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$16,039,118

Monthly Payment
$54,781

Down Payment

$-4,012,000

Total Loan

$12,012,000

Total int. paid

$7,709,118

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,682,000

Base on DTI ratio

$109,562

Budget of property purchase

HK$-3,682,000

Down Payment

$-4,012,000
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

$109,562

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

Ma On Shan SAUSALITO TWR 01

thumb_up

SAUSALITO TWR 01

794 ft²

@11,083

GFA

1,078 ft²

@8,163

local_fire_department HIT

Sale$8.8 M

794 ft²

@11,083

GFA

1,078 ft²

@8,163

Sale$8.8 M

local_fire_department HIT

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

560 ft²

@12,500

GFA

808 ft²

@8,663

local_fire_department HIT

Sale$7 M

560 ft²

@12,500

GFA

808 ft²

@8,663

Sale$7 M

local_fire_department HIT

Ma On Shan SAUSALITO

thumb_up

SAUSALITO

483 ft²

@15,528

GFA

649 ft²

@11,556

local_fire_department HIT

Sale$7.5 M

483 ft²

@15,528

GFA

649 ft²

@11,556

Sale$7.5 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

493 ft²

@14,604

GFA

678 ft²

@10,619

local_fire_department HIT

Sale$7.2 M

493 ft²

@14,604

GFA

678 ft²

@10,619

Sale$7.2 M

local_fire_department HIT

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

660 ft²

@12,727

GFA

898 ft²

@9,354

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.4 M

660 ft²

@12,727

GFA

898 ft²

@9,354

Sale$8.4 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Ma On Shan MONTE VISTA BLK 10

thumb_up

MONTE VISTA BLK 10

765 ft²

@11,111

GFA

988 ft²

@8,603

real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.5 M

765 ft²

@11,111

GFA

988 ft²

@8,603

Sale$8.5 M

real_estate_agent Rare local_offer Good Catch verified 首置必買

Ma On Shan VISTA PARADISO BLK 05

thumb_up

VISTA PARADISO BLK 05

650 ft²

@12,308

GFA

807 ft²

@9,913

local_fire_department HIT

Sale$8 M

650 ft²

@12,308

GFA

807 ft²

@9,913

Sale$8 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

670 ft²

@12,687

GFA

881 ft²

@9,648

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$8.5 M

670 ft²

@12,687

GFA

881 ft²

@9,648

Sale$8.5 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,745

GFA

980 ft²

@8,980

local_offer Good Catch

Sale$8.8 M

819 ft²

@10,745

GFA

980 ft²

@8,980

Sale$8.8 M

local_offer Good Catch

Sai Kung PARK MEDITERRANEAN

thumb_up

EXCELLENT APARTMENT WITH ROOF TERRACE

433 ft²

@19,169

local_fire_department HIT hotel_class King

Sale$8.3 M

433 ft²

@19,169

Sale$8.3 M

local_fire_department HIT hotel_class King

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@13,783

GFA

862 ft²

@10,441

local_fire_department HIT

Sale$9 M

653 ft²

@13,783

GFA

862 ft²

@10,441

Sale$9 M

local_fire_department HIT

Sai Kung LAKE COURT

thumb_up

NEAR SAI KUNG TOWN FULL SEA VIEW WITH ROOF

GFA

700 ft²

@10,714

real_estate_agent Rare

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$71,891	$55,243	$45,270	$38,635
1.500	$74,564	$57,963	$48,040	$41,456
2.000	$77,298	$60,767	$50,913	$44,399
2.500	$80,095	$63,652	$53,888	$47,462
3.000	$82,953	$66,618	$56,962	$50,643
3.500	$85,872	$69,665	$60,135	$53,939
3.625	$86,611	$70,439	$60,943	$54,781
4.000	$88,851	$72,790	$63,404	$57,347
4.500	$91,891	$75,994	$66,767	$60,863
5.000	$94,990	$79,274	$70,221	$64,483
5.500	$98,148	$82,629	$73,764	$68,203
6.000	$101,364	$86,058	$77,393	$72,018

