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$15,787,921

Monthly Payment
$54,317

Down Payment

$-4,096,000

Total Loan

$12,096,000

Total int. paid

$7,457,921

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,766,000

Base on DTI ratio

$108,633

Budget of property purchase

HK$-3,766,000

Down Payment

$-4,096,000
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

$108,633

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

KOL VR

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE

684 ft²

@11,667

GFA

901 ft²

@8,857

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$7.98 M

684 ft²

@11,667

GFA

901 ft²

@8,857

Sale$7.98 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan LAKE SILVER

thumb_up

高層山景向南

549 ft²

@14,754

GFA

718 ft²

@11,281

local_fire_department HIT directions_run Sale

Sale$8.1 M

549 ft²

@14,754

GFA

718 ft²

@11,281

Sale$8.1 M

local_fire_department HIT directions_run Sale

Ma On Shan VILLA OCEANIA BLK 07

thumb_up

VILLA OCEANIA BLK 07

558 ft²

@13,441

GFA

733 ft²

@10,232

directions_run Sale real_estate_agent Rare verified 首置必買

Sale$7.5 M

558 ft²

@13,441

GFA

733 ft²

@10,232

Sale$7.5 M

directions_run Sale real_estate_agent Rare verified 首置必買

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

517 ft²

@15,087

directions_run Sale

Sale$7.8 M

517 ft²

@15,087

Sale$7.8 M

directions_run Sale

KOL VR

Ma On Shan SAUSALITO

thumb_up

MA ON SHAN SAUSALITO

701 ft²

@12,268

GFA

939 ft²

@9,159

local_fire_department HIT local_offer Good Catch

Sale$8.6 M

701 ft²

@12,268

GFA

939 ft²

@9,159

Sale$8.6 M

local_fire_department HIT local_offer Good Catch

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@11,790

local_offer Good Catch

Sale$8.3 M

704 ft²

@11,790

Sale$8.3 M

local_offer Good Catch

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO

788 ft²

@11,421

GFA

977 ft²

@9,212

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$9 M

788 ft²

@11,421

GFA

977 ft²

@9,212

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 06

thumb_up

VISTA PARADISO BLK 06

526 ft²

@13,688

GFA

656 ft²

@10,976

local_fire_department HIT

Sale$7.2 M

526 ft²

@13,688

GFA

656 ft²

@10,976

Sale$7.2 M

local_fire_department HIT

Shatin MANLAI COURT TWR 04

thumb_up

NICE DECORATION GARDEN VIEW

622 ft²

@13,666

GFA

736 ft²

@11,549

flight_takeoff 移民急讓

Sale$8.5 M

622 ft²

@13,666

GFA

736 ft²

@11,549

Sale$8.5 M

flight_takeoff 移民急讓

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Shatin GARDEN VISTA

thumb_up

GARDEN VISTA

694 ft²

@11,643

GFA

862 ft²

@9,374

local_fire_department HIT

Sale$8.08 M

694 ft²

@11,643

GFA

862 ft²

@9,374

Sale$8.08 M

local_fire_department HIT

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

561 ft²

@13,904

GFA

756 ft²

@10,317

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.8 M

561 ft²

@13,904

GFA

756 ft²

@10,317

Sale$7.8 M

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$72,394	$55,629	$45,586	$38,906
1.500	$75,085	$58,369	$48,376	$41,746
2.000	$77,839	$61,192	$51,269	$44,709
2.500	$80,655	$64,097	$54,265	$47,794
3.000	$83,533	$67,084	$57,361	$50,997
3.500	$86,472	$70,152	$60,555	$54,316
4.000	$89,473	$73,299	$63,847	$57,748
4.500	$92,534	$76,525	$67,233	$61,289
5.000	$95,654	$79,828	$70,712	$64,934
5.500	$98,834	$83,207	$74,280	$68,680
6.000	$102,073	$86,660	$77,935	$72,522

