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$15,764,434

Monthly Payment
$52,829

Down Payment

$-3,584,000

Total Loan

$11,584,000

Total int. paid

$7,434,434

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,254,000

Base on DTI ratio

$105,658

Budget of property purchase

HK$-3,254,000

Down Payment

$-3,584,000
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

$105,658

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

Sai Kung SHEUNG SZE WAN

thumb_up

CLEAR WATER BAY

GFA

1,350 ft²

@6,667

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,350 ft²

@6,667

Sale$9 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@15,927

local_fire_department HIT verified 首置必買

Sale$7.9 M

496 ft²

@15,927

Sale$7.9 M

local_fire_department HIT verified 首置必買

Ma On Shan MONTE VISTA BLK 03

thumb_up

MONTE VISTA BLK 03

702 ft²

@12,251

GFA

905 ft²

@9,503

local_fire_department HIT

Sale$8.6 M

702 ft²

@12,251

GFA

905 ft²

@9,503

Sale$8.6 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

466 ft²

@15,837

GFA

635 ft²

@11,622

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$7.38 M

466 ft²

@15,837

GFA

635 ft²

@11,622

Sale$7.38 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Shatin KAK TIN VILLAGE NAM KAU

thumb_up

KAK TIN VILLAGE NAM KAU

GFA

700 ft²

@12,143

real_estate_agent Rare

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

real_estate_agent Rare

Ma On Shan SAUSALITO

thumb_up

SAUSALITO

590 ft²

@12,712

GFA

813 ft²

@9,225

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

Sale$7.5 M

590 ft²

@12,712

GFA

813 ft²

@9,225

Sale$7.5 M

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

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

Ma On Shan MOUNTAIN SHORE BLK 02

thumb_up

MOUNTAIN SHORE BLK 02

684 ft²

@11,696

GFA

901 ft²

@8,879

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$8 M

684 ft²

@11,696

GFA

901 ft²

@8,879

Sale$8 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

527 ft²

@16,698

local_fire_department HIT

Sale$8.8 M

527 ft²

@16,698

Sale$8.8 M

local_fire_department HIT

KOL VR

Ma On Shan MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02

634 ft²

@13,407

GFA

848 ft²

@10,024

real_estate_agent Rare hotel_class King vpn_key Key

Sale$8.5 M

634 ft²

@13,407

GFA

848 ft²

@10,024

Sale$8.5 M

real_estate_agent Rare hotel_class King vpn_key Key

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,462

GFA

878 ft²

@9,453

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

666 ft²

@12,462

GFA

878 ft²

@9,453

Sale$8.3 M

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_fire_department HIT vpn_key Key flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_fire_department HIT vpn_key Key flight_takeoff 移民急讓 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$69,330	$53,274	$43,657	$37,259
1.500	$71,907	$55,898	$46,329	$39,979
2.000	$74,544	$58,602	$49,099	$42,817
2.500	$77,241	$61,384	$51,968	$45,771
3.000	$79,997	$64,245	$54,933	$48,839
3.500	$82,812	$67,183	$57,992	$52,017
3.625	$83,525	$67,929	$58,772	$52,829
4.000	$85,685	$70,197	$61,145	$55,304
4.500	$88,617	$73,286	$64,388	$58,694
5.000	$91,606	$76,449	$67,719	$62,185
5.500	$94,651	$79,685	$71,136	$65,773
6.000	$97,752	$82,991	$74,636	$69,452

Monthly Payment$52,829

Term

30Year

Loan amount

$11,584,000

Total int. paid

$7,434,434

Total Loan and Interest

$19,018,434

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$34,993	$17,836	$52,829	$11,566,164
2	$34,939	$17,890	$52,829	$11,548,275
3	$34,885	$17,944	$52,829	$11,530,331
4	$34,831	$17,998	$52,829	$11,512,333
5	$34,777	$18,052	$52,829	$11,494,281
6	$34,722	$18,107	$52,829	$11,476,175
7	$34,668	$18,161	$52,829	$11,458,013
8	$34,613	$18,216	$52,829	$11,439,797
9	$34,558	$18,271	$52,829	$11,421,526
10	$34,503	$18,326	$52,829	$11,403,199
11	$34,447	$18,382	$52,829	$11,384,818
12	$34,392	$18,437	$52,829	$11,366,380

