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$15,570,891

Monthly Payment
$52,736

Down Payment

$-3,744,000

Total Loan

$11,744,000

Total int. paid

$7,240,891

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,414,000

Base on DTI ratio

$105,472

Budget of property purchase

HK$-3,414,000

Down Payment

$-3,744,000
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

$105,472

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 KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Ma On Shan OCEANAIRE

thumb_up

MA ON SHAN OCEANAIRE

760 ft²

@11,316

GFA

1,001 ft²

@8,591

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8.6 M

760 ft²

@11,316

GFA

1,001 ft²

@8,591

Sale$8.6 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Shatin PALAZZO

thumb_up

PALAZZO TWR 01

563 ft²

@15,897

GFA

719 ft²

@12,448

local_fire_department HIT

Sale$8.95 M

563 ft²

@15,897

GFA

719 ft²

@12,448

Sale$8.95 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT A TWR 01

681 ft²

@10,279

local_fire_department HIT

Sale$7 M

681 ft²

@10,279

Sale$7 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

480 ft²

@14,583

directions_run Sale

Sale$7 M

480 ft²

@14,583

Sale$7 M

directions_run Sale

Sai Kung HIRAM'S VILLA

thumb_up

HIRAM

552 ft²

@15,036

GFA

759 ft²

@10,935

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.3 M

552 ft²

@15,036

GFA

759 ft²

@10,935

Sale$8.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

787 ft²

@11,436

GFA

1,004 ft²

@8,964

local_fire_department HIT

Sale$9 M

787 ft²

@11,436

GFA

1,004 ft²

@8,964

Sale$9 M

local_fire_department HIT

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

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE

639 ft²

@11,737

GFA

827 ft²

@9,069

hotel_class King

Sale$7.5 M

639 ft²

@11,737

GFA

827 ft²

@9,069

Sale$7.5 M

hotel_class King

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 05

650 ft²

@12,308

GFA

807 ft²

@9,913

local_fire_department HIT directions_run Sale verified 首置必買

Sale$8 M

650 ft²

@12,308

GFA

807 ft²

@9,913

Sale$8 M

local_fire_department HIT directions_run Sale verified 首置必買

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@12,797

GFA

718 ft²

@9,749

local_fire_department HIT

Sale$7 M

547 ft²

@12,797

GFA

718 ft²

@9,749

Sale$7 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$70,287	$54,010	$44,260	$37,773
1.500	$72,900	$56,670	$46,969	$40,531
2.000	$75,574	$59,411	$49,777	$43,408
2.500	$78,308	$62,232	$52,686	$46,403
3.000	$81,102	$65,132	$55,691	$49,513
3.500	$83,956	$68,110	$58,793	$52,736
4.000	$86,869	$71,166	$61,989	$56,068
4.500	$89,841	$74,298	$65,277	$59,505
5.000	$92,871	$77,505	$68,654	$63,044
5.500	$95,958	$80,785	$72,118	$66,681
6.000	$99,103	$84,138	$75,667	$70,411

Monthly Payment$52,736

Term

30Year

Loan amount

$11,744,000

Total int. paid

$7,240,891

Total Loan and Interest

$18,984,891

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$34,253	$18,482	$52,736	$11,725,518
2	$34,199	$18,536	$52,736	$11,706,981
3	$34,145	$18,590	$52,736	$11,688,391
4	$34,091	$18,645	$52,736	$11,669,746
5	$34,037	$18,699	$52,736	$11,651,047
6	$33,982	$18,754	$52,736	$11,632,293
7	$33,928	$18,808	$52,736	$11,613,485
8	$33,873	$18,863	$52,736	$11,594,622
9	$33,818	$18,918	$52,736	$11,575,704
10	$33,762	$18,973	$52,736	$11,556,730
11	$33,707	$19,029	$52,736	$11,537,702
12	$33,652	$19,084	$52,736	$11,518,618

