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$16,102,013

Monthly Payment
$55,228

Down Payment

$-4,110,000

Total Loan

$12,110,000

Total int. paid

$7,772,013

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,780,000

Base on DTI ratio

$110,456

Budget of property purchase

HK$-3,780,000

Down Payment

$-4,110,000
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

$110,456

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

Kam Fung Building

thumb_up

高层3房实用吕字厅

578 ft²

@12,111

GFA

696 ft²

@10,057

local_fire_department HIT real_estate_agent Rare

Sale$7 M

578 ft²

@12,111

GFA

696 ft²

@10,057

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Sai Kung TAI WAN TAU

thumb_up

Village house nearby the beach with Rooftop

GFA

640 ft²

@12,500

real_estate_agent Rare

Sale$8 M

GFA

640 ft²

@12,500

Sale$8 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE

thumb_up

迎海第1座最近鐵路

511 ft²

@16,438

GFA

663 ft²

@12,670

local_fire_department HIT

Sale$8.4 M

511 ft²

@16,438

GFA

663 ft²

@12,670

Sale$8.4 M

local_fire_department HIT

Shatin HA WO CHE TSUEN

thumb_up

HA WO CHE TSUEN

GFA

700 ft²

@10,286

real_estate_agent Rare

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

real_estate_agent Rare

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

523 ft²

@14,340

GFA

699 ft²

@10,730

local_fire_department HIT

Sale$7.5 M

523 ft²

@14,340

GFA

699 ft²

@10,730

Sale$7.5 M

local_fire_department HIT

Shatin JUBILEE GDN

thumb_up

JUBILEE GDN

510 ft²

@14,314

GFA

653 ft²

@11,179

local_fire_department HIT

Sale$7.3 M

510 ft²

@14,314

GFA

653 ft²

@11,179

Sale$7.3 M

local_fire_department HIT

Sole

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

511 ft²

@15,264

verified 首置必買 pets Pet Friendly

Sale$7.8 M

511 ft²

@15,264

Sale$7.8 M

verified 首置必買 pets Pet Friendly

Ma On Shan VILLA ATHENA BLK 09

thumb_up

VILLA ATHENA BLK 09

727 ft²

@11,967

GFA

901 ft²

@9,656

local_fire_department HIT

Sale$8.7 M

727 ft²

@11,967

GFA

901 ft²

@9,656

Sale$8.7 M

local_fire_department HIT

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Fanling GREENPARK VILLA BLK 06

thumb_up

GREENPARK VILLA BLK 06

716 ft²

@10,475

GFA

826 ft²

@9,080

Sale$7.5 M

716 ft²

@10,475

GFA

826 ft²

@9,080

Sale$7.5 M

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

662 ft²

@10,876

GFA

968 ft²

@7,438

local_fire_department HIT

Sale$7.2 M

662 ft²

@10,876

GFA

968 ft²

@7,438

Sale$7.2 M

local_fire_department HIT

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$72,478	$55,693	$45,639	$38,951
1.500	$75,172	$58,436	$48,432	$41,794
2.000	$77,929	$61,262	$51,329	$44,761
2.500	$80,748	$64,171	$54,327	$47,849
3.000	$83,629	$67,162	$57,427	$51,056
3.500	$86,572	$70,233	$60,626	$54,379
3.625	$87,318	$71,013	$61,440	$55,228
4.000	$89,576	$73,384	$63,921	$57,815
4.500	$92,641	$76,614	$67,311	$61,360
5.000	$95,765	$79,921	$70,794	$65,009
5.500	$98,949	$83,303	$74,366	$68,759
6.000	$102,191	$86,760	$78,025	$72,606

Monthly Payment$55,228

Term

30Year

Loan amount

$12,110,000

Total int. paid

$7,772,013

Total Loan and Interest

$19,882,013

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$36,582	$18,646	$55,228	$12,091,354
2	$36,526	$18,702	$55,228	$12,072,653
3	$36,469	$18,758	$55,228	$12,053,894
4	$36,413	$18,815	$55,228	$12,035,079
5	$36,356	$18,872	$55,228	$12,016,207
6	$36,299	$18,929	$55,228	$11,997,279
7	$36,242	$18,986	$55,228	$11,978,293
8	$36,184	$19,043	$55,228	$11,959,249
9	$36,127	$19,101	$55,228	$11,940,148
10	$36,069	$19,159	$55,228	$11,920,990
11	$36,011	$19,216	$55,228	$11,901,773
12	$35,953	$19,275	$55,228	$11,882,499