第1年供款共

$633,948

第1年利息

$416,328

第1年共還本金

$217,620

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$34,336	$18,493	$52,829	$11,347,887
14	$34,280	$18,549	$52,829	$11,329,338
15	$34,224	$18,605	$52,829	$11,310,733
16	$34,168	$18,661	$52,829	$11,292,072
17	$34,111	$18,718	$52,829	$11,273,355
18	$34,055	$18,774	$52,829	$11,254,581
19	$33,998	$18,831	$52,829	$11,235,750
20	$33,941	$18,888	$52,829	$11,216,862
21	$33,884	$18,945	$52,829	$11,197,917
22	$33,827	$19,002	$52,829	$11,178,915
23	$33,770	$19,059	$52,829	$11,159,856
24	$33,712	$19,117	$52,829	$11,140,739

第2年供款共

$633,948

第2年利息

$408,307

第2年共還本金

$225,641

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$33,654	$19,175	$52,829	$11,121,565
26	$33,596	$19,233	$52,829	$11,102,332
27	$33,538	$19,291	$52,829	$11,083,041
28	$33,480	$19,349	$52,829	$11,063,692
29	$33,422	$19,407	$52,829	$11,044,285
30	$33,363	$19,466	$52,829	$11,024,819
31	$33,304	$19,525	$52,829	$11,005,294
32	$33,245	$19,584	$52,829	$10,985,710
33	$33,186	$19,643	$52,829	$10,966,067
34	$33,127	$19,702	$52,829	$10,946,365
35	$33,067	$19,762	$52,829	$10,926,603
36	$33,007	$19,822	$52,829	$10,906,782

第3年供款共

$633,948

第3年利息

$399,990

第3年共還本金

$233,958

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$32,948	$19,881	$52,829	$10,886,900
38	$32,888	$19,941	$52,829	$10,866,959
39	$32,827	$20,002	$52,829	$10,846,957
40	$32,767	$20,062	$52,829	$10,826,895
41	$32,706	$20,123	$52,829	$10,806,772
42	$32,645	$20,184	$52,829	$10,786,589
43	$32,584	$20,244	$52,829	$10,766,344
44	$32,523	$20,306	$52,829	$10,746,038
45	$32,462	$20,367	$52,829	$10,725,671
46	$32,400	$20,429	$52,829	$10,705,243
47	$32,339	$20,490	$52,829	$10,684,753
48	$32,277	$20,552	$52,829	$10,664,201

第4年供款共

$633,948

第4年利息

$391,367

第4年共還本金

$242,581

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$32,215	$20,614	$52,829	$10,643,586
50	$32,153	$20,676	$52,829	$10,622,910
51	$32,090	$20,739	$52,829	$10,602,171
52	$32,027	$20,802	$52,829	$10,581,369
53	$31,965	$20,864	$52,829	$10,560,505
54	$31,902	$20,927	$52,829	$10,539,577
55	$31,838	$20,991	$52,829	$10,518,587
56	$31,775	$21,054	$52,829	$10,497,533
57	$31,711	$21,118	$52,829	$10,476,415
58	$31,648	$21,181	$52,829	$10,455,233
59	$31,584	$21,245	$52,829	$10,433,988
60	$31,519	$21,310	$52,829	$10,412,678