Monthly Payment$54,781

Term

30Year

Loan amount

$12,012,000

Total int. paid

$7,709,118

Total Loan and Interest

$19,721,118

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$36,286	$18,495	$54,781	$11,993,505
2	$36,230	$18,551	$54,781	$11,974,955
3	$36,174	$18,607	$54,781	$11,956,348
4	$36,118	$18,663	$54,781	$11,937,686
5	$36,062	$18,719	$54,781	$11,918,966
6	$36,005	$18,776	$54,781	$11,900,191
7	$35,948	$18,832	$54,781	$11,881,358
8	$35,892	$18,889	$54,781	$11,862,469
9	$35,835	$18,946	$54,781	$11,843,523
10	$35,777	$19,004	$54,781	$11,824,519
11	$35,720	$19,061	$54,781	$11,805,458
12	$35,662	$19,119	$54,781	$11,786,340

第1年供款共

$657,371

第1年利息

$431,710

第1年共還本金

$225,660

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$35,605	$19,176	$54,781	$11,767,163
14	$35,547	$19,234	$54,781	$11,747,929
15	$35,489	$19,292	$54,781	$11,728,637
16	$35,430	$19,351	$54,781	$11,709,286
17	$35,372	$19,409	$54,781	$11,689,877
18	$35,313	$19,468	$54,781	$11,670,409
19	$35,254	$19,527	$54,781	$11,650,883
20	$35,195	$19,586	$54,781	$11,631,297
21	$35,136	$19,645	$54,781	$11,611,653
22	$35,077	$19,704	$54,781	$11,591,949
23	$35,017	$19,764	$54,781	$11,572,185
24	$34,958	$19,823	$54,781	$11,552,362

第2年供款共

$657,371

第2年利息

$423,393

第2年共還本金

$233,978

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$34,898	$19,883	$54,781	$11,532,479
26	$34,838	$19,943	$54,781	$11,512,536
27	$34,777	$20,003	$54,781	$11,492,532
28	$34,717	$20,064	$54,781	$11,472,468
29	$34,656	$20,124	$54,781	$11,452,344
30	$34,596	$20,185	$54,781	$11,432,159
31	$34,535	$20,246	$54,781	$11,411,912
32	$34,473	$20,307	$54,781	$11,391,605
33	$34,412	$20,369	$54,781	$11,371,236
34	$34,351	$20,430	$54,781	$11,350,806
35	$34,289	$20,492	$54,781	$11,330,314
36	$34,227	$20,554	$54,781	$11,309,760

第3年供款共

$657,371

第3年利息

$414,769

第3年共還本金

$242,602

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$34,165	$20,616	$54,781	$11,289,144
38	$34,103	$20,678	$54,781	$11,268,466
39	$34,040	$20,741	$54,781	$11,247,725
40	$33,978	$20,803	$54,781	$11,226,922
41	$33,915	$20,866	$54,781	$11,206,055
42	$33,852	$20,929	$54,781	$11,185,126
43	$33,788	$20,992	$54,781	$11,164,134
44	$33,725	$21,056	$54,781	$11,143,078
45	$33,661	$21,120	$54,781	$11,121,958
46	$33,598	$21,183	$54,781	$11,100,775
47	$33,534	$21,247	$54,781	$11,079,528
48	$33,469	$21,311	$54,781	$11,058,216

第4年供款共

$657,371

第4年利息

$405,827

第4年共還本金

$251,544

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$33,405	$21,376	$54,781	$11,036,840
50	$33,340	$21,440	$54,781	$11,015,400
51	$33,276	$21,505	$54,781	$10,993,895
52	$33,211	$21,570	$54,781	$10,972,325
53	$33,146	$21,635	$54,781	$10,950,689
54	$33,080	$21,701	$54,781	$10,928,989
55	$33,015	$21,766	$54,781	$10,907,222
56	$32,949	$21,832	$54,781	$10,885,390
57	$32,883	$21,898	$54,781	$10,863,492
58	$32,817	$21,964	$54,781	$10,841,528
59	$32,750	$22,030	$54,781	$10,819,498
60	$32,684	$22,097	$54,781	$10,797,401