第1年供款共

$632,830

第1年利息

$407,447

第1年共還本金

$225,382

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$33,596	$19,140	$52,736	$11,499,478
14	$33,540	$19,196	$52,736	$11,480,282
15	$33,484	$19,252	$52,736	$11,461,030
16	$33,428	$19,308	$52,736	$11,441,723
17	$33,372	$19,364	$52,736	$11,422,359
18	$33,315	$19,421	$52,736	$11,402,938
19	$33,259	$19,477	$52,736	$11,383,461
20	$33,202	$19,534	$52,736	$11,363,927
21	$33,145	$19,591	$52,736	$11,344,336
22	$33,088	$19,648	$52,736	$11,324,687
23	$33,030	$19,705	$52,736	$11,304,982
24	$32,973	$19,763	$52,736	$11,285,219

第2年供款共

$632,830

第2年利息

$399,431

第2年共還本金

$233,399

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$32,915	$19,821	$52,736	$11,265,398
26	$32,857	$19,878	$52,736	$11,245,520
27	$32,799	$19,936	$52,736	$11,225,584
28	$32,741	$19,995	$52,736	$11,205,589
29	$32,683	$20,053	$52,736	$11,185,536
30	$32,624	$20,111	$52,736	$11,165,425
31	$32,566	$20,170	$52,736	$11,145,255
32	$32,507	$20,229	$52,736	$11,125,026
33	$32,448	$20,288	$52,736	$11,104,738
34	$32,389	$20,347	$52,736	$11,084,391
35	$32,329	$20,406	$52,736	$11,063,985
36	$32,270	$20,466	$52,736	$11,043,519

第3年供款共

$632,830

第3年利息

$391,130

第3年共還本金

$241,700

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$32,210	$20,526	$52,736	$11,022,994
38	$32,150	$20,585	$52,736	$11,002,408
39	$32,090	$20,645	$52,736	$10,981,763
40	$32,030	$20,706	$52,736	$10,961,057
41	$31,970	$20,766	$52,736	$10,940,291
42	$31,909	$20,827	$52,736	$10,919,464
43	$31,848	$20,887	$52,736	$10,898,577
44	$31,788	$20,948	$52,736	$10,877,629
45	$31,726	$21,009	$52,736	$10,856,619
46	$31,665	$21,071	$52,736	$10,835,549
47	$31,604	$21,132	$52,736	$10,814,417
48	$31,542	$21,194	$52,736	$10,793,223

第4年供款共

$632,830

第4年利息

$382,533

第4年共還本金

$250,296

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$31,480	$21,256	$52,736	$10,771,967
50	$31,418	$21,318	$52,736	$10,750,650
51	$31,356	$21,380	$52,736	$10,729,270
52	$31,294	$21,442	$52,736	$10,707,828
53	$31,231	$21,505	$52,736	$10,686,323
54	$31,168	$21,567	$52,736	$10,664,756
55	$31,106	$21,630	$52,736	$10,643,126
56	$31,042	$21,693	$52,736	$10,621,432
57	$30,979	$21,757	$52,736	$10,599,676
58	$30,916	$21,820	$52,736	$10,577,856
59	$30,852	$21,884	$52,736	$10,555,972
60	$30,788	$21,948	$52,736	$10,534,024

第5年供款共

$632,830

第5年利息

$373,631

第5年共還本金

$259,199

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$30,724	$22,012	$52,736	$10,512,013
62	$30,660	$22,076	$52,736	$10,489,937
63	$30,596	$22,140	$52,736	$10,467,797
64	$30,531	$22,205	$52,736	$10,445,592
65	$30,466	$22,269	$52,736	$10,423,322
66	$30,401	$22,334	$52,736	$10,400,988
67	$30,336	$22,400	$52,736	$10,378,588
68	$30,271	$22,465	$52,736	$10,356,124
69	$30,205	$22,530	$52,736	$10,333,593
70	$30,140	$22,596	$52,736	$10,310,997
71	$30,074	$22,662	$52,736	$10,288,335
72	$30,008	$22,728	$52,736	$10,265,607