第5年供款共

$633,948

第5年利息

$382,426

第5年共還本金

$251,522

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,455	$21,374	$52,829	$10,391,304
62	$31,390	$21,439	$52,829	$10,369,866
63	$31,326	$21,503	$52,829	$10,348,362
64	$31,261	$21,568	$52,829	$10,326,794
65	$31,196	$21,633	$52,829	$10,305,161
66	$31,130	$21,699	$52,829	$10,283,462
67	$31,065	$21,764	$52,829	$10,261,697
68	$30,999	$21,830	$52,829	$10,239,867
69	$30,933	$21,896	$52,829	$10,217,971
70	$30,867	$21,962	$52,829	$10,196,009
71	$30,800	$22,029	$52,829	$10,173,981
72	$30,734	$22,095	$52,829	$10,151,886

第6年供款共

$633,948

第6年利息

$373,155

第6年共還本金

$260,793

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$30,667	$22,162	$52,829	$10,129,724
74	$30,600	$22,229	$52,829	$10,107,495
75	$30,533	$22,296	$52,829	$10,085,199
76	$30,466	$22,363	$52,829	$10,062,836
77	$30,398	$22,431	$52,829	$10,040,405
78	$30,330	$22,499	$52,829	$10,017,906
79	$30,262	$22,567	$52,829	$9,995,340
80	$30,194	$22,635	$52,829	$9,972,705
81	$30,126	$22,703	$52,829	$9,950,002
82	$30,057	$22,772	$52,829	$9,927,230
83	$29,989	$22,840	$52,829	$9,904,390
84	$29,920	$22,909	$52,829	$9,881,480

第7年供款共

$633,948

第7年利息

$363,543

第7年共還本金

$270,405

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$29,850	$22,979	$52,829	$9,858,502
86	$29,781	$23,048	$52,829	$9,835,453
87	$29,711	$23,118	$52,829	$9,812,336
88	$29,641	$23,188	$52,829	$9,789,148
89	$29,571	$23,258	$52,829	$9,765,891
90	$29,501	$23,328	$52,829	$9,742,563
91	$29,431	$23,398	$52,829	$9,719,164
92	$29,360	$23,469	$52,829	$9,695,695
93	$29,289	$23,540	$52,829	$9,672,156
94	$29,218	$23,611	$52,829	$9,648,545
95	$29,147	$23,682	$52,829	$9,624,862
96	$29,075	$23,754	$52,829	$9,601,108

第8年供款共

$633,948

第8年利息

$353,576

第8年共還本金

$280,372

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$29,003	$23,826	$52,829	$9,577,283
98	$28,931	$23,898	$52,829	$9,553,385
99	$28,859	$23,970	$52,829	$9,529,415
100	$28,787	$24,042	$52,829	$9,505,373
101	$28,714	$24,115	$52,829	$9,481,258
102	$28,641	$24,188	$52,829	$9,457,071
103	$28,568	$24,261	$52,829	$9,432,810
104	$28,495	$24,334	$52,829	$9,408,476
105	$28,421	$24,408	$52,829	$9,384,068
106	$28,348	$24,481	$52,829	$9,359,587
107	$28,274	$24,555	$52,829	$9,335,032
108	$28,200	$24,629	$52,829	$9,310,402

第9年供款共

$633,948

第9年利息

$343,242

第9年共還本金

$290,706

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,125	$24,704	$52,829	$9,285,698
110	$28,051	$24,778	$52,829	$9,260,920
111	$27,976	$24,853	$52,829	$9,236,067
112	$27,901	$24,928	$52,829	$9,211,138
113	$27,825	$25,004	$52,829	$9,186,135
114	$27,750	$25,079	$52,829	$9,161,056
115	$27,674	$25,155	$52,829	$9,135,901
116	$27,598	$25,231	$52,829	$9,110,670
117	$27,522	$25,307	$52,829	$9,085,362
118	$27,445	$25,384	$52,829	$9,059,979
119	$27,369	$25,460	$52,829	$9,034,519
120	$27,292	$25,537	$52,829	$9,008,981