第1年供款共

$662,734

第1年利息

$435,232

第1年共還本金

$227,501

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$35,895	$19,333	$55,228	$11,863,166
14	$35,837	$19,391	$55,228	$11,843,775
15	$35,778	$19,450	$55,228	$11,824,325
16	$35,719	$19,508	$55,228	$11,804,816
17	$35,660	$19,567	$55,228	$11,785,249
18	$35,601	$19,627	$55,228	$11,765,622
19	$35,542	$19,686	$55,228	$11,745,937
20	$35,483	$19,745	$55,228	$11,726,191
21	$35,423	$19,805	$55,228	$11,706,386
22	$35,363	$19,865	$55,228	$11,686,522
23	$35,303	$19,925	$55,228	$11,666,597
24	$35,243	$19,985	$55,228	$11,646,612

第2年供款共

$662,734

第2年利息

$426,847

第2年共還本金

$235,887

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$35,182	$20,045	$55,228	$11,626,567
26	$35,122	$20,106	$55,228	$11,606,461
27	$35,061	$20,167	$55,228	$11,586,294
28	$35,000	$20,228	$55,228	$11,566,066
29	$34,939	$20,289	$55,228	$11,545,778
30	$34,878	$20,350	$55,228	$11,525,428
31	$34,816	$20,411	$55,228	$11,505,016
32	$34,755	$20,473	$55,228	$11,484,543
33	$34,693	$20,535	$55,228	$11,464,008
34	$34,631	$20,597	$55,228	$11,443,412
35	$34,569	$20,659	$55,228	$11,422,752
36	$34,506	$20,722	$55,228	$11,402,031

第3年供款共

$662,734

第3年利息

$418,153

第3年共還本金

$244,581

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$34,444	$20,784	$55,228	$11,381,247
38	$34,381	$20,847	$55,228	$11,360,400
39	$34,318	$20,910	$55,228	$11,339,490
40	$34,255	$20,973	$55,228	$11,318,517
41	$34,191	$21,036	$55,228	$11,297,480
42	$34,128	$21,100	$55,228	$11,276,380
43	$34,064	$21,164	$55,228	$11,255,216
44	$34,000	$21,228	$55,228	$11,233,989
45	$33,936	$21,292	$55,228	$11,212,697
46	$33,872	$21,356	$55,228	$11,191,341
47	$33,807	$21,421	$55,228	$11,169,920
48	$33,742	$21,485	$55,228	$11,148,435

第4年供款共

$662,734

第4年利息

$409,138

第4年共還本金

$253,596

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$33,678	$21,550	$55,228	$11,126,885
50	$33,612	$21,615	$55,228	$11,105,269
51	$33,547	$21,681	$55,228	$11,083,589
52	$33,482	$21,746	$55,228	$11,061,842
53	$33,416	$21,812	$55,228	$11,040,031
54	$33,350	$21,878	$55,228	$11,018,153
55	$33,284	$21,944	$55,228	$10,996,209
56	$33,218	$22,010	$55,228	$10,974,199
57	$33,151	$22,077	$55,228	$10,952,122
58	$33,085	$22,143	$55,228	$10,929,979
59	$33,018	$22,210	$55,228	$10,907,769
60	$32,951	$22,277	$55,228	$10,885,492

第5年供款共

$662,734

第5年利息

$399,791

第5年共還本金

$262,943

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$32,883	$22,345	$55,228	$10,863,147
62	$32,816	$22,412	$55,228	$10,840,735
63	$32,748	$22,480	$55,228	$10,818,255
64	$32,680	$22,548	$55,228	$10,795,708
65	$32,612	$22,616	$55,228	$10,773,092
66	$32,544	$22,684	$55,228	$10,750,408
67	$32,475	$22,753	$55,228	$10,727,655
68	$32,406	$22,821	$55,228	$10,704,834
69	$32,338	$22,890	$55,228	$10,681,943
70	$32,268	$22,959	$55,228	$10,658,984
71	$32,199	$23,029	$55,228	$10,635,955
72	$32,129	$23,098	$55,228	$10,612,857

