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$15,672,017

Monthly Payment
$52,173

Down Payment

$-3,440,000

Total Loan

$11,440,000

Total int. paid

$7,342,017

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,110,000

Base on DTI ratio

$104,345

Budget of property purchase

HK$-3,110,000

Down Payment

$-3,440,000
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

$104,345

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 SUNSHINE GROVE

thumb_up

SUNSHINE GROVE BLK 01 (SCHS)

675 ft²

@11,852

GFA

879 ft²

@9,101

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Sale$8 M

675 ft²

@11,852

GFA

879 ft²

@9,101

Sale$8 M

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@13,178

GFA

781 ft²

@10,883

hotel_class King

Sale$8.5 M

645 ft²

@13,178

GFA

781 ft²

@10,883

Sale$8.5 M

hotel_class King

Wanchai THE GLOUCESTER

thumb_up

THE GLOUCESTER

342 ft²

@26,316

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

342 ft²

@26,316

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Fanling PARKFORD GDN

thumb_up

PARKFORD GDN

790 ft²

@11,392

GFA

1,075 ft²

@8,372

real_estate_agent Rare

Sale$9 M

790 ft²

@11,392

GFA

1,075 ft²

@8,372

Sale$9 M

real_estate_agent Rare

Ma On Shan OCEANAIRE

thumb_up

MA ON SHAN OCEANAIRE

760 ft²

@10,987

GFA

1,001 ft²

@8,342

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8.35 M

760 ft²

@10,987

GFA

1,001 ft²

@8,342

Sale$8.35 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan MONTE VISTA BLK 02

thumb_up

MONTE VISTA BLK 02

816 ft²

@9,926

GFA

1,052 ft²

@7,700

local_offer Good Catch verified 首置必買

Sale$8.1 M

816 ft²

@9,926

GFA

1,052 ft²

@7,700

Sale$8.1 M

local_offer Good Catch verified 首置必買

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

662 ft²

@10,725

local_fire_department HIT

Sale$7.1 M

662 ft²

@10,725

Sale$7.1 M

local_fire_department HIT

Ma On Shan WU KAI SHA

thumb_up

WU KAI SHA

GFA

700 ft²

@10,714

local_fire_department HIT

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,386

GFA

1,125 ft²

@6,933

hotel_class King

Sale$7.8 M

831 ft²

@9,386

GFA

1,125 ft²

@6,933

Sale$7.8 M

hotel_class King

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@20,067

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.99 M

448 ft²

@20,067

Sale$8.99 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

696 ft²

@10,057

GFA

897 ft²

@7,804

local_fire_department HIT

Sale$7 M

696 ft²

@10,057

GFA

897 ft²

@7,804

Sale$7 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$68,468	$52,612	$43,114	$36,796
1.500	$71,013	$55,203	$45,753	$39,482
2.000	$73,617	$57,873	$48,489	$42,284
2.500	$76,281	$60,621	$51,322	$45,202
3.000	$79,003	$63,446	$54,250	$48,232
3.500	$81,783	$66,347	$57,271	$51,371
3.625	$82,487	$67,085	$58,041	$52,172
4.000	$84,620	$69,324	$60,385	$54,616
4.500	$87,515	$72,375	$63,587	$57,965
5.000	$90,467	$75,499	$66,877	$61,412
5.500	$93,474	$78,694	$70,252	$64,955
6.000	$96,537	$81,960	$73,708	$68,589

Monthly Payment$52,173

Term

30Year

Loan amount

$11,440,000

Total int. paid

$7,342,017

Total Loan and Interest

$18,782,017

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$34,558	$17,614	$52,172	$11,422,386
2	$34,505	$17,667	$52,172	$11,404,719
3	$34,452	$17,721	$52,172	$11,386,998
4	$34,398	$17,774	$52,172	$11,369,224
5	$34,345	$17,828	$52,172	$11,351,397
6	$34,291	$17,882	$52,172	$11,333,515
7	$34,237	$17,936	$52,172	$11,315,579
8	$34,182	$17,990	$52,172	$11,297,590
9	$34,128	$18,044	$52,172	$11,279,546
10	$34,074	$18,099	$52,172	$11,261,447
11	$34,019	$18,153	$52,172	$11,243,294
12	$33,964	$18,208	$52,172	$11,225,085