第10年供款共

$633,948

第10年利息

$332,527

第10年共還本金

$301,421

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,215	$25,614	$52,829	$8,983,367
122	$27,137	$25,692	$52,829	$8,957,675
123	$27,060	$25,769	$52,829	$8,931,906
124	$26,982	$25,847	$52,829	$8,906,059
125	$26,904	$25,925	$52,829	$8,880,133
126	$26,825	$26,004	$52,829	$8,854,130
127	$26,747	$26,082	$52,829	$8,828,048
128	$26,668	$26,161	$52,829	$8,801,887
129	$26,589	$26,240	$52,829	$8,775,647
130	$26,510	$26,319	$52,829	$8,749,328
131	$26,430	$26,399	$52,829	$8,722,929
132	$26,351	$26,478	$52,829	$8,696,450

第11年供款共

$633,948

第11年利息

$321,417

第11年共還本金

$312,531

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,271	$26,558	$52,829	$8,669,892
134	$26,190	$26,639	$52,829	$8,643,253
135	$26,110	$26,719	$52,829	$8,616,534
136	$26,029	$26,800	$52,829	$8,589,734
137	$25,948	$26,881	$52,829	$8,562,853
138	$25,867	$26,962	$52,829	$8,535,891
139	$25,786	$27,043	$52,829	$8,508,848
140	$25,704	$27,125	$52,829	$8,481,723
141	$25,622	$27,207	$52,829	$8,454,516
142	$25,540	$27,289	$52,829	$8,427,226
143	$25,457	$27,372	$52,829	$8,399,855
144	$25,375	$27,454	$52,829	$8,372,400

第12年供款共

$633,948

第12年利息

$309,898

第12年共還本金

$324,050

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,292	$27,537	$52,829	$8,344,863
146	$25,208	$27,621	$52,829	$8,317,242
147	$25,125	$27,704	$52,829	$8,289,538
148	$25,041	$27,788	$52,829	$8,261,751
149	$24,957	$27,872	$52,829	$8,233,879
150	$24,873	$27,956	$52,829	$8,205,923
151	$24,789	$28,040	$52,829	$8,177,883
152	$24,704	$28,125	$52,829	$8,149,758
153	$24,619	$28,210	$52,829	$8,121,548
154	$24,534	$28,295	$52,829	$8,093,253
155	$24,448	$28,381	$52,829	$8,064,872
156	$24,363	$28,466	$52,829	$8,036,406

第13年供款共

$633,948

第13年利息

$297,954

第13年共還本金

$335,994

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,277	$28,552	$52,829	$8,007,854
158	$24,190	$28,639	$52,829	$7,979,215
159	$24,104	$28,725	$52,829	$7,950,490
160	$24,017	$28,812	$52,829	$7,921,678
161	$23,930	$28,899	$52,829	$7,892,779
162	$23,843	$28,986	$52,829	$7,863,793
163	$23,755	$29,074	$52,829	$7,834,719
164	$23,667	$29,162	$52,829	$7,805,558
165	$23,579	$29,250	$52,829	$7,776,308
166	$23,491	$29,338	$52,829	$7,746,970
167	$23,402	$29,427	$52,829	$7,717,543
168	$23,313	$29,516	$52,829	$7,688,028

第14年供款共

$633,948

第14年利息

$285,569

第14年共還本金

$348,378

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,224	$29,605	$52,829	$7,658,423
170	$23,135	$29,694	$52,829	$7,628,729
171	$23,045	$29,784	$52,829	$7,598,945
172	$22,955	$29,874	$52,829	$7,569,071
173	$22,865	$29,964	$52,829	$7,539,107
174	$22,774	$30,055	$52,829	$7,509,052
175	$22,684	$30,145	$52,829	$7,478,907
176	$22,593	$30,236	$52,829	$7,448,670
177	$22,501	$30,328	$52,829	$7,418,343
178	$22,410	$30,419	$52,829	$7,387,923
179	$22,318	$30,511	$52,829	$7,357,412
180	$22,226	$30,603	$52,829	$7,326,809