第6年供款共

$662,734

第6年利息

$390,099

第6年共還本金

$272,635

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$32,060	$23,168	$55,228	$10,589,689
74	$31,990	$23,238	$55,228	$10,566,451
75	$31,919	$23,308	$55,228	$10,543,142
76	$31,849	$23,379	$55,228	$10,519,764
77	$31,778	$23,449	$55,228	$10,496,314
78	$31,708	$23,520	$55,228	$10,472,794
79	$31,637	$23,591	$55,228	$10,449,203
80	$31,565	$23,663	$55,228	$10,425,540
81	$31,494	$23,734	$55,228	$10,401,806
82	$31,422	$23,806	$55,228	$10,378,001
83	$31,350	$23,878	$55,228	$10,354,123
84	$31,278	$23,950	$55,228	$10,330,173

第7年供款共

$662,734

第7年利息

$380,050

第7年共還本金

$282,684

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$31,206	$24,022	$55,228	$10,306,151
86	$31,133	$24,095	$55,228	$10,282,056
87	$31,060	$24,167	$55,228	$10,257,889
88	$30,987	$24,240	$55,228	$10,233,649
89	$30,914	$24,314	$55,228	$10,209,335
90	$30,841	$24,387	$55,228	$10,184,948
91	$30,767	$24,461	$55,228	$10,160,487
92	$30,693	$24,535	$55,228	$10,135,952
93	$30,619	$24,609	$55,228	$10,111,344
94	$30,545	$24,683	$55,228	$10,086,660
95	$30,470	$24,758	$55,228	$10,061,903
96	$30,395	$24,832	$55,228	$10,037,070

第8年供款共

$662,734

第8年利息

$369,631

第8年共還本金

$293,103

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$30,320	$24,907	$55,228	$10,012,163
98	$30,245	$24,983	$55,228	$9,987,180
99	$30,170	$25,058	$55,228	$9,962,122
100	$30,094	$25,134	$55,228	$9,936,988
101	$30,018	$25,210	$55,228	$9,911,778
102	$29,942	$25,286	$55,228	$9,886,492
103	$29,865	$25,362	$55,228	$9,861,130
104	$29,789	$25,439	$55,228	$9,835,691
105	$29,712	$25,516	$55,228	$9,810,175
106	$29,635	$25,593	$55,228	$9,784,582
107	$29,558	$25,670	$55,228	$9,758,912
108	$29,480	$25,748	$55,228	$9,733,164

第9年供款共

$662,734

第9年利息

$358,828

第9年共還本金

$303,906

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$29,402	$25,826	$55,228	$9,707,338
110	$29,324	$25,904	$55,228	$9,681,435
111	$29,246	$25,982	$55,228	$9,655,453
112	$29,168	$26,060	$55,228	$9,629,393
113	$29,089	$26,139	$55,228	$9,603,254
114	$29,010	$26,218	$55,228	$9,577,036
115	$28,931	$26,297	$55,228	$9,550,739
116	$28,851	$26,377	$55,228	$9,524,362
117	$28,772	$26,456	$55,228	$9,497,906
118	$28,692	$26,536	$55,228	$9,471,369
119	$28,611	$26,616	$55,228	$9,444,753
120	$28,531	$26,697	$55,228	$9,418,056

第10年供款共

$662,734

第10年利息

$347,626

第10年共還本金

$315,108

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$28,450	$26,777	$55,228	$9,391,279
122	$28,369	$26,858	$55,228	$9,364,421
123	$28,288	$26,939	$55,228	$9,337,481
124	$28,207	$27,021	$55,228	$9,310,460
125	$28,125	$27,102	$55,228	$9,283,358
126	$28,043	$27,184	$55,228	$9,256,173
127	$27,961	$27,266	$55,228	$9,228,907
128	$27,879	$27,349	$55,228	$9,201,558
129	$27,796	$27,431	$55,228	$9,174,127
130	$27,714	$27,514	$55,228	$9,146,612
131	$27,630	$27,597	$55,228	$9,119,015
132	$27,547	$27,681	$55,228	$9,091,334