Monthly Payment$54,317

Term

30Year

Loan amount

$12,096,000

Total int. paid

$7,457,921

Total Loan and Interest

$19,553,921

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$35,280	$19,036	$54,316	$12,076,964
2	$35,224	$19,092	$54,316	$12,057,872
3	$35,169	$19,148	$54,316	$12,038,724
4	$35,113	$19,204	$54,316	$12,019,520
5	$35,057	$19,260	$54,316	$12,000,261
6	$35,001	$19,316	$54,316	$11,980,945
7	$34,944	$19,372	$54,316	$11,961,573
8	$34,888	$19,429	$54,316	$11,942,145
9	$34,831	$19,485	$54,316	$11,922,660
10	$34,774	$19,542	$54,316	$11,903,117
11	$34,717	$19,599	$54,316	$11,883,518
12	$34,660	$19,656	$54,316	$11,863,862

第1年供款共

$651,797

第1年利息

$419,660

第1年共還本金

$232,138

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$34,603	$19,714	$54,316	$11,844,149
14	$34,545	$19,771	$54,316	$11,824,378
15	$34,488	$19,829	$54,316	$11,804,549
16	$34,430	$19,887	$54,316	$11,784,663
17	$34,372	$19,945	$54,316	$11,764,718
18	$34,314	$20,003	$54,316	$11,744,715
19	$34,255	$20,061	$54,316	$11,724,654
20	$34,197	$20,120	$54,316	$11,704,535
21	$34,138	$20,178	$54,316	$11,684,357
22	$34,079	$20,237	$54,316	$11,664,120
23	$34,020	$20,296	$54,316	$11,643,823
24	$33,961	$20,355	$54,316	$11,623,468

第2年供款共

$651,797

第2年利息

$411,403

第2年共還本金

$240,394

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$33,902	$20,415	$54,316	$11,603,053
26	$33,842	$20,474	$54,316	$11,582,579
27	$33,783	$20,534	$54,316	$11,562,045
28	$33,723	$20,594	$54,316	$11,541,452
29	$33,663	$20,654	$54,316	$11,520,798
30	$33,602	$20,714	$54,316	$11,500,084
31	$33,542	$20,775	$54,316	$11,479,309
32	$33,481	$20,835	$54,316	$11,458,474
33	$33,421	$20,896	$54,316	$11,437,578
34	$33,360	$20,957	$54,316	$11,416,621
35	$33,298	$21,018	$54,316	$11,395,603
36	$33,237	$21,079	$54,316	$11,374,524

第3年供款共

$651,797

第3年利息

$402,853

第3年共還本金

$248,944

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$33,176	$21,141	$54,316	$11,353,383
38	$33,114	$21,202	$54,316	$11,332,181
39	$33,052	$21,264	$54,316	$11,310,916
40	$32,990	$21,326	$54,316	$11,289,590
41	$32,928	$21,388	$54,316	$11,268,202
42	$32,866	$21,451	$54,316	$11,246,751
43	$32,803	$21,513	$54,316	$11,225,237
44	$32,740	$21,576	$54,316	$11,203,661
45	$32,677	$21,639	$54,316	$11,182,022
46	$32,614	$21,702	$54,316	$11,160,320
47	$32,551	$21,766	$54,316	$11,138,554
48	$32,487	$21,829	$54,316	$11,116,725

第4年供款共

$651,797

第4年利息

$393,999

第4年共還本金

$257,798

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$32,424	$21,893	$54,316	$11,094,833
50	$32,360	$21,957	$54,316	$11,072,876
51	$32,296	$22,021	$54,316	$11,050,856
52	$32,232	$22,085	$54,316	$11,028,771
53	$32,167	$22,149	$54,316	$11,006,622
54	$32,103	$22,214	$54,316	$10,984,408
55	$32,038	$22,279	$54,316	$10,962,129
56	$31,973	$22,344	$54,316	$10,939,786
57	$31,908	$22,409	$54,316	$10,917,377
58	$31,842	$22,474	$54,316	$10,894,903
59	$31,777	$22,540	$54,316	$10,872,363
60	$31,711	$22,605	$54,316	$10,849,758