第6年供款共

$632,830

第6年利息

$364,412

第6年共還本金

$268,418

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$29,941	$22,794	$52,736	$10,242,812
74	$29,875	$22,861	$52,736	$10,219,951
75	$29,808	$22,928	$52,736	$10,197,024
76	$29,741	$22,994	$52,736	$10,174,029
77	$29,674	$23,062	$52,736	$10,150,968
78	$29,607	$23,129	$52,736	$10,127,839
79	$29,540	$23,196	$52,736	$10,104,643
80	$29,472	$23,264	$52,736	$10,081,379
81	$29,404	$23,332	$52,736	$10,058,047
82	$29,336	$23,400	$52,736	$10,034,647
83	$29,268	$23,468	$52,736	$10,011,179
84	$29,199	$23,537	$52,736	$9,987,642

第7年供款共

$632,830

第7年利息

$354,865

第7年共還本金

$277,964

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$29,131	$23,605	$52,736	$9,964,037
86	$29,062	$23,674	$52,736	$9,940,363
87	$28,993	$23,743	$52,736	$9,916,620
88	$28,923	$23,812	$52,736	$9,892,808
89	$28,854	$23,882	$52,736	$9,868,926
90	$28,784	$23,951	$52,736	$9,844,974
91	$28,715	$24,021	$52,736	$9,820,953
92	$28,644	$24,091	$52,736	$9,796,862
93	$28,574	$24,162	$52,736	$9,772,700
94	$28,504	$24,232	$52,736	$9,748,468
95	$28,433	$24,303	$52,736	$9,724,165
96	$28,362	$24,374	$52,736	$9,699,792

第8年供款共

$632,830

第8年利息

$344,979

第8年共還本金

$287,851

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$28,291	$24,445	$52,736	$9,675,347
98	$28,220	$24,516	$52,736	$9,650,831
99	$28,148	$24,588	$52,736	$9,626,243
100	$28,077	$24,659	$52,736	$9,601,584
101	$28,005	$24,731	$52,736	$9,576,853
102	$27,932	$24,803	$52,736	$9,552,050
103	$27,860	$24,876	$52,736	$9,527,174
104	$27,788	$24,948	$52,736	$9,502,226
105	$27,715	$25,021	$52,736	$9,477,205
106	$27,642	$25,094	$52,736	$9,452,111
107	$27,569	$25,167	$52,736	$9,426,944
108	$27,495	$25,241	$52,736	$9,401,703

第9年供款共

$632,830

第9年利息

$334,741

第9年共還本金

$298,089

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$27,422	$25,314	$52,736	$9,376,389
110	$27,348	$25,388	$52,736	$9,351,001
111	$27,274	$25,462	$52,736	$9,325,539
112	$27,199	$25,536	$52,736	$9,300,002
113	$27,125	$25,611	$52,736	$9,274,392
114	$27,050	$25,685	$52,736	$9,248,706
115	$26,975	$25,760	$52,736	$9,222,946
116	$26,900	$25,836	$52,736	$9,197,110
117	$26,825	$25,911	$52,736	$9,171,199
118	$26,749	$25,986	$52,736	$9,145,213
119	$26,674	$26,062	$52,736	$9,119,151
120	$26,598	$26,138	$52,736	$9,093,012

第10年供款共

$632,830

第10年利息

$324,139

第10年共還本金

$308,691

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$26,521	$26,215	$52,736	$9,066,798
122	$26,445	$26,291	$52,736	$9,040,507
123	$26,368	$26,368	$52,736	$9,014,139
124	$26,291	$26,445	$52,736	$8,987,695
125	$26,214	$26,522	$52,736	$8,961,173
126	$26,137	$26,599	$52,736	$8,934,574
127	$26,059	$26,677	$52,736	$8,907,897
128	$25,981	$26,754	$52,736	$8,881,143
129	$25,903	$26,832	$52,736	$8,854,310
130	$25,825	$26,911	$52,736	$8,827,399
131	$25,747	$26,989	$52,736	$8,800,410
132	$25,668	$27,068	$52,736	$8,773,342