第11年供款共

$662,734

第11年利息

$336,012

第11年共還本金

$326,722

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$27,463	$27,764	$55,228	$9,063,570
134	$27,380	$27,848	$55,228	$9,035,721
135	$27,295	$27,932	$55,228	$9,007,789
136	$27,211	$28,017	$55,228	$8,979,772
137	$27,126	$28,101	$55,228	$8,951,671
138	$27,042	$28,186	$55,228	$8,923,485
139	$26,956	$28,271	$55,228	$8,895,213
140	$26,871	$28,357	$55,228	$8,866,856
141	$26,785	$28,443	$55,228	$8,838,414
142	$26,699	$28,528	$55,228	$8,809,885
143	$26,613	$28,615	$55,228	$8,781,271
144	$26,527	$28,701	$55,228	$8,752,570

第12年供款共

$662,734

第12年利息

$323,969

第12年共還本金

$338,765

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$26,440	$28,788	$55,228	$8,723,782
146	$26,353	$28,875	$55,228	$8,694,907
147	$26,266	$28,962	$55,228	$8,665,945
148	$26,178	$29,049	$55,228	$8,636,896
149	$26,091	$29,137	$55,228	$8,607,759
150	$26,003	$29,225	$55,228	$8,578,533
151	$25,914	$29,313	$55,228	$8,549,220
152	$25,826	$29,402	$55,228	$8,519,818
153	$25,737	$29,491	$55,228	$8,490,327
154	$25,648	$29,580	$55,228	$8,460,747
155	$25,559	$29,669	$55,228	$8,431,078
156	$25,469	$29,759	$55,228	$8,401,319

第13年供款共

$662,734

第13年利息

$311,483

第13年共還本金

$351,251

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$25,379	$29,849	$55,228	$8,371,470
158	$25,289	$29,939	$55,228	$8,341,531
159	$25,198	$30,029	$55,228	$8,311,502
160	$25,108	$30,120	$55,228	$8,281,381
161	$25,017	$30,211	$55,228	$8,251,170
162	$24,925	$30,302	$55,228	$8,220,868
163	$24,834	$30,394	$55,228	$8,190,474
164	$24,742	$30,486	$55,228	$8,159,988
165	$24,650	$30,578	$55,228	$8,129,410
166	$24,558	$30,670	$55,228	$8,098,740
167	$24,465	$30,763	$55,228	$8,067,977
168	$24,372	$30,856	$55,228	$8,037,121

第14年供款共

$662,734

第14年利息

$298,536

第14年共還本金

$364,197

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$24,279	$30,949	$55,228	$8,006,172
170	$24,185	$31,043	$55,228	$7,975,130
171	$24,092	$31,136	$55,228	$7,943,994
172	$23,997	$31,230	$55,228	$7,912,763
173	$23,903	$31,325	$55,228	$7,881,439
174	$23,809	$31,419	$55,228	$7,850,019
175	$23,714	$31,514	$55,228	$7,818,505
176	$23,618	$31,609	$55,228	$7,786,896
177	$23,523	$31,705	$55,228	$7,755,191
178	$23,427	$31,801	$55,228	$7,723,390
179	$23,331	$31,897	$55,228	$7,691,493
180	$23,235	$31,993	$55,228	$7,659,500

第15年供款共

$662,734

第15年利息

$285,113

第15年共還本金

$377,621

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$23,138	$32,090	$55,228	$7,627,411
182	$23,041	$32,187	$55,228	$7,595,224
183	$22,944	$32,284	$55,228	$7,562,940
184	$22,846	$32,381	$55,228	$7,530,559
185	$22,749	$32,479	$55,228	$7,498,079
186	$22,650	$32,577	$55,228	$7,465,502
187	$22,552	$32,676	$55,228	$7,432,826
188	$22,453	$32,774	$55,228	$7,400,052
189	$22,354	$32,873	$55,228	$7,367,178
190	$22,255	$32,973	$55,228	$7,334,205
191	$22,155	$33,072	$55,228	$7,301,133
192	$22,056	$33,172	$55,228	$7,267,961