第5年供款共

$657,371

第5年利息

$396,555

第5年共還本金

$260,815

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$32,617	$22,164	$54,781	$10,775,237
62	$32,550	$22,231	$54,781	$10,753,007
63	$32,483	$22,298	$54,781	$10,730,709
64	$32,416	$22,365	$54,781	$10,708,343
65	$32,348	$22,433	$54,781	$10,685,911
66	$32,280	$22,501	$54,781	$10,663,410
67	$32,212	$22,568	$54,781	$10,640,842
68	$32,144	$22,637	$54,781	$10,618,205
69	$32,076	$22,705	$54,781	$10,595,500
70	$32,007	$22,774	$54,781	$10,572,726
71	$31,938	$22,842	$54,781	$10,549,884
72	$31,869	$22,911	$54,781	$10,526,972

第6年供款共

$657,371

第6年利息

$386,942

第6年共還本金

$270,428

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$31,800	$22,981	$54,781	$10,503,992
74	$31,731	$23,050	$54,781	$10,480,942
75	$31,661	$23,120	$54,781	$10,457,822
76	$31,591	$23,190	$54,781	$10,434,632
77	$31,521	$23,260	$54,781	$10,411,373
78	$31,451	$23,330	$54,781	$10,388,043
79	$31,381	$23,400	$54,781	$10,364,643
80	$31,310	$23,471	$54,781	$10,341,172
81	$31,239	$23,542	$54,781	$10,317,630
82	$31,168	$23,613	$54,781	$10,294,017
83	$31,097	$23,684	$54,781	$10,270,332
84	$31,025	$23,756	$54,781	$10,246,576

第7年供款共

$657,371

第7年利息

$376,975

第7年共還本金

$280,396

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$30,953	$23,828	$54,781	$10,222,749
86	$30,881	$23,900	$54,781	$10,198,849
87	$30,809	$23,972	$54,781	$10,174,877
88	$30,737	$24,044	$54,781	$10,150,833
89	$30,664	$24,117	$54,781	$10,126,716
90	$30,591	$24,190	$54,781	$10,102,526
91	$30,518	$24,263	$54,781	$10,078,263
92	$30,445	$24,336	$54,781	$10,053,927
93	$30,371	$24,410	$54,781	$10,029,518
94	$30,298	$24,483	$54,781	$10,005,034
95	$30,224	$24,557	$54,781	$9,980,477
96	$30,149	$24,632	$54,781	$9,955,845

第8年供款共

$657,371

第8年利息

$366,640

第8年共還本金

$290,731

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$30,075	$24,706	$54,781	$9,931,139
98	$30,000	$24,781	$54,781	$9,906,359
99	$29,925	$24,855	$54,781	$9,881,503
100	$29,850	$24,931	$54,781	$9,856,573
101	$29,775	$25,006	$54,781	$9,831,567
102	$29,700	$25,081	$54,781	$9,806,486
103	$29,624	$25,157	$54,781	$9,781,329
104	$29,548	$25,233	$54,781	$9,756,096
105	$29,472	$25,309	$54,781	$9,730,786
106	$29,395	$25,386	$54,781	$9,705,400
107	$29,318	$25,462	$54,781	$9,679,938
108	$29,241	$25,539	$54,781	$9,654,399

第9年供款共

$657,371

第9年利息

$355,924

第9年共還本金

$301,447

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$29,164	$25,617	$54,781	$9,628,782
110	$29,087	$25,694	$54,781	$9,603,088
111	$29,009	$25,772	$54,781	$9,577,316
112	$28,931	$25,849	$54,781	$9,551,467
113	$28,853	$25,927	$54,781	$9,525,540
114	$28,775	$26,006	$54,781	$9,499,534
115	$28,697	$26,084	$54,781	$9,473,449
116	$28,618	$26,163	$54,781	$9,447,286
117	$28,539	$26,242	$54,781	$9,421,044
118	$28,459	$26,321	$54,781	$9,394,723
119	$28,380	$26,401	$54,781	$9,368,322
120	$28,300	$26,481	$54,781	$9,341,841