第1年供款共

$626,067

第1年利息

$411,153

第1年共還本金

$214,915

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$33,909	$18,263	$52,172	$11,206,822
14	$33,854	$18,318	$52,172	$11,188,504
15	$33,799	$18,374	$52,172	$11,170,130
16	$33,743	$18,429	$52,172	$11,151,701
17	$33,687	$18,485	$52,172	$11,133,216
18	$33,632	$18,541	$52,172	$11,114,676
19	$33,576	$18,597	$52,172	$11,096,079
20	$33,519	$18,653	$52,172	$11,077,426
21	$33,463	$18,709	$52,172	$11,058,717
22	$33,407	$18,766	$52,172	$11,039,951
23	$33,350	$18,822	$52,172	$11,021,129
24	$33,293	$18,879	$52,172	$11,002,249

第2年供款共

$626,067

第2年利息

$403,231

第2年共還本金

$222,836

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$33,236	$18,936	$52,172	$10,983,313
26	$33,179	$18,994	$52,172	$10,964,320
27	$33,121	$19,051	$52,172	$10,945,269
28	$33,064	$19,108	$52,172	$10,926,160
29	$33,006	$19,166	$52,172	$10,906,994
30	$32,948	$19,224	$52,172	$10,887,770
31	$32,890	$19,282	$52,172	$10,868,488
32	$32,832	$19,340	$52,172	$10,849,148
33	$32,773	$19,399	$52,172	$10,829,749
34	$32,715	$19,457	$52,172	$10,810,291
35	$32,656	$19,516	$52,172	$10,790,775
36	$32,597	$19,575	$52,172	$10,771,200

第3年供款共

$626,067

第3年利息

$395,018

第3年共還本金

$231,049

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$32,538	$19,634	$52,172	$10,751,566
38	$32,479	$19,694	$52,172	$10,731,872
39	$32,419	$19,753	$52,172	$10,712,119
40	$32,360	$19,813	$52,172	$10,692,306
41	$32,300	$19,873	$52,172	$10,672,434
42	$32,240	$19,933	$52,172	$10,652,501
43	$32,179	$19,993	$52,172	$10,632,508
44	$32,119	$20,053	$52,172	$10,612,455
45	$32,058	$20,114	$52,172	$10,592,341
46	$31,998	$20,175	$52,172	$10,572,167
47	$31,937	$20,236	$52,172	$10,551,931
48	$31,876	$20,297	$52,172	$10,531,634

第4年供款共

$626,067

第4年利息

$386,502

第4年共還本金

$239,565

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$31,814	$20,358	$52,172	$10,511,277
50	$31,753	$20,419	$52,172	$10,490,857
51	$31,691	$20,481	$52,172	$10,470,376
52	$31,629	$20,543	$52,172	$10,449,833
53	$31,567	$20,605	$52,172	$10,429,228
54	$31,505	$20,667	$52,172	$10,408,561
55	$31,443	$20,730	$52,172	$10,387,831
56	$31,380	$20,792	$52,172	$10,367,038
57	$31,317	$20,855	$52,172	$10,346,183
58	$31,254	$20,918	$52,172	$10,325,265
59	$31,191	$20,981	$52,172	$10,304,284
60	$31,128	$21,045	$52,172	$10,283,239

第5年供款共

$626,067

第5年利息

$377,672

第5年共還本金

$248,395

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,064	$21,108	$52,172	$10,262,131
62	$31,000	$21,172	$52,172	$10,240,959
63	$30,936	$21,236	$52,172	$10,219,723
64	$30,872	$21,300	$52,172	$10,198,422
65	$30,808	$21,365	$52,172	$10,177,058
66	$30,743	$21,429	$52,172	$10,155,629
67	$30,678	$21,494	$52,172	$10,134,135
68	$30,614	$21,559	$52,172	$10,112,576
69	$30,548	$21,624	$52,172	$10,090,952
70	$30,483	$21,689	$52,172	$10,069,263
71	$30,418	$21,755	$52,172	$10,047,508
72	$30,352	$21,820	$52,172	$10,025,688