第5年供款共

$651,797

第5年利息

$384,830

第5年共還本金

$266,968

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,645	$22,671	$54,316	$10,827,087
62	$31,579	$22,737	$54,316	$10,804,349
63	$31,513	$22,804	$54,316	$10,781,545
64	$31,446	$22,870	$54,316	$10,758,675
65	$31,379	$22,937	$54,316	$10,735,738
66	$31,313	$23,004	$54,316	$10,712,734
67	$31,245	$23,071	$54,316	$10,689,663
68	$31,178	$23,138	$54,316	$10,666,525
69	$31,111	$23,206	$54,316	$10,643,319
70	$31,043	$23,273	$54,316	$10,620,046
71	$30,975	$23,341	$54,316	$10,596,705
72	$30,907	$23,409	$54,316	$10,573,295

第6年供款共

$651,797

第6年利息

$375,335

第6年共還本金

$276,463

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$30,839	$23,478	$54,316	$10,549,817
74	$30,770	$23,546	$54,316	$10,526,271
75	$30,702	$23,615	$54,316	$10,502,657
76	$30,633	$23,684	$54,316	$10,478,973
77	$30,564	$23,753	$54,316	$10,455,220
78	$30,494	$23,822	$54,316	$10,431,398
79	$30,425	$23,892	$54,316	$10,407,506
80	$30,355	$23,961	$54,316	$10,383,545
81	$30,285	$24,031	$54,316	$10,359,514
82	$30,215	$24,101	$54,316	$10,335,413
83	$30,145	$24,171	$54,316	$10,311,241
84	$30,074	$24,242	$54,316	$10,286,999

第7年供款共

$651,797

第7年利息

$365,502

第7年共還本金

$286,296

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$30,004	$24,313	$54,316	$10,262,687
86	$29,933	$24,384	$54,316	$10,238,303
87	$29,862	$24,455	$54,316	$10,213,848
88	$29,790	$24,526	$54,316	$10,189,322
89	$29,719	$24,598	$54,316	$10,164,725
90	$29,647	$24,669	$54,316	$10,140,055
91	$29,575	$24,741	$54,316	$10,115,314
92	$29,503	$24,813	$54,316	$10,090,501
93	$29,431	$24,886	$54,316	$10,065,615
94	$29,358	$24,958	$54,316	$10,040,657
95	$29,285	$25,031	$54,316	$10,015,625
96	$29,212	$25,104	$54,316	$9,990,521

第8年供款共

$651,797

第8年利息

$355,319

第8年共還本金

$296,478

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$29,139	$25,177	$54,316	$9,965,344
98	$29,066	$25,251	$54,316	$9,940,093
99	$28,992	$25,325	$54,316	$9,914,768
100	$28,918	$25,398	$54,316	$9,889,370
101	$28,844	$25,472	$54,316	$9,863,897
102	$28,770	$25,547	$54,316	$9,838,351
103	$28,695	$25,621	$54,316	$9,812,729
104	$28,620	$25,696	$54,316	$9,787,034
105	$28,546	$25,771	$54,316	$9,761,263
106	$28,470	$25,846	$54,316	$9,735,416
107	$28,395	$25,921	$54,316	$9,709,495
108	$28,319	$25,997	$54,316	$9,683,498

第9年供款共

$651,797

第9年利息

$344,774

第9年共還本金

$307,023

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,244	$26,073	$54,316	$9,657,425
110	$28,167	$26,149	$54,316	$9,631,276
111	$28,091	$26,225	$54,316	$9,605,051
112	$28,015	$26,302	$54,316	$9,578,749
113	$27,938	$26,378	$54,316	$9,552,371
114	$27,861	$26,455	$54,316	$9,525,915
115	$27,784	$26,533	$54,316	$9,499,383
116	$27,707	$26,610	$54,316	$9,472,773
117	$27,629	$26,688	$54,316	$9,446,085
118	$27,551	$26,765	$54,316	$9,419,320
119	$27,473	$26,843	$54,316	$9,392,477
120	$27,395	$26,922	$54,316	$9,365,555