第10年供款共

$657,371

第10年利息

$344,813

第10年共還本金

$312,558

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$28,220	$26,561	$54,781	$9,315,280
122	$28,140	$26,641	$54,781	$9,288,639
123	$28,059	$26,721	$54,781	$9,261,918
124	$27,979	$26,802	$54,781	$9,235,115
125	$27,898	$26,883	$54,781	$9,208,232
126	$27,817	$26,964	$54,781	$9,181,268
127	$27,735	$27,046	$54,781	$9,154,222
128	$27,653	$27,128	$54,781	$9,127,095
129	$27,571	$27,209	$54,781	$9,099,885
130	$27,489	$27,292	$54,781	$9,072,594
131	$27,407	$27,374	$54,781	$9,045,219
132	$27,324	$27,457	$54,781	$9,017,763

第11年供款共

$657,371

第11年利息

$333,292

第11年共還本金

$324,078

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$27,241	$27,540	$54,781	$8,990,223
134	$27,158	$27,623	$54,781	$8,962,600
135	$27,075	$27,706	$54,781	$8,934,894
136	$26,991	$27,790	$54,781	$8,907,104
137	$26,907	$27,874	$54,781	$8,879,230
138	$26,823	$27,958	$54,781	$8,851,271
139	$26,738	$28,043	$54,781	$8,823,229
140	$26,654	$28,127	$54,781	$8,795,101
141	$26,569	$28,212	$54,781	$8,766,889
142	$26,483	$28,298	$54,781	$8,738,591
143	$26,398	$28,383	$54,781	$8,710,208
144	$26,312	$28,469	$54,781	$8,681,740

第12年供款共

$657,371

第12年利息

$321,347

第12年共還本金

$336,023

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$26,226	$28,555	$54,781	$8,653,185
146	$26,140	$28,641	$54,781	$8,624,544
147	$26,053	$28,728	$54,781	$8,595,816
148	$25,967	$28,814	$54,781	$8,567,002
149	$25,879	$28,901	$54,781	$8,538,100
150	$25,792	$28,989	$54,781	$8,509,112
151	$25,705	$29,076	$54,781	$8,480,035
152	$25,617	$29,164	$54,781	$8,450,871
153	$25,529	$29,252	$54,781	$8,421,619
154	$25,440	$29,341	$54,781	$8,392,279
155	$25,352	$29,429	$54,781	$8,362,849
156	$25,263	$29,518	$54,781	$8,333,331

第13年供款共

$657,371

第13年利息

$308,962

第13年共還本金

$348,408

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$25,174	$29,607	$54,781	$8,303,724
158	$25,084	$29,697	$54,781	$8,274,027
159	$24,994	$29,786	$54,781	$8,244,241
160	$24,904	$29,876	$54,781	$8,214,364
161	$24,814	$29,967	$54,781	$8,184,398
162	$24,724	$30,057	$54,781	$8,154,341
163	$24,633	$30,148	$54,781	$8,124,193
164	$24,542	$30,239	$54,781	$8,093,954
165	$24,450	$30,330	$54,781	$8,063,623
166	$24,359	$30,422	$54,781	$8,033,201
167	$24,267	$30,514	$54,781	$8,002,687
168	$24,175	$30,606	$54,781	$7,972,081

第14年供款共

$657,371

第14年利息

$296,120

第14年共還本金

$361,250

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$24,082	$30,699	$54,781	$7,941,383
170	$23,990	$30,791	$54,781	$7,910,591
171	$23,897	$30,884	$54,781	$7,879,707
172	$23,803	$30,978	$54,781	$7,848,729
173	$23,710	$31,071	$54,781	$7,817,658
174	$23,616	$31,165	$54,781	$7,786,493
175	$23,522	$31,259	$54,781	$7,755,234
176	$23,427	$31,354	$54,781	$7,723,880
177	$23,333	$31,448	$54,781	$7,692,432
178	$23,238	$31,543	$54,781	$7,660,889
179	$23,142	$31,639	$54,781	$7,629,250
180	$23,047	$31,734	$54,781	$7,597,516