第6年供款共

$626,067

第6年利息

$368,516

第6年共還本金

$257,551

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$30,286	$21,886	$52,172	$10,003,802
74	$30,220	$21,952	$52,172	$9,981,849
75	$30,154	$22,019	$52,172	$9,959,830
76	$30,087	$22,085	$52,172	$9,937,745
77	$30,020	$22,152	$52,172	$9,915,593
78	$29,953	$22,219	$52,172	$9,893,374
79	$29,886	$22,286	$52,172	$9,871,088
80	$29,819	$22,353	$52,172	$9,848,735
81	$29,751	$22,421	$52,172	$9,826,314
82	$29,684	$22,489	$52,172	$9,803,825
83	$29,616	$22,557	$52,172	$9,781,269
84	$29,548	$22,625	$52,172	$9,758,644

第7年供款共

$626,067

第7年利息

$359,023

第7年共還本金

$267,044

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$29,479	$22,693	$52,172	$9,735,951
86	$29,411	$22,762	$52,172	$9,713,190
87	$29,342	$22,830	$52,172	$9,690,359
88	$29,273	$22,899	$52,172	$9,667,460
89	$29,204	$22,968	$52,172	$9,644,491
90	$29,134	$23,038	$52,172	$9,621,454
91	$29,065	$23,107	$52,172	$9,598,346
92	$28,995	$23,177	$52,172	$9,575,169
93	$28,925	$23,247	$52,172	$9,551,922
94	$28,855	$23,318	$52,172	$9,528,604
95	$28,784	$23,388	$52,172	$9,505,216
96	$28,714	$23,459	$52,172	$9,481,758

第8年供款共

$626,067

第8年利息

$349,181

第8年共還本金

$276,887

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$28,643	$23,529	$52,172	$9,458,228
98	$28,572	$23,601	$52,172	$9,434,628
99	$28,500	$23,672	$52,172	$9,410,956
100	$28,429	$23,743	$52,172	$9,387,212
101	$28,357	$23,815	$52,172	$9,363,397
102	$28,285	$23,887	$52,172	$9,339,510
103	$28,213	$23,959	$52,172	$9,315,551
104	$28,141	$24,032	$52,172	$9,291,520
105	$28,068	$24,104	$52,172	$9,267,415
106	$27,995	$24,177	$52,172	$9,243,238
107	$27,922	$24,250	$52,172	$9,218,988
108	$27,849	$24,323	$52,172	$9,194,665

第9年供款共

$626,067

第9年利息

$338,975

第9年共還本金

$287,092

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$27,776	$24,397	$52,172	$9,170,269
110	$27,702	$24,470	$52,172	$9,145,798
111	$27,628	$24,544	$52,172	$9,121,254
112	$27,554	$24,618	$52,172	$9,096,635
113	$27,479	$24,693	$52,172	$9,071,942
114	$27,405	$24,767	$52,172	$9,047,175
115	$27,330	$24,842	$52,172	$9,022,333
116	$27,255	$24,917	$52,172	$8,997,415
117	$27,180	$24,993	$52,172	$8,972,423
118	$27,104	$25,068	$52,172	$8,947,355
119	$27,028	$25,144	$52,172	$8,922,211
120	$26,953	$25,220	$52,172	$8,896,991