第10年供款共

$651,797

第10年利息

$333,854

第10年共還本金

$317,943

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,316	$27,000	$54,316	$9,338,555
122	$27,237	$27,079	$54,316	$9,311,476
123	$27,158	$27,158	$54,316	$9,284,318
124	$27,079	$27,237	$54,316	$9,257,080
125	$27,000	$27,317	$54,316	$9,229,764
126	$26,920	$27,396	$54,316	$9,202,368
127	$26,840	$27,476	$54,316	$9,174,891
128	$26,760	$27,556	$54,316	$9,147,335
129	$26,680	$27,637	$54,316	$9,119,698
130	$26,599	$27,717	$54,316	$9,091,981
131	$26,518	$27,798	$54,316	$9,064,183
132	$26,437	$27,879	$54,316	$9,036,304

第11年供款共

$651,797

第11年利息

$322,546

第11年共還本金

$329,251

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,356	$27,961	$54,316	$9,008,343
134	$26,274	$28,042	$54,316	$8,980,301
135	$26,193	$28,124	$54,316	$8,952,177
136	$26,111	$28,206	$54,316	$8,923,971
137	$26,028	$28,288	$54,316	$8,895,683
138	$25,946	$28,371	$54,316	$8,867,312
139	$25,863	$28,453	$54,316	$8,838,859
140	$25,780	$28,536	$54,316	$8,810,322
141	$25,697	$28,620	$54,316	$8,781,703
142	$25,613	$28,703	$54,316	$8,752,999
143	$25,530	$28,787	$54,316	$8,724,213
144	$25,446	$28,871	$54,316	$8,695,342

第12年供款共

$651,797

第12年利息

$310,836

第12年共還本金

$340,962

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,361	$28,955	$54,316	$8,666,387
146	$25,277	$29,039	$54,316	$8,637,347
147	$25,192	$29,124	$54,316	$8,608,223
148	$25,107	$29,209	$54,316	$8,579,014
149	$25,022	$29,294	$54,316	$8,549,720
150	$24,937	$29,380	$54,316	$8,520,340
151	$24,851	$29,465	$54,316	$8,490,874
152	$24,765	$29,551	$54,316	$8,461,323
153	$24,679	$29,638	$54,316	$8,431,685
154	$24,592	$29,724	$54,316	$8,401,961
155	$24,506	$29,811	$54,316	$8,372,151
156	$24,419	$29,898	$54,316	$8,342,253

第13年供款共

$651,797

第13年利息

$298,709

第13年共還本金

$353,089

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,332	$29,985	$54,316	$8,312,268
158	$24,244	$30,072	$54,316	$8,282,196
159	$24,156	$30,160	$54,316	$8,252,036
160	$24,068	$30,248	$54,316	$8,221,788
161	$23,980	$30,336	$54,316	$8,191,451
162	$23,892	$30,425	$54,316	$8,161,027
163	$23,803	$30,513	$54,316	$8,130,513
164	$23,714	$30,602	$54,316	$8,099,911
165	$23,625	$30,692	$54,316	$8,069,219
166	$23,535	$30,781	$54,316	$8,038,438
167	$23,445	$30,871	$54,316	$8,007,567
168	$23,355	$30,961	$54,316	$7,976,606

第14年供款共

$651,797

第14年利息

$286,150

第14年共還本金

$365,647

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,265	$31,051	$54,316	$7,945,555
170	$23,175	$31,142	$54,316	$7,914,413
171	$23,084	$31,233	$54,316	$7,883,180
172	$22,993	$31,324	$54,316	$7,851,856
173	$22,901	$31,415	$54,316	$7,820,441
174	$22,810	$31,507	$54,316	$7,788,934
175	$22,718	$31,599	$54,316	$7,757,335
176	$22,626	$31,691	$54,316	$7,725,644
177	$22,533	$31,783	$54,316	$7,693,861
178	$22,440	$31,876	$54,316	$7,661,985
179	$22,347	$31,969	$54,316	$7,630,016
180	$22,254	$32,062	$54,316	$7,597,954