第15年供款共

$633,948

第15年利息

$272,729

第15年共還本金

$361,219

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,133	$30,696	$52,829	$7,296,113
182	$22,040	$30,789	$52,829	$7,265,324
183	$21,947	$30,882	$52,829	$7,234,442
184	$21,854	$30,975	$52,829	$7,203,467
185	$21,760	$31,069	$52,829	$7,172,399
186	$21,667	$31,162	$52,829	$7,141,237
187	$21,572	$31,256	$52,829	$7,109,980
188	$21,478	$31,351	$52,829	$7,078,629
189	$21,383	$31,446	$52,829	$7,047,183
190	$21,288	$31,541	$52,829	$7,015,643
191	$21,193	$31,636	$52,829	$6,984,007
192	$21,098	$31,731	$52,829	$6,952,276

第16年供款共

$633,948

第16年利息

$259,415

第16年共還本金

$374,533

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,002	$31,827	$52,829	$6,920,448
194	$20,906	$31,923	$52,829	$6,888,525
195	$20,809	$32,020	$52,829	$6,856,505
196	$20,712	$32,117	$52,829	$6,824,388
197	$20,615	$32,214	$52,829	$6,792,175
198	$20,518	$32,311	$52,829	$6,759,864
199	$20,420	$32,409	$52,829	$6,727,455
200	$20,323	$32,506	$52,829	$6,694,949
201	$20,224	$32,605	$52,829	$6,662,344
202	$20,126	$32,703	$52,829	$6,629,641
203	$20,027	$32,802	$52,829	$6,596,839
204	$19,928	$32,901	$52,829	$6,563,938

第17年供款共

$633,948

第17年利息

$245,610

第17年共還本金

$388,338

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,829	$33,000	$52,829	$6,530,937
206	$19,729	$33,100	$52,829	$6,497,837
207	$19,629	$33,200	$52,829	$6,464,637
208	$19,529	$33,300	$52,829	$6,431,337
209	$19,428	$33,401	$52,829	$6,397,936
210	$19,327	$33,502	$52,829	$6,364,434
211	$19,226	$33,603	$52,829	$6,330,831
212	$19,124	$33,705	$52,829	$6,297,126
213	$19,023	$33,806	$52,829	$6,263,320
214	$18,920	$33,909	$52,829	$6,229,411
215	$18,818	$34,011	$52,829	$6,195,400
216	$18,715	$34,114	$52,829	$6,161,287

第18年供款共

$633,948

第18年利息

$231,297

第18年共還本金

$402,651

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,612	$34,217	$52,829	$6,127,070
218	$18,509	$34,320	$52,829	$6,092,750
219	$18,405	$34,424	$52,829	$6,058,326
220	$18,301	$34,528	$52,829	$6,023,798
221	$18,197	$34,632	$52,829	$5,989,166
222	$18,092	$34,737	$52,829	$5,954,429
223	$17,987	$34,842	$52,829	$5,919,588
224	$17,882	$34,947	$52,829	$5,884,641
225	$17,777	$35,052	$52,829	$5,849,588
226	$17,671	$35,158	$52,829	$5,814,430
227	$17,564	$35,265	$52,829	$5,779,165
228	$17,458	$35,371	$52,829	$5,743,794

第19年供款共

$633,948

第19年利息

$216,456

第19年共還本金

$417,492

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,351	$35,478	$52,829	$5,708,316
230	$17,244	$35,585	$52,829	$5,672,731
231	$17,136	$35,693	$52,829	$5,637,039
232	$17,029	$35,800	$52,829	$5,601,238
233	$16,920	$35,909	$52,829	$5,565,330
234	$16,812	$36,017	$52,829	$5,529,313
235	$16,703	$36,126	$52,829	$5,493,187
236	$16,594	$36,235	$52,829	$5,456,952
237	$16,485	$36,344	$52,829	$5,420,607
238	$16,375	$36,454	$52,829	$5,384,153
239	$16,265	$36,564	$52,829	$5,347,589
240	$16,154	$36,675	$52,829	$5,310,914