第11年供款共

$632,830

第11年利息

$313,160

第11年共還本金

$319,670

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$25,589	$27,147	$52,736	$8,746,195
134	$25,510	$27,226	$52,736	$8,718,969
135	$25,430	$27,305	$52,736	$8,691,664
136	$25,351	$27,385	$52,736	$8,664,279
137	$25,271	$27,465	$52,736	$8,636,814
138	$25,191	$27,545	$52,736	$8,609,269
139	$25,110	$27,625	$52,736	$8,581,643
140	$25,030	$27,706	$52,736	$8,553,937
141	$24,949	$27,787	$52,736	$8,526,150
142	$24,868	$27,868	$52,736	$8,498,282
143	$24,787	$27,949	$52,736	$8,470,333
144	$24,705	$28,031	$52,736	$8,442,303

第12年供款共

$632,830

第12年利息

$301,790

第12年共還本金

$331,040

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$24,623	$28,112	$52,736	$8,414,190
146	$24,541	$28,194	$52,736	$8,385,996
147	$24,459	$28,277	$52,736	$8,357,719
148	$24,377	$28,359	$52,736	$8,329,360
149	$24,294	$28,442	$52,736	$8,300,918
150	$24,211	$28,525	$52,736	$8,272,393
151	$24,128	$28,608	$52,736	$8,243,785
152	$24,044	$28,691	$52,736	$8,215,094
153	$23,961	$28,775	$52,736	$8,186,319
154	$23,877	$28,859	$52,736	$8,157,460
155	$23,793	$28,943	$52,736	$8,128,517
156	$23,708	$29,028	$52,736	$8,099,489

第13年供款共

$632,830

第13年利息

$290,016

第13年共還本金

$342,814

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$23,624	$29,112	$52,736	$8,070,377
158	$23,539	$29,197	$52,736	$8,041,179
159	$23,453	$29,282	$52,736	$8,011,897
160	$23,368	$29,368	$52,736	$7,982,529
161	$23,282	$29,453	$52,736	$7,953,076
162	$23,196	$29,539	$52,736	$7,923,537
163	$23,110	$29,625	$52,736	$7,893,911
164	$23,024	$29,712	$52,736	$7,864,199
165	$22,937	$29,799	$52,736	$7,834,401
166	$22,850	$29,885	$52,736	$7,804,515
167	$22,763	$29,973	$52,736	$7,774,542
168	$22,676	$30,060	$52,736	$7,744,482

第14年供款共

$632,830

第14年利息

$277,823

第14年共還本金

$355,007

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$22,588	$30,148	$52,736	$7,714,335
170	$22,500	$30,236	$52,736	$7,684,099
171	$22,412	$30,324	$52,736	$7,653,775
172	$22,324	$30,412	$52,736	$7,623,363
173	$22,235	$30,501	$52,736	$7,592,862
174	$22,146	$30,590	$52,736	$7,562,272
175	$22,057	$30,679	$52,736	$7,531,593
176	$21,967	$30,769	$52,736	$7,500,824
177	$21,877	$30,858	$52,736	$7,469,966
178	$21,787	$30,948	$52,736	$7,439,017
179	$21,697	$31,039	$52,736	$7,407,979
180	$21,607	$31,129	$52,736	$7,376,849

第15年供款共

$632,830

第15年利息

$265,197

第15年共還本金

$367,633

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$21,516	$31,220	$52,736	$7,345,629
182	$21,425	$31,311	$52,736	$7,314,318
183	$21,333	$31,402	$52,736	$7,282,916
184	$21,242	$31,494	$52,736	$7,251,422
185	$21,150	$31,586	$52,736	$7,219,836
186	$21,058	$31,678	$52,736	$7,188,158
187	$20,965	$31,770	$52,736	$7,156,388
188	$20,873	$31,863	$52,736	$7,124,525
189	$20,780	$31,956	$52,736	$7,092,569
190	$20,687	$32,049	$52,736	$7,060,520
191	$20,593	$32,143	$52,736	$7,028,377
192	$20,499	$32,236	$52,736	$6,996,141