第15年供款共

$651,797

第15年利息

$273,145

第15年共還本金

$378,652

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,161	$32,156	$54,316	$7,565,798
182	$22,067	$32,250	$54,316	$7,533,549
183	$21,973	$32,344	$54,316	$7,501,205
184	$21,879	$32,438	$54,316	$7,468,767
185	$21,784	$32,533	$54,316	$7,436,234
186	$21,689	$32,627	$54,316	$7,403,607
187	$21,594	$32,723	$54,316	$7,370,884
188	$21,498	$32,818	$54,316	$7,338,066
189	$21,403	$32,914	$54,316	$7,305,153
190	$21,307	$33,010	$54,316	$7,272,143
191	$21,210	$33,106	$54,316	$7,239,037
192	$21,114	$33,203	$54,316	$7,205,834

第16年供款共

$651,797

第16年利息

$259,678

第16年共還本金

$392,120

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,017	$33,299	$54,316	$7,172,535
194	$20,920	$33,397	$54,316	$7,139,138
195	$20,822	$33,494	$54,316	$7,105,644
196	$20,725	$33,592	$54,316	$7,072,053
197	$20,627	$33,690	$54,316	$7,038,363
198	$20,529	$33,788	$54,316	$7,004,575
199	$20,430	$33,886	$54,316	$6,970,689
200	$20,331	$33,985	$54,316	$6,936,704
201	$20,232	$34,084	$54,316	$6,902,619
202	$20,133	$34,184	$54,316	$6,868,435
203	$20,033	$34,284	$54,316	$6,834,152
204	$19,933	$34,384	$54,316	$6,799,768

第17年供款共

$651,797

第17年利息

$245,731

第17年共還本金

$406,066

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,833	$34,484	$54,316	$6,765,285
206	$19,732	$34,584	$54,316	$6,730,700
207	$19,631	$34,685	$54,316	$6,696,015
208	$19,530	$34,786	$54,316	$6,661,229
209	$19,429	$34,888	$54,316	$6,626,341
210	$19,327	$34,990	$54,316	$6,591,351
211	$19,225	$35,092	$54,316	$6,556,259
212	$19,122	$35,194	$54,316	$6,521,065
213	$19,020	$35,297	$54,316	$6,485,769
214	$18,917	$35,400	$54,316	$6,450,369
215	$18,814	$35,503	$54,316	$6,414,866
216	$18,710	$35,606	$54,316	$6,379,260

第18年供款共

$651,797

第18年利息

$231,289

第18年共還本金

$420,509

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,606	$35,710	$54,316	$6,343,549
218	$18,502	$35,814	$54,316	$6,307,735
219	$18,398	$35,919	$54,316	$6,271,816
220	$18,293	$36,024	$54,316	$6,235,793
221	$18,188	$36,129	$54,316	$6,199,664
222	$18,082	$36,234	$54,316	$6,163,430
223	$17,977	$36,340	$54,316	$6,127,090
224	$17,871	$36,446	$54,316	$6,090,644
225	$17,764	$36,552	$54,316	$6,054,092
226	$17,658	$36,659	$54,316	$6,017,433
227	$17,551	$36,766	$54,316	$5,980,668
228	$17,444	$36,873	$54,316	$5,943,795

第19年供款共

$651,797

第19年利息

$216,333

第19年共還本金

$435,465

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,336	$36,980	$54,316	$5,906,815
230	$17,228	$37,088	$54,316	$5,869,726
231	$17,120	$37,196	$54,316	$5,832,530
232	$17,012	$37,305	$54,316	$5,795,225
233	$16,903	$37,414	$54,316	$5,757,811
234	$16,794	$37,523	$54,316	$5,720,289
235	$16,684	$37,632	$54,316	$5,682,656
236	$16,574	$37,742	$54,316	$5,644,914
237	$16,464	$37,852	$54,316	$5,607,062
238	$16,354	$37,963	$54,316	$5,569,100
239	$16,243	$38,073	$54,316	$5,531,026
240	$16,132	$38,184	$54,316	$5,492,842