第20年供款共

$633,948

第20年利息

$201,067

第20年共還本金

$432,880

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,043	$36,786	$52,829	$5,274,128
242	$15,932	$36,897	$52,829	$5,237,232
243	$15,821	$37,008	$52,829	$5,200,223
244	$15,709	$37,120	$52,829	$5,163,103
245	$15,597	$37,232	$52,829	$5,125,871
246	$15,484	$37,345	$52,829	$5,088,527
247	$15,372	$37,457	$52,829	$5,051,069
248	$15,258	$37,571	$52,829	$5,013,499
249	$15,145	$37,684	$52,829	$4,975,815
250	$15,031	$37,798	$52,829	$4,938,017
251	$14,917	$37,912	$52,829	$4,900,105
252	$14,802	$38,027	$52,829	$4,862,078

第21年供款共

$633,948

第21年利息

$185,112

第21年共還本金

$448,836

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,688	$38,141	$52,829	$4,823,937
254	$14,572	$38,257	$52,829	$4,785,680
255	$14,457	$38,372	$52,829	$4,747,308
256	$14,341	$38,488	$52,829	$4,708,820
257	$14,225	$38,604	$52,829	$4,670,215
258	$14,108	$38,721	$52,829	$4,631,494
259	$13,991	$38,838	$52,829	$4,592,656
260	$13,874	$38,955	$52,829	$4,553,701
261	$13,756	$39,073	$52,829	$4,514,628
262	$13,638	$39,191	$52,829	$4,475,437
263	$13,520	$39,309	$52,829	$4,436,127
264	$13,401	$39,428	$52,829	$4,396,699

第22年供款共

$633,948

第22年利息

$168,569

第22年共還本金

$465,379

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,282	$39,547	$52,829	$4,357,152
266	$13,162	$39,667	$52,829	$4,317,485
267	$13,042	$39,787	$52,829	$4,277,699
268	$12,922	$39,907	$52,829	$4,237,792
269	$12,802	$40,027	$52,829	$4,197,765
270	$12,681	$40,148	$52,829	$4,157,616
271	$12,559	$40,270	$52,829	$4,117,347
272	$12,438	$40,391	$52,829	$4,076,956
273	$12,316	$40,513	$52,829	$4,036,442
274	$12,193	$40,636	$52,829	$3,995,807
275	$12,071	$40,758	$52,829	$3,955,049
276	$11,948	$40,881	$52,829	$3,914,167

第23年供款共

$633,948

第23年利息

$151,416

第23年共還本金

$482,532

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,824	$41,005	$52,829	$3,873,162
278	$11,700	$41,129	$52,829	$3,832,033
279	$11,576	$41,253	$52,829	$3,790,780
280	$11,451	$41,378	$52,829	$3,749,403
281	$11,326	$41,503	$52,829	$3,707,900
282	$11,201	$41,628	$52,829	$3,666,272
283	$11,075	$41,754	$52,829	$3,624,518
284	$10,949	$41,880	$52,829	$3,582,638
285	$10,823	$42,006	$52,829	$3,540,632
286	$10,696	$42,133	$52,829	$3,498,499
287	$10,568	$42,261	$52,829	$3,456,238
288	$10,441	$42,388	$52,829	$3,413,850

第24年供款共

$633,948

第24年利息

$133,630

第24年共還本金

$500,317

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,313	$42,516	$52,829	$3,371,333
290	$10,184	$42,645	$52,829	$3,328,689
291	$10,055	$42,774	$52,829	$3,285,915
292	$9,926	$42,903	$52,829	$3,243,012
293	$9,797	$43,032	$52,829	$3,199,980
294	$9,667	$43,162	$52,829	$3,156,818
295	$9,536	$43,293	$52,829	$3,113,525
296	$9,405	$43,424	$52,829	$3,070,101
297	$9,274	$43,555	$52,829	$3,026,546
298	$9,143	$43,686	$52,829	$2,982,860
299	$9,011	$43,818	$52,829	$2,939,042
300	$8,878	$43,951	$52,829	$2,895,091