第16年供款共

$632,830

第16年利息

$252,121

第16年共還本金

$380,709

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$20,405	$32,330	$52,736	$6,963,810
194	$20,311	$32,425	$52,736	$6,931,386
195	$20,217	$32,519	$52,736	$6,898,866
196	$20,122	$32,614	$52,736	$6,866,252
197	$20,027	$32,709	$52,736	$6,833,543
198	$19,931	$32,805	$52,736	$6,800,738
199	$19,835	$32,900	$52,736	$6,767,838
200	$19,740	$32,996	$52,736	$6,734,842
201	$19,643	$33,093	$52,736	$6,701,749
202	$19,547	$33,189	$52,736	$6,668,560
203	$19,450	$33,286	$52,736	$6,635,274
204	$19,353	$33,383	$52,736	$6,601,891

第17年供款共

$632,830

第17年利息

$238,580

第17年共還本金

$394,249

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,256	$33,480	$52,736	$6,568,411
206	$19,158	$33,578	$52,736	$6,534,833
207	$19,060	$33,676	$52,736	$6,501,157
208	$18,962	$33,774	$52,736	$6,467,383
209	$18,863	$33,873	$52,736	$6,433,511
210	$18,764	$33,971	$52,736	$6,399,539
211	$18,665	$34,070	$52,736	$6,365,469
212	$18,566	$34,170	$52,736	$6,331,299
213	$18,466	$34,270	$52,736	$6,297,029
214	$18,366	$34,369	$52,736	$6,262,660
215	$18,266	$34,470	$52,736	$6,228,190
216	$18,166	$34,570	$52,736	$6,193,620

第18年供款共

$632,830

第18年利息

$224,558

第18年共還本金

$408,272

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,065	$34,671	$52,736	$6,158,949
218	$17,964	$34,772	$52,736	$6,124,177
219	$17,862	$34,874	$52,736	$6,089,303
220	$17,760	$34,975	$52,736	$6,054,328
221	$17,658	$35,077	$52,736	$6,019,250
222	$17,556	$35,180	$52,736	$5,984,071
223	$17,454	$35,282	$52,736	$5,948,788
224	$17,351	$35,385	$52,736	$5,913,403
225	$17,247	$35,488	$52,736	$5,877,915
226	$17,144	$35,592	$52,736	$5,842,323
227	$17,040	$35,696	$52,736	$5,806,627
228	$16,936	$35,800	$52,736	$5,770,827

第19年供款共

$632,830

第19年利息

$210,037

第19年共還本金

$422,792

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,832	$35,904	$52,736	$5,734,923
230	$16,727	$36,009	$52,736	$5,698,914
231	$16,622	$36,114	$52,736	$5,662,800
232	$16,517	$36,219	$52,736	$5,626,581
233	$16,411	$36,325	$52,736	$5,590,256
234	$16,305	$36,431	$52,736	$5,553,825
235	$16,199	$36,537	$52,736	$5,517,288
236	$16,092	$36,644	$52,736	$5,480,644
237	$15,985	$36,751	$52,736	$5,443,894
238	$15,878	$36,858	$52,736	$5,407,036
239	$15,771	$36,965	$52,736	$5,370,071
240	$15,663	$37,073	$52,736	$5,332,997