第20年供款共

$651,797

第20年利息

$200,844

第20年共還本金

$450,953

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,021	$38,296	$54,316	$5,454,546
242	$15,909	$38,407	$54,316	$5,416,139
243	$15,797	$38,519	$54,316	$5,377,620
244	$15,685	$38,632	$54,316	$5,338,988
245	$15,572	$38,744	$54,316	$5,300,244
246	$15,459	$38,857	$54,316	$5,261,386
247	$15,346	$38,971	$54,316	$5,222,415
248	$15,232	$39,084	$54,316	$5,183,331
249	$15,118	$39,198	$54,316	$5,144,133
250	$15,004	$39,313	$54,316	$5,104,820
251	$14,889	$39,427	$54,316	$5,065,393
252	$14,774	$39,542	$54,316	$5,025,850

第21年供款共

$651,797

第21年利息

$184,805

第21年共還本金

$466,992

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,659	$39,658	$54,316	$4,986,192
254	$14,543	$39,773	$54,316	$4,946,419
255	$14,427	$39,889	$54,316	$4,906,530
256	$14,311	$40,006	$54,316	$4,866,524
257	$14,194	$40,122	$54,316	$4,826,402
258	$14,077	$40,239	$54,316	$4,786,162
259	$13,960	$40,357	$54,316	$4,745,805
260	$13,842	$40,475	$54,316	$4,705,331
261	$13,724	$40,593	$54,316	$4,664,738
262	$13,605	$40,711	$54,316	$4,624,027
263	$13,487	$40,830	$54,316	$4,583,198
264	$13,368	$40,949	$54,316	$4,542,249

第22年供款共

$651,797

第22年利息

$168,196

第22年共還本金

$483,601

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,248	$41,068	$54,316	$4,501,181
266	$13,128	$41,188	$54,316	$4,459,993
267	$13,008	$41,308	$54,316	$4,418,684
268	$12,888	$41,429	$54,316	$4,377,256
269	$12,767	$41,549	$54,316	$4,335,706
270	$12,646	$41,671	$54,316	$4,294,036
271	$12,524	$41,792	$54,316	$4,252,244
272	$12,402	$41,914	$54,316	$4,210,329
273	$12,280	$42,036	$54,316	$4,168,293
274	$12,158	$42,159	$54,316	$4,126,134
275	$12,035	$42,282	$54,316	$4,083,852
276	$11,911	$42,405	$54,316	$4,041,447

第23年供款共

$651,797

第23年利息

$150,996

第23年共還本金

$500,802

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,788	$42,529	$54,316	$3,998,918
278	$11,664	$42,653	$54,316	$3,956,265
279	$11,539	$42,777	$54,316	$3,913,488
280	$11,414	$42,902	$54,316	$3,870,586
281	$11,289	$43,027	$54,316	$3,827,559
282	$11,164	$43,153	$54,316	$3,784,406
283	$11,038	$43,279	$54,316	$3,741,127
284	$10,912	$43,405	$54,316	$3,697,722
285	$10,785	$43,531	$54,316	$3,654,191
286	$10,658	$43,658	$54,316	$3,610,533
287	$10,531	$43,786	$54,316	$3,566,747
288	$10,403	$43,913	$54,316	$3,522,833

第24年供款共

$651,797

第24年利息

$133,184

第24年共還本金

$518,614

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,275	$44,042	$54,316	$3,478,792
290	$10,146	$44,170	$54,316	$3,434,622
291	$10,018	$44,299	$54,316	$3,390,323
292	$9,888	$44,428	$54,316	$3,345,895
293	$9,759	$44,558	$54,316	$3,301,338
294	$9,629	$44,688	$54,316	$3,256,650
295	$9,499	$44,818	$54,316	$3,211,832
296	$9,368	$44,949	$54,316	$3,166,884
297	$9,237	$45,080	$54,316	$3,121,804
298	$9,105	$45,211	$54,316	$3,076,593
299	$8,973	$45,343	$54,316	$3,031,250
300	$8,841	$45,475	$54,316	$2,985,774