第10年供款共

$626,067

第10年利息

$328,393

第10年共還本金

$297,674

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$26,876	$25,296	$52,172	$8,871,695
122	$26,800	$25,372	$52,172	$8,846,323
123	$26,723	$25,449	$52,172	$8,820,874
124	$26,646	$25,526	$52,172	$8,795,348
125	$26,569	$25,603	$52,172	$8,769,745
126	$26,492	$25,680	$52,172	$8,744,065
127	$26,414	$25,758	$52,172	$8,718,307
128	$26,337	$25,836	$52,172	$8,692,471
129	$26,259	$25,914	$52,172	$8,666,557
130	$26,180	$25,992	$52,172	$8,640,565
131	$26,102	$26,071	$52,172	$8,614,495
132	$26,023	$26,149	$52,172	$8,588,345

第11年供款共

$626,067

第11年利息

$317,421

第11年共還本金

$308,646

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$25,944	$26,228	$52,172	$8,562,117
134	$25,865	$26,308	$52,172	$8,535,810
135	$25,785	$26,387	$52,172	$8,509,423
136	$25,706	$26,467	$52,172	$8,482,956
137	$25,626	$26,547	$52,172	$8,456,409
138	$25,545	$26,627	$52,172	$8,429,782
139	$25,465	$26,707	$52,172	$8,403,075
140	$25,384	$26,788	$52,172	$8,376,287
141	$25,303	$26,869	$52,172	$8,349,418
142	$25,222	$26,950	$52,172	$8,322,468
143	$25,141	$27,031	$52,172	$8,295,437
144	$25,059	$27,113	$52,172	$8,268,323

第12年供款共

$626,067

第12年利息

$306,045

第12年共還本金

$320,022

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$24,977	$27,195	$52,172	$8,241,128
146	$24,895	$27,277	$52,172	$8,213,851
147	$24,813	$27,360	$52,172	$8,186,492
148	$24,730	$27,442	$52,172	$8,159,049
149	$24,647	$27,525	$52,172	$8,131,524
150	$24,564	$27,608	$52,172	$8,103,916
151	$24,481	$27,692	$52,172	$8,076,224
152	$24,397	$27,775	$52,172	$8,048,449
153	$24,313	$27,859	$52,172	$8,020,590
154	$24,229	$27,943	$52,172	$7,992,646
155	$24,144	$28,028	$52,172	$7,964,618
156	$24,060	$28,112	$52,172	$7,936,506

第13年供款共

$626,067

第13年利息

$294,250

第13年共還本金

$331,817

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$23,975	$28,197	$52,172	$7,908,309
158	$23,890	$28,283	$52,172	$7,880,026
159	$23,804	$28,368	$52,172	$7,851,658
160	$23,719	$28,454	$52,172	$7,823,204
161	$23,633	$28,540	$52,172	$7,794,665
162	$23,546	$28,626	$52,172	$7,766,039
163	$23,460	$28,712	$52,172	$7,737,326
164	$23,373	$28,799	$52,172	$7,708,527
165	$23,286	$28,886	$52,172	$7,679,641
166	$23,199	$28,973	$52,172	$7,650,668
167	$23,111	$29,061	$52,172	$7,621,607
168	$23,024	$29,149	$52,172	$7,592,458

第14年供款共

$626,067

第14年利息

$282,019

第14年共還本金

$344,048

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$22,936	$29,237	$52,172	$7,563,221
170	$22,847	$29,325	$52,172	$7,533,896
171	$22,759	$29,414	$52,172	$7,504,483
172	$22,670	$29,502	$52,172	$7,474,980
173	$22,581	$29,592	$52,172	$7,445,389
174	$22,491	$29,681	$52,172	$7,415,708
175	$22,402	$29,771	$52,172	$7,385,937
176	$22,312	$29,861	$52,172	$7,356,077
177	$22,221	$29,951	$52,172	$7,326,126
178	$22,131	$30,041	$52,172	$7,296,084
179	$22,040	$30,132	$52,172	$7,265,952
180	$21,949	$30,223	$52,172	$7,235,729