第20年供款共

$632,830

第20年利息

$195,000

第20年共還本金

$437,830

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$15,555	$37,181	$52,736	$5,295,816
242	$15,446	$37,290	$52,736	$5,258,527
243	$15,337	$37,398	$52,736	$5,221,128
244	$15,228	$37,508	$52,736	$5,183,621
245	$15,119	$37,617	$52,736	$5,146,004
246	$15,009	$37,727	$52,736	$5,108,277
247	$14,899	$37,837	$52,736	$5,070,440
248	$14,789	$37,947	$52,736	$5,032,493
249	$14,678	$38,058	$52,736	$4,994,436
250	$14,567	$38,169	$52,736	$4,956,267
251	$14,456	$38,280	$52,736	$4,917,987
252	$14,344	$38,392	$52,736	$4,879,595

第21年供款共

$632,830

第21年利息

$179,427

第21年共還本金

$453,402

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,232	$38,504	$52,736	$4,841,092
254	$14,120	$38,616	$52,736	$4,802,476
255	$14,007	$38,729	$52,736	$4,763,747
256	$13,894	$38,842	$52,736	$4,724,906
257	$13,781	$38,955	$52,736	$4,685,951
258	$13,667	$39,068	$52,736	$4,646,882
259	$13,553	$39,182	$52,736	$4,607,700
260	$13,439	$39,297	$52,736	$4,568,403
261	$13,325	$39,411	$52,736	$4,528,992
262	$13,210	$39,526	$52,736	$4,489,466
263	$13,094	$39,642	$52,736	$4,449,824
264	$12,979	$39,757	$52,736	$4,410,067

第22年供款共

$632,830

第22年利息

$163,301

第22年共還本金

$469,528

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,863	$39,873	$52,736	$4,370,194
266	$12,746	$39,989	$52,736	$4,330,204
267	$12,630	$40,106	$52,736	$4,290,098
268	$12,513	$40,223	$52,736	$4,249,875
269	$12,395	$40,340	$52,736	$4,209,535
270	$12,278	$40,458	$52,736	$4,169,077
271	$12,160	$40,576	$52,736	$4,128,501
272	$12,041	$40,694	$52,736	$4,087,807
273	$11,923	$40,813	$52,736	$4,046,994
274	$11,804	$40,932	$52,736	$4,006,062
275	$11,684	$41,051	$52,736	$3,965,010
276	$11,565	$41,171	$52,736	$3,923,839

第23年供款共

$632,830

第23年利息

$146,602

第23年共還本金

$486,228

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,445	$41,291	$52,736	$3,882,548
278	$11,324	$41,412	$52,736	$3,841,136
279	$11,203	$41,532	$52,736	$3,799,603
280	$11,082	$41,654	$52,736	$3,757,950
281	$10,961	$41,775	$52,736	$3,716,175
282	$10,839	$41,897	$52,736	$3,674,278
283	$10,717	$42,019	$52,736	$3,632,258
284	$10,594	$42,142	$52,736	$3,590,117
285	$10,471	$42,265	$52,736	$3,547,852
286	$10,348	$42,388	$52,736	$3,505,464
287	$10,224	$42,512	$52,736	$3,462,953
288	$10,100	$42,636	$52,736	$3,420,317

第24年供款共

$632,830

第24年利息

$129,308

第24年共還本金

$503,522

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,976	$42,760	$52,736	$3,377,557
290	$9,851	$42,885	$52,736	$3,334,673
291	$9,726	$43,010	$52,736	$3,291,663
292	$9,601	$43,135	$52,736	$3,248,528
293	$9,475	$43,261	$52,736	$3,205,267
294	$9,349	$43,387	$52,736	$3,161,880
295	$9,222	$43,514	$52,736	$3,118,366
296	$9,095	$43,641	$52,736	$3,074,726
297	$8,968	$43,768	$52,736	$3,030,958
298	$8,840	$43,896	$52,736	$2,987,062
299	$8,712	$44,024	$52,736	$2,943,039
300	$8,584	$44,152	$52,736	$2,898,887