第15年供款共

$657,371

第15年利息

$282,805

第15年共還本金

$374,565

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,951	$31,830	$54,781	$7,565,686
182	$22,855	$31,926	$54,781	$7,533,760
183	$22,758	$32,023	$54,781	$7,501,737
184	$22,661	$32,119	$54,781	$7,469,618
185	$22,564	$32,216	$54,781	$7,437,401
186	$22,467	$32,314	$54,781	$7,405,087
187	$22,370	$32,411	$54,781	$7,372,676
188	$22,272	$32,509	$54,781	$7,340,167
189	$22,173	$32,607	$54,781	$7,307,559
190	$22,075	$32,706	$54,781	$7,274,853
191	$21,976	$32,805	$54,781	$7,242,049
192	$21,877	$32,904	$54,781	$7,209,145

第16年供款共

$657,371

第16年利息

$268,999

第16年共還本金

$388,371

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,778	$33,003	$54,781	$7,176,142
194	$21,678	$33,103	$54,781	$7,143,039
195	$21,578	$33,203	$54,781	$7,109,836
196	$21,478	$33,303	$54,781	$7,076,532
197	$21,377	$33,404	$54,781	$7,043,129
198	$21,276	$33,505	$54,781	$7,009,624
199	$21,175	$33,606	$54,781	$6,976,018
200	$21,073	$33,707	$54,781	$6,942,310
201	$20,972	$33,809	$54,781	$6,908,501
202	$20,869	$33,911	$54,781	$6,874,590
203	$20,767	$34,014	$54,781	$6,840,576
204	$20,664	$34,117	$54,781	$6,806,459

第17年供款共

$657,371

第17年利息

$254,685

第17年共還本金

$402,686

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$20,561	$34,220	$54,781	$6,772,239
206	$20,458	$34,323	$54,781	$6,737,916
207	$20,354	$34,427	$54,781	$6,703,489
208	$20,250	$34,531	$54,781	$6,668,959
209	$20,146	$34,635	$54,781	$6,634,324
210	$20,041	$34,740	$54,781	$6,599,584
211	$19,936	$34,845	$54,781	$6,564,739
212	$19,831	$34,950	$54,781	$6,529,789
213	$19,725	$35,055	$54,781	$6,494,734
214	$19,620	$35,161	$54,781	$6,459,573
215	$19,513	$35,268	$54,781	$6,424,305
216	$19,407	$35,374	$54,781	$6,388,931

第18年供款共

$657,371

第18年利息

$239,842

第18年共還本金

$417,528

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$19,300	$35,481	$54,781	$6,353,450
218	$19,193	$35,588	$54,781	$6,317,862
219	$19,085	$35,696	$54,781	$6,282,166
220	$18,977	$35,804	$54,781	$6,246,362
221	$18,869	$35,912	$54,781	$6,210,451
222	$18,761	$36,020	$54,781	$6,174,431
223	$18,652	$36,129	$54,781	$6,138,302
224	$18,543	$36,238	$54,781	$6,102,064
225	$18,433	$36,348	$54,781	$6,065,716
226	$18,324	$36,457	$54,781	$6,029,259
227	$18,213	$36,567	$54,781	$5,992,691
228	$18,103	$36,678	$54,781	$5,956,013

第19年供款共

$657,371

第19年利息

$224,453

第19年共還本金

$432,918

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,992	$36,789	$54,781	$5,919,224
230	$17,881	$36,900	$54,781	$5,882,325
231	$17,770	$37,011	$54,781	$5,845,313
232	$17,658	$37,123	$54,781	$5,808,190
233	$17,546	$37,235	$54,781	$5,770,955
234	$17,433	$37,348	$54,781	$5,733,607
235	$17,320	$37,461	$54,781	$5,696,146
236	$17,207	$37,574	$54,781	$5,658,573
237	$17,094	$37,687	$54,781	$5,620,885
238	$16,980	$37,801	$54,781	$5,583,084
239	$16,866	$37,915	$54,781	$5,545,169
240	$16,751	$38,030	$54,781	$5,507,139