第15年供款共

$626,067

第15年利息

$269,338

第15年共還本金

$356,729

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$21,858	$30,314	$52,172	$7,205,415
182	$21,766	$30,406	$52,172	$7,175,009
183	$21,675	$30,498	$52,172	$7,144,511
184	$21,582	$30,590	$52,172	$7,113,922
185	$21,490	$30,682	$52,172	$7,083,239
186	$21,397	$30,775	$52,172	$7,052,464
187	$21,304	$30,868	$52,172	$7,021,596
188	$21,211	$30,961	$52,172	$6,990,635
189	$21,118	$31,055	$52,172	$6,959,580
190	$21,024	$31,149	$52,172	$6,928,432
191	$20,930	$31,243	$52,172	$6,897,189
192	$20,835	$31,337	$52,172	$6,865,852

第16年供款共

$626,067

第16年利息

$256,190

第16年共還本金

$369,877

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$20,741	$31,432	$52,172	$6,834,421
194	$20,646	$31,527	$52,172	$6,802,894
195	$20,550	$31,622	$52,172	$6,771,272
196	$20,455	$31,717	$52,172	$6,739,555
197	$20,359	$31,813	$52,172	$6,707,741
198	$20,263	$31,909	$52,172	$6,675,832
199	$20,167	$32,006	$52,172	$6,643,826
200	$20,070	$32,102	$52,172	$6,611,724
201	$19,973	$32,199	$52,172	$6,579,525
202	$19,876	$32,297	$52,172	$6,547,228
203	$19,778	$32,394	$52,172	$6,514,834
204	$19,680	$32,492	$52,172	$6,482,342

第17年供款共

$626,067

第17年利息

$242,557

第17年共還本金

$383,510

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,582	$32,590	$52,172	$6,449,752
206	$19,484	$32,689	$52,172	$6,417,063
207	$19,385	$32,787	$52,172	$6,384,276
208	$19,286	$32,886	$52,172	$6,351,389
209	$19,186	$32,986	$52,172	$6,318,403
210	$19,087	$33,085	$52,172	$6,285,318
211	$18,987	$33,185	$52,172	$6,252,133
212	$18,887	$33,286	$52,172	$6,218,847
213	$18,786	$33,386	$52,172	$6,185,461
214	$18,685	$33,487	$52,172	$6,151,974
215	$18,584	$33,588	$52,172	$6,118,386
216	$18,483	$33,690	$52,172	$6,084,696

第18年供款共

$626,067

第18年利息

$228,421

第18年共還本金

$397,646

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,381	$33,791	$52,172	$6,050,905
218	$18,279	$33,893	$52,172	$6,017,011
219	$18,176	$33,996	$52,172	$5,983,015
220	$18,074	$34,099	$52,172	$5,948,917
221	$17,971	$34,202	$52,172	$5,914,715
222	$17,867	$34,305	$52,172	$5,880,410
223	$17,764	$34,409	$52,172	$5,846,002
224	$17,660	$34,512	$52,172	$5,811,489
225	$17,556	$34,617	$52,172	$5,776,872
226	$17,451	$34,721	$52,172	$5,742,151
227	$17,346	$34,826	$52,172	$5,707,325
228	$17,241	$34,931	$52,172	$5,672,394

第19年供款共

$626,067

第19年利息

$213,765

第19年共還本金

$412,302

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,135	$35,037	$52,172	$5,637,357
230	$17,030	$35,143	$52,172	$5,602,214
231	$16,923	$35,249	$52,172	$5,566,965
232	$16,817	$35,355	$52,172	$5,531,610
233	$16,710	$35,462	$52,172	$5,496,147
234	$16,603	$35,569	$52,172	$5,460,578
235	$16,495	$35,677	$52,172	$5,424,901
236	$16,388	$35,785	$52,172	$5,389,117
237	$16,280	$35,893	$52,172	$5,353,224
238	$16,171	$36,001	$52,172	$5,317,223
239	$16,062	$36,110	$52,172	$5,281,113
240	$15,953	$36,219	$52,172	$5,244,894

