	$50,786	$2,698,241
303	$8,151	$42,635	$50,786	$2,655,606
304	$8,022	$42,764	$50,786	$2,612,843
305	$7,893	$42,893	$50,786	$2,569,950
306	$7,763	$43,022	$50,786	$2,526,927
307	$7,633	$43,152	$50,786	$2,483,775
308	$7,503	$43,283	$50,786	$2,440,492
309	$7,372	$43,414	$50,786	$2,397,079
310	$7,241	$43,545	$50,786	$2,353,534
311	$7,110	$43,676	$50,786	$2,309,858
312	$6,978	$43,808	$50,786	$2,266,049

第26年供款共

$609,430

第26年利息

$92,353

第26年共還本金

$517,077

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,845	$43,941	$50,786	$2,222,109
314	$6,713	$44,073	$50,786	$2,178,036
315	$6,579	$44,206	$50,786	$2,133,829
316	$6,446	$44,340	$50,786	$2,089,489
317	$6,312	$44,474	$50,786	$2,045,015
318	$6,178	$44,608	$50,786	$2,000,407
319	$6,043	$44,743	$50,786	$1,955,664
320	$5,908	$44,878	$50,786	$1,910,786
321	$5,772	$45,014	$50,786	$1,865,772
322	$5,636	$45,150	$50,786	$1,820,623
323	$5,500	$45,286	$50,786	$1,775,337
324	$5,363	$45,423	$50,786	$1,729,914

第27年供款共

$609,430

第27年利息

$73,295

第27年共還本金

$536,136

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,226	$45,560	$50,786	$1,684,354
326	$5,088	$45,698	$50,786	$1,638,656
327	$4,950	$45,836	$50,786	$1,592,820
328	$4,812	$45,974	$50,786	$1,546,846
329	$4,673	$46,113	$50,786	$1,500,733
330	$4,533	$46,252	$50,786	$1,454,480
331	$4,394	$46,392	$50,786	$1,408,088
332	$4,254	$46,532	$50,786	$1,361,556
333	$4,113	$46,673	$50,786	$1,314,883
334	$3,972	$46,814	$50,786	$1,268,069
335	$3,831	$46,955	$50,786	$1,221,114
336	$3,689	$47,097	$50,786	$1,174,017

第28年供款共

$609,430

第28年利息

$53,534

第28年共還本金

$555,897

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,547	$47,239	$50,786	$1,126,778
338	$3,404	$47,382	$50,786	$1,079,396
339	$3,261	$47,525	$50,786	$1,031,870
340	$3,117	$47,669	$50,786	$984,202
341	$2,973	$47,813	$50,786	$936,389
342	$2,829	$47,957	$50,786	$888,432
343	$2,684	$48,102	$50,786	$840,330
344	$2,538	$48,247	$50,786	$792,082
345	$2,393	$48,393	$50,786	$743,689
346	$2,247	$48,539	$50,786	$695,150
347	$2,100	$48,686	$50,786	$646,464
348	$1,953	$48,833	$50,786	$597,631

第29年供款共

$609,430

第29年利息

$33,044

第29年共還本金

$576,386

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,805	$48,981	$50,786	$548,650
350	$1,657	$49,128	$50,786	$499,522
351	$1,509	$49,277	$50,786	$450,245
352	$1,360	$49,426	$50,786	$400,819
353	$1,211	$49,575	$50,786	$351,244
354	$1,061	$49,725	$50,786	$301,519
355	$911	$49,875	$50,786	$251,644
356	$760	$50,026	$50,786	$201,619
357	$609	$50,177	$50,786	$151,442
358	$457	$50,328	$50,786	$101,113
359	$305	$50,480	$50,786	$50,633
360	$153	$50,633	$50,786	$0

第30年供款共

$609,430

第30年利息

$11,800

第30年共還本金

$597,631

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$15,476,915

Disclaimer

Recommended properties

Mort. Insurance
info