第20年供款共

$657,371

第20年利息

$208,496

第20年共還本金

$448,874

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,636	$38,145	$54,781	$5,468,994
242	$16,521	$38,260	$54,781	$5,430,734
243	$16,405	$38,376	$54,781	$5,392,359
244	$16,289	$38,491	$54,781	$5,353,867
245	$16,173	$38,608	$54,781	$5,315,260
246	$16,057	$38,724	$54,781	$5,276,535
247	$15,940	$38,841	$54,781	$5,237,694
248	$15,822	$38,959	$54,781	$5,198,735
249	$15,705	$39,076	$54,781	$5,159,659
250	$15,586	$39,194	$54,781	$5,120,464
251	$15,468	$39,313	$54,781	$5,081,152
252	$15,349	$39,432	$54,781	$5,041,720

第21年供款共

$657,371

第21年利息

$191,952

第21年共還本金

$465,419

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$15,230	$39,551	$54,781	$5,002,169
254	$15,111	$39,670	$54,781	$4,962,499
255	$14,991	$39,790	$54,781	$4,922,709
256	$14,871	$39,910	$54,781	$4,882,799
257	$14,750	$40,031	$54,781	$4,842,768
258	$14,629	$40,152	$54,781	$4,802,616
259	$14,508	$40,273	$54,781	$4,762,344
260	$14,386	$40,395	$54,781	$4,721,949
261	$14,264	$40,517	$54,781	$4,681,432
262	$14,142	$40,639	$54,781	$4,640,793
263	$14,019	$40,762	$54,781	$4,600,031
264	$13,896	$40,885	$54,781	$4,559,146

第22年供款共

$657,371

第22年利息

$174,797

第22年共還本金

$482,574

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,772	$41,008	$54,781	$4,518,138
266	$13,649	$41,132	$54,781	$4,477,006
267	$13,524	$41,257	$54,781	$4,435,749
268	$13,400	$41,381	$54,781	$4,394,368
269	$13,275	$41,506	$54,781	$4,352,862
270	$13,149	$41,632	$54,781	$4,311,230
271	$13,024	$41,757	$54,781	$4,269,473
272	$12,897	$41,884	$54,781	$4,227,589
273	$12,771	$42,010	$54,781	$4,185,579
274	$12,644	$42,137	$54,781	$4,143,442
275	$12,517	$42,264	$54,781	$4,101,178
276	$12,389	$42,392	$54,781	$4,058,786

第23年供款共

$657,371

第23年利息

$157,010

第23年共還本金

$500,360

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,261	$42,520	$54,781	$4,016,266
278	$12,132	$42,648	$54,781	$3,973,618
279	$12,004	$42,777	$54,781	$3,930,840
280	$11,874	$42,906	$54,781	$3,887,934
281	$11,745	$43,036	$54,781	$3,844,898
282	$11,615	$43,166	$54,781	$3,801,732
283	$11,484	$43,296	$54,781	$3,758,435
284	$11,354	$43,427	$54,781	$3,715,008
285	$11,222	$43,558	$54,781	$3,671,449
286	$11,091	$43,690	$54,781	$3,627,759
287	$10,959	$43,822	$54,781	$3,583,937
288	$10,826	$43,954	$54,781	$3,539,983

第24年供款共

$657,371

第24年利息

$138,568

第24年共還本金

$518,803

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,694	$44,087	$54,781	$3,495,896
290	$10,561	$44,220	$54,781	$3,451,675
291	$10,427	$44,354	$54,781	$3,407,321
292	$10,293	$44,488	$54,781	$3,362,834
293	$10,159	$44,622	$54,781	$3,318,211
294	$10,024	$44,757	$54,781	$3,273,454
295	$9,889	$44,892	$54,781	$3,228,562
296	$9,753	$45,028	$54,781	$3,183,534
297	$9,617	$45,164	$54,781	$3,138,370
298	$9,480	$45,300	$54,781	$3,093,069
299	$9,344	$45,437	$54,781	$3,047,632
300	$9,206	$45,574	$54,781	$3,002,058