第20年供款共

$626,067

第20年利息

$198,568

第20年共還本金

$427,499

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$15,844	$36,328	$52,172	$5,208,566
242	$15,734	$36,438	$52,172	$5,172,128
243	$15,624	$36,548	$52,172	$5,135,580
244	$15,514	$36,659	$52,172	$5,098,921
245	$15,403	$36,769	$52,172	$5,062,152
246	$15,292	$36,880	$52,172	$5,025,272
247	$15,181	$36,992	$52,172	$4,988,280
248	$15,069	$37,104	$52,172	$4,951,176
249	$14,957	$37,216	$52,172	$4,913,961
250	$14,844	$37,328	$52,172	$4,876,633
251	$14,731	$37,441	$52,172	$4,839,192
252	$14,618	$37,554	$52,172	$4,801,638

第21年供款共

$626,067

第21年利息

$182,811

第21年共還本金

$443,256

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,505	$37,667	$52,172	$4,763,971
254	$14,391	$37,781	$52,172	$4,726,190
255	$14,277	$37,895	$52,172	$4,688,294
256	$14,163	$38,010	$52,172	$4,650,285
257	$14,048	$38,125	$52,172	$4,612,160
258	$13,933	$38,240	$52,172	$4,573,920
259	$13,817	$38,355	$52,172	$4,535,565
260	$13,701	$38,471	$52,172	$4,497,094
261	$13,585	$38,587	$52,172	$4,458,507
262	$13,468	$38,704	$52,172	$4,419,803
263	$13,351	$38,821	$52,172	$4,380,982
264	$13,234	$38,938	$52,172	$4,342,044

第22年供款共

$626,067

第22年利息

$166,473

第22年共還本金

$459,594

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,117	$39,056	$52,172	$4,302,988
266	$12,999	$39,174	$52,172	$4,263,815
267	$12,880	$39,292	$52,172	$4,224,523
268	$12,762	$39,411	$52,172	$4,185,112
269	$12,643	$39,530	$52,172	$4,145,582
270	$12,523	$39,649	$52,172	$4,105,933
271	$12,403	$39,769	$52,172	$4,066,164
272	$12,283	$39,889	$52,172	$4,026,275
273	$12,163	$40,010	$52,172	$3,986,266
274	$12,042	$40,130	$52,172	$3,946,135
275	$11,921	$40,252	$52,172	$3,905,884
276	$11,799	$40,373	$52,172	$3,865,510

第23年供款共

$626,067

第23年利息

$149,533

第23年共還本金

$476,534

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,677	$40,495	$52,172	$3,825,015
278	$11,555	$40,618	$52,172	$3,784,398
279	$11,432	$40,740	$52,172	$3,743,657
280	$11,309	$40,863	$52,172	$3,702,794
281	$11,186	$40,987	$52,172	$3,661,807
282	$11,062	$41,111	$52,172	$3,620,697
283	$10,938	$41,235	$52,172	$3,579,462
284	$10,813	$41,359	$52,172	$3,538,103
285	$10,688	$41,484	$52,172	$3,496,618
286	$10,563	$41,610	$52,172	$3,455,009
287	$10,437	$41,735	$52,172	$3,413,274
288	$10,311	$41,861	$52,172	$3,371,412

第24年供款共

$626,067

第24年利息

$131,969

第24年共還本金

$494,098

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,184	$41,988	$52,172	$3,329,425
290	$10,058	$42,115	$52,172	$3,287,310
291	$9,930	$42,242	$52,172	$3,245,068
292	$9,803	$42,369	$52,172	$3,202,699
293	$9,675	$42,497	$52,172	$3,160,201
294	$9,546	$42,626	$52,172	$3,117,575
295	$9,418	$42,755	$52,172	$3,074,821
296	$9,289	$42,884	$52,172	$3,031,937
297	$9,159	$43,013	$52,172	$2,988,924
298	$9,029	$43,143	$52,172	$2,945,780
299	$8,899	$43,274	$52,172	$2,902,507
300	$8,768	$43,404	$52,172	$2,859,103