第25年供款共

$632,830

第25年利息

$111,399

第25年共還本金

$521,430

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,455	$44,281	$52,736	$2,854,606
302	$8,326	$44,410	$52,736	$2,810,196
303	$8,196	$44,539	$52,736	$2,765,657
304	$8,066	$44,669	$52,736	$2,720,987
305	$7,936	$44,800	$52,736	$2,676,188
306	$7,806	$44,930	$52,736	$2,631,258
307	$7,675	$45,061	$52,736	$2,586,196
308	$7,543	$45,193	$52,736	$2,541,004
309	$7,411	$45,325	$52,736	$2,495,679
310	$7,279	$45,457	$52,736	$2,450,222
311	$7,146	$45,589	$52,736	$2,404,633
312	$7,014	$45,722	$52,736	$2,358,911

第26年供款共

$632,830

第26年利息

$92,854

第26年共還本金

$539,976

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,880	$45,856	$52,736	$2,313,055
314	$6,746	$45,989	$52,736	$2,267,066
315	$6,612	$46,124	$52,736	$2,220,942
316	$6,478	$46,258	$52,736	$2,174,684
317	$6,343	$46,393	$52,736	$2,128,291
318	$6,208	$46,528	$52,736	$2,081,763
319	$6,072	$46,664	$52,736	$2,035,099
320	$5,936	$46,800	$52,736	$1,988,299
321	$5,799	$46,937	$52,736	$1,941,362
322	$5,662	$47,074	$52,736	$1,894,288
323	$5,525	$47,211	$52,736	$1,847,078
324	$5,387	$47,348	$52,736	$1,799,729

第27年供款共

$632,830

第27年利息

$73,648

第27年共還本金

$559,181

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,249	$47,487	$52,736	$1,752,243
326	$5,111	$47,625	$52,736	$1,704,617
327	$4,972	$47,764	$52,736	$1,656,853
328	$4,832	$47,903	$52,736	$1,608,950
329	$4,693	$48,043	$52,736	$1,560,907
330	$4,553	$48,183	$52,736	$1,512,724
331	$4,412	$48,324	$52,736	$1,464,400
332	$4,271	$48,465	$52,736	$1,415,936
333	$4,130	$48,606	$52,736	$1,367,330
334	$3,988	$48,748	$52,736	$1,318,582
335	$3,846	$48,890	$52,736	$1,269,692
336	$3,703	$49,033	$52,736	$1,220,659

第28年供款共

$632,830

第28年利息

$53,760

第28年共還本金

$579,070

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,560	$49,176	$52,736	$1,171,484
338	$3,417	$49,319	$52,736	$1,122,165
339	$3,273	$49,463	$52,736	$1,072,702
340	$3,129	$49,607	$52,736	$1,023,095
341	$2,984	$49,752	$52,736	$973,343
342	$2,839	$49,897	$52,736	$923,446
343	$2,693	$50,042	$52,736	$873,404
344	$2,547	$50,188	$52,736	$823,215
345	$2,401	$50,335	$52,736	$772,881
346	$2,254	$50,482	$52,736	$722,399
347	$2,107	$50,629	$52,736	$671,770
348	$1,959	$50,776	$52,736	$620,994

第29年供款共

$632,830

第29年利息

$33,164

第29年共還本金

$599,666

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,811	$50,925	$52,736	$570,069
350	$1,663	$51,073	$52,736	$518,996
351	$1,514	$51,222	$52,736	$467,774
352	$1,364	$51,371	$52,736	$416,403
353	$1,215	$51,521	$52,736	$364,881
354	$1,064	$51,672	$52,736	$313,210
355	$914	$51,822	$52,736	$261,387
356	$762	$51,973	$52,736	$209,414
357	$611	$52,125	$52,736	$157,289
358	$459	$52,277	$52,736	$105,012
359	$306	$52,430	$52,736	$52,582
360	$153	$52,582	$52,736	$0

第30年供款共

$632,830

第30年利息

$11,836

第30年共還本金

$620,994

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$15,570,891

Disclaimer

Recommended properties

Mort. Insurance
info