第25年供款共

$633,948

第25年利息

$115,189

第25年共還本金

$518,758

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,746	$44,083	$52,829	$2,851,008
302	$8,612	$44,217	$52,829	$2,806,791
303	$8,479	$44,350	$52,829	$2,762,441
304	$8,345	$44,484	$52,829	$2,717,957
305	$8,210	$44,618	$52,829	$2,673,339
306	$8,076	$44,753	$52,829	$2,628,585
307	$7,941	$44,888	$52,829	$2,583,697
308	$7,805	$45,024	$52,829	$2,538,673
309	$7,669	$45,160	$52,829	$2,493,513
310	$7,532	$45,296	$52,829	$2,448,216
311	$7,396	$45,433	$52,829	$2,402,783
312	$7,258	$45,571	$52,829	$2,357,212

第26年供款共

$633,948

第26年利息

$96,069

第26年共還本金

$537,879

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,121	$45,708	$52,829	$2,311,504
314	$6,983	$45,846	$52,829	$2,265,658
315	$6,844	$45,985	$52,829	$2,219,673
316	$6,705	$46,124	$52,829	$2,173,549
317	$6,566	$46,263	$52,829	$2,127,286
318	$6,426	$46,403	$52,829	$2,080,883
319	$6,286	$46,543	$52,829	$2,034,340
320	$6,145	$46,684	$52,829	$1,987,657
321	$6,004	$46,825	$52,829	$1,940,832
322	$5,863	$46,966	$52,829	$1,893,866
323	$5,721	$47,108	$52,829	$1,846,758
324	$5,579	$47,250	$52,829	$1,799,508

第27年供款共

$633,948

第27年利息

$76,243

第27年共還本金

$557,704

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,436	$47,393	$52,829	$1,752,115
326	$5,293	$47,536	$52,829	$1,704,579
327	$5,149	$47,680	$52,829	$1,656,899
328	$5,005	$47,824	$52,829	$1,609,075
329	$4,861	$47,968	$52,829	$1,561,107
330	$4,716	$48,113	$52,829	$1,512,994
331	$4,571	$48,258	$52,829	$1,464,736
332	$4,425	$48,404	$52,829	$1,416,331
333	$4,279	$48,550	$52,829	$1,367,781
334	$4,132	$48,697	$52,829	$1,319,084
335	$3,985	$48,844	$52,829	$1,270,239
336	$3,837	$48,992	$52,829	$1,221,248

第28年供款共

$633,948

第28年利息

$55,687

第28年共還本金

$578,260

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,689	$49,140	$52,829	$1,172,108
338	$3,541	$49,288	$52,829	$1,122,820
339	$3,392	$49,437	$52,829	$1,073,382
340	$3,243	$49,586	$52,829	$1,023,796
341	$3,093	$49,736	$52,829	$974,060
342	$2,942	$49,887	$52,829	$924,173
343	$2,792	$50,037	$52,829	$874,136
344	$2,641	$50,188	$52,829	$823,948
345	$2,489	$50,340	$52,829	$773,608
346	$2,337	$50,492	$52,829	$723,116
347	$2,184	$50,645	$52,829	$672,471
348	$2,031	$50,798	$52,829	$621,673

第29年供款共

$633,948

第29年利息

$34,374

第29年共還本金

$599,574

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,878	$50,951	$52,829	$570,722
350	$1,724	$51,105	$52,829	$519,618
351	$1,570	$51,259	$52,829	$468,358
352	$1,415	$51,414	$52,829	$416,944
353	$1,260	$51,569	$52,829	$365,375
354	$1,104	$51,725	$52,829	$313,649
355	$947	$51,882	$52,829	$261,768
356	$791	$52,038	$52,829	$209,730
357	$634	$52,195	$52,829	$157,534
358	$476	$52,353	$52,829	$105,181
359	$318	$52,511	$52,829	$52,670
360	$159	$52,670	$52,829	$0

第30年供款共

$633,948

第30年利息

$12,274

第30年共還本金

$621,673

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$15,764,434

Disclaimer

Recommended properties

Mort. Insurance
info