第25年供款共

$626,067

第25年利息

$113,758

第25年共還本金

$512,310

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,637	$43,535	$52,172	$2,815,567
302	$8,505	$43,667	$52,172	$2,771,900
303	$8,373	$43,799	$52,172	$2,728,101
304	$8,241	$43,931	$52,172	$2,684,170
305	$8,108	$44,064	$52,172	$2,640,107
306	$7,975	$44,197	$52,172	$2,595,910
307	$7,842	$44,330	$52,172	$2,551,579
308	$7,708	$44,464	$52,172	$2,507,115
309	$7,574	$44,599	$52,172	$2,462,516
310	$7,439	$44,733	$52,172	$2,417,783
311	$7,304	$44,869	$52,172	$2,372,914
312	$7,168	$45,004	$52,172	$2,327,910

第26年供款共

$626,067

第26年利息

$94,875

第26年共還本金

$531,193

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,032	$45,140	$52,172	$2,282,770
314	$6,896	$45,276	$52,172	$2,237,494
315	$6,759	$45,413	$52,172	$2,192,080
316	$6,622	$45,550	$52,172	$2,146,530
317	$6,484	$45,688	$52,172	$2,100,842
318	$6,346	$45,826	$52,172	$2,055,016
319	$6,208	$45,964	$52,172	$2,009,052
320	$6,069	$46,103	$52,172	$1,962,948
321	$5,930	$46,243	$52,172	$1,916,706
322	$5,790	$46,382	$52,172	$1,870,324
323	$5,650	$46,522	$52,172	$1,823,801
324	$5,509	$46,663	$52,172	$1,777,138

第27年供款共

$626,067

第27年利息

$75,296

第27年共還本金

$550,772

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,368	$46,804	$52,172	$1,730,335
326	$5,227	$46,945	$52,172	$1,683,389
327	$5,085	$47,087	$52,172	$1,636,302
328	$4,943	$47,229	$52,172	$1,589,073
329	$4,800	$47,372	$52,172	$1,541,701
330	$4,657	$47,515	$52,172	$1,494,186
331	$4,514	$47,659	$52,172	$1,446,528
332	$4,370	$47,803	$52,172	$1,398,725
333	$4,225	$47,947	$52,172	$1,350,778
334	$4,080	$48,092	$52,172	$1,302,686
335	$3,935	$48,237	$52,172	$1,254,449
336	$3,789	$48,383	$52,172	$1,206,066

第28年供款共

$626,067

第28年利息

$54,995

第28年共還本金

$571,072

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,643	$48,529	$52,172	$1,157,537
338	$3,497	$48,676	$52,172	$1,108,862
339	$3,350	$48,823	$52,172	$1,060,039
340	$3,202	$48,970	$52,172	$1,011,069
341	$3,054	$49,118	$52,172	$961,951
342	$2,906	$49,266	$52,172	$912,685
343	$2,757	$49,415	$52,172	$863,270
344	$2,608	$49,564	$52,172	$813,705
345	$2,458	$49,714	$52,172	$763,991
346	$2,308	$49,864	$52,172	$714,127
347	$2,157	$50,015	$52,172	$664,112
348	$2,006	$50,166	$52,172	$613,945

第29年供款共

$626,067

第29年利息

$33,946

第29年共還本金

$592,121

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,855	$50,318	$52,172	$563,628
350	$1,703	$50,470	$52,172	$513,158
351	$1,550	$50,622	$52,172	$462,536
352	$1,397	$50,775	$52,172	$411,761
353	$1,244	$50,928	$52,172	$360,833
354	$1,090	$51,082	$52,172	$309,750
355	$936	$51,237	$52,172	$258,514
356	$781	$51,391	$52,172	$207,123
357	$626	$51,547	$52,172	$155,576
358	$470	$51,702	$52,172	$103,874
359	$314	$51,858	$52,172	$52,015
360	$157	$52,015	$52,172	$0

第30年供款共

$626,067

第30年利息

$12,122

第30年共還本金

$613,945

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$15,672,017

Disclaimer

Recommended properties

Mort. Insurance
info