第25年供款共

$657,371

第25年利息

$119,445

第25年共還本金

$537,925

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$9,069	$45,712	$54,781	$2,956,346
302	$8,931	$45,850	$54,781	$2,910,495
303	$8,792	$45,989	$54,781	$2,864,507
304	$8,653	$46,128	$54,781	$2,818,379
305	$8,514	$46,267	$54,781	$2,772,112
306	$8,374	$46,407	$54,781	$2,725,705
307	$8,234	$46,547	$54,781	$2,679,158
308	$8,093	$46,688	$54,781	$2,632,470
309	$7,952	$46,829	$54,781	$2,585,642
310	$7,811	$46,970	$54,781	$2,538,672
311	$7,669	$47,112	$54,781	$2,491,560
312	$7,527	$47,254	$54,781	$2,444,305

第26年供款共

$657,371

第26年利息

$99,618

第26年共還本金

$557,752

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,384	$47,397	$54,781	$2,396,908
314	$7,241	$47,540	$54,781	$2,349,368
315	$7,097	$47,684	$54,781	$2,301,684
316	$6,953	$47,828	$54,781	$2,253,856
317	$6,809	$47,972	$54,781	$2,205,884
318	$6,664	$48,117	$54,781	$2,157,767
319	$6,518	$48,263	$54,781	$2,109,504
320	$6,372	$48,408	$54,781	$2,061,096
321	$6,226	$48,555	$54,781	$2,012,541
322	$6,080	$48,701	$54,781	$1,963,840
323	$5,932	$48,848	$54,781	$1,914,991
324	$5,785	$48,996	$54,781	$1,865,995

第27年供款共

$657,371

第27年利息

$79,060

第27年共還本金

$578,310

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,637	$49,144	$54,781	$1,816,851
326	$5,488	$49,292	$54,781	$1,767,559
327	$5,340	$49,441	$54,781	$1,718,117
328	$5,190	$49,591	$54,781	$1,668,527
329	$5,040	$49,741	$54,781	$1,618,786
330	$4,890	$49,891	$54,781	$1,568,895
331	$4,739	$50,042	$54,781	$1,518,854
332	$4,588	$50,193	$54,781	$1,468,661
333	$4,437	$50,344	$54,781	$1,418,317
334	$4,284	$50,496	$54,781	$1,367,821
335	$4,132	$50,649	$54,781	$1,317,172
336	$3,979	$50,802	$54,781	$1,266,370

第28年供款共

$657,371

第28年利息

$57,745

第28年共還本金

$599,626

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,825	$50,955	$54,781	$1,215,414
338	$3,672	$51,109	$54,781	$1,164,305
339	$3,517	$51,264	$54,781	$1,113,041
340	$3,362	$51,419	$54,781	$1,061,623
341	$3,207	$51,574	$54,781	$1,010,049
342	$3,051	$51,730	$54,781	$958,319
343	$2,895	$51,886	$54,781	$906,433
344	$2,738	$52,043	$54,781	$854,390
345	$2,581	$52,200	$54,781	$802,191
346	$2,423	$52,358	$54,781	$749,833
347	$2,265	$52,516	$54,781	$697,317
348	$2,106	$52,674	$54,781	$644,643

第29年供款共

$657,371

第29年利息

$35,644

第29年共還本金

$621,727

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,947	$52,834	$54,781	$591,809
350	$1,788	$52,993	$54,781	$538,816
351	$1,628	$53,153	$54,781	$485,663
352	$1,467	$53,314	$54,781	$432,349
353	$1,306	$53,475	$54,781	$378,874
354	$1,145	$53,636	$54,781	$325,238
355	$982	$53,798	$54,781	$271,440
356	$820	$53,961	$54,781	$217,479
357	$657	$54,124	$54,781	$163,355
358	$493	$54,287	$54,781	$109,067
359	$329	$54,451	$54,781	$54,616
360	$165	$54,616	$54,781	$0

第30年供款共

$657,371

第30年利息

$12,728

第30年共還本金

$644,643

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$16,039,118

Disclaimer

Recommended properties

Mort. Insurance
info