第25年供款共

$651,797

第25年利息

$114,738

第25年共還本金

$537,059

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,709	$45,608	$54,316	$2,940,166
302	$8,575	$45,741	$54,316	$2,894,425
303	$8,442	$45,874	$54,316	$2,848,551
304	$8,308	$46,008	$54,316	$2,802,543
305	$8,174	$46,142	$54,316	$2,756,401
306	$8,040	$46,277	$54,316	$2,710,124
307	$7,905	$46,412	$54,316	$2,663,712
308	$7,769	$46,547	$54,316	$2,617,164
309	$7,633	$46,683	$54,316	$2,570,481
310	$7,497	$46,819	$54,316	$2,523,662
311	$7,361	$46,956	$54,316	$2,476,706
312	$7,224	$47,093	$54,316	$2,429,614

第26年供款共

$651,797

第26年利息

$95,637

第26年共還本金

$556,161

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,086	$47,230	$54,316	$2,382,384
314	$6,949	$47,368	$54,316	$2,335,016
315	$6,810	$47,506	$54,316	$2,287,510
316	$6,672	$47,645	$54,316	$2,239,865
317	$6,533	$47,784	$54,316	$2,192,082
318	$6,394	$47,923	$54,316	$2,144,159
319	$6,254	$48,063	$54,316	$2,096,096
320	$6,114	$48,203	$54,316	$2,047,893
321	$5,973	$48,343	$54,316	$1,999,550
322	$5,832	$48,484	$54,316	$1,951,066
323	$5,691	$48,626	$54,316	$1,902,440
324	$5,549	$48,768	$54,316	$1,853,672

第27年供款共

$651,797

第27年利息

$75,856

第27年共還本金

$575,942

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,407	$48,910	$54,316	$1,804,762
326	$5,264	$49,053	$54,316	$1,755,710
327	$5,121	$49,196	$54,316	$1,706,514
328	$4,977	$49,339	$54,316	$1,657,175
329	$4,833	$49,483	$54,316	$1,607,692
330	$4,689	$49,627	$54,316	$1,558,064
331	$4,544	$49,772	$54,316	$1,508,292
332	$4,399	$49,917	$54,316	$1,458,375
333	$4,254	$50,063	$54,316	$1,408,312
334	$4,108	$50,209	$54,316	$1,358,103
335	$3,961	$50,355	$54,316	$1,307,748
336	$3,814	$50,502	$54,316	$1,257,246

第28年供款共

$651,797

第28年利息

$55,371

第28年共還本金

$596,426

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,667	$50,649	$54,316	$1,206,596
338	$3,519	$50,797	$54,316	$1,155,799
339	$3,371	$50,945	$54,316	$1,104,854
340	$3,222	$51,094	$54,316	$1,053,760
341	$3,073	$51,243	$54,316	$1,002,517
342	$2,924	$51,392	$54,316	$951,124
343	$2,774	$51,542	$54,316	$899,582
344	$2,624	$51,693	$54,316	$847,889
345	$2,473	$51,843	$54,316	$796,046
346	$2,322	$51,995	$54,316	$744,051
347	$2,170	$52,146	$54,316	$691,905
348	$2,018	$52,298	$54,316	$639,607

第29年供款共

$651,797

第29年利息

$34,158

第29年共還本金

$617,639

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,866	$52,451	$54,316	$587,156
350	$1,713	$52,604	$54,316	$534,552
351	$1,559	$52,757	$54,316	$481,795
352	$1,405	$52,911	$54,316	$428,883
353	$1,251	$53,066	$54,316	$375,818
354	$1,096	$53,220	$54,316	$322,597
355	$941	$53,376	$54,316	$269,222
356	$785	$53,531	$54,316	$215,691
357	$629	$53,687	$54,316	$162,003
358	$473	$53,844	$54,316	$108,159
359	$315	$54,001	$54,316	$54,158
360	$158	$54,158	$54,316	$0

第30年供款共

$651,797

第30年利息

$12,191

第30年共還本金

$639,607

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$15,787,921

Disclaimer

Recommended properties

Mort. Insurance
info