第16年供款共

$662,734

第16年利息

$271,194

第16年共還本金

$391,540

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,955	$33,273	$55,228	$7,234,688
194	$21,855	$33,373	$55,228	$7,201,315
195	$21,754	$33,474	$55,228	$7,167,841
196	$21,653	$33,575	$55,228	$7,134,266
197	$21,551	$33,676	$55,228	$7,100,590
198	$21,450	$33,778	$55,228	$7,066,812
199	$21,348	$33,880	$55,228	$7,032,932
200	$21,245	$33,982	$55,228	$6,998,949
201	$21,143	$34,085	$55,228	$6,964,864
202	$21,040	$34,188	$55,228	$6,930,676
203	$20,936	$34,291	$55,228	$6,896,385
204	$20,833	$34,395	$55,228	$6,861,990

第17年供款共

$662,734

第17年利息

$256,763

第17年共還本金

$405,971

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$20,729	$34,499	$55,228	$6,827,491
206	$20,625	$34,603	$55,228	$6,792,888
207	$20,520	$34,708	$55,228	$6,758,180
208	$20,415	$34,812	$55,228	$6,723,367
209	$20,310	$34,918	$55,228	$6,688,450
210	$20,205	$35,023	$55,228	$6,653,427
211	$20,099	$35,129	$55,228	$6,618,298
212	$19,993	$35,235	$55,228	$6,583,063
213	$19,886	$35,341	$55,228	$6,547,721
214	$19,780	$35,448	$55,228	$6,512,273
215	$19,672	$35,555	$55,228	$6,476,718
216	$19,565	$35,663	$55,228	$6,441,055

第18年供款共

$662,734

第18年利息

$241,799

第18年共還本金

$420,935

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$19,457	$35,770	$55,228	$6,405,284
218	$19,349	$35,879	$55,228	$6,369,406
219	$19,241	$35,987	$55,228	$6,333,419
220	$19,132	$36,096	$55,228	$6,297,323
221	$19,023	$36,205	$55,228	$6,261,119
222	$18,914	$36,314	$55,228	$6,224,805
223	$18,804	$36,424	$55,228	$6,188,381
224	$18,694	$36,534	$55,228	$6,151,847
225	$18,584	$36,644	$55,228	$6,115,203
226	$18,473	$36,755	$55,228	$6,078,448
227	$18,362	$36,866	$55,228	$6,041,583
228	$18,251	$36,977	$55,228	$6,004,605

第19年供款共

$662,734

第19年利息

$226,284

第19年共還本金

$436,450

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$18,139	$37,089	$55,228	$5,967,517
230	$18,027	$37,201	$55,228	$5,930,316
231	$17,914	$37,313	$55,228	$5,893,002
232	$17,802	$37,426	$55,228	$5,855,576
233	$17,689	$37,539	$55,228	$5,818,037
234	$17,575	$37,652	$55,228	$5,780,385
235	$17,462	$37,766	$55,228	$5,742,618
236	$17,347	$37,880	$55,228	$5,704,738
237	$17,233	$37,995	$55,228	$5,666,743
238	$17,118	$38,110	$55,228	$5,628,634
239	$17,003	$38,225	$55,228	$5,590,409
240	$16,888	$38,340	$55,228	$5,552,069

第20年供款共

$662,734

第20年利息

$210,197

第20年共還本金

$452,536

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,772	$38,456	$55,228	$5,513,613
242	$16,656	$38,572	$55,228	$5,475,041
243	$16,539	$38,689	$55,228	$5,436,352
244	$16,422	$38,805	$55,228	$5,397,547
245	$16,305	$38,923	$55,228	$5,358,624
246	$16,188	$39,040	$55,228	$5,319,584
247	$16,070	$39,158	$55,228	$5,280,426
248	$15,951	$39,277	$55,228	$5,241,149
249	$15,833	$39,395	$55,228	$5,201,754
250	$15,714	$39,514	$55,228	$5,162,240
251	$15,594	$39,634	$55,228	$5,122,606
252	$15,475	$39,753	$55,228	$5,082,853

第21年供款共

$662,734

第21年利息

$193,518

第21年共還本金

$469,216

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$15,354	$39,873	$55,228	$5,042,980
254	$15,234	$39,994	$55,228	$5,002,986
255	$15,113	$40,115	$55,228	$4,962,871
256	$14,992	$40,236	$55,228	$4,922,635
257	$14,870	$40,357	$55,228	$4,882,278
258	$14,749	$40,479	$55,228	$4,841,799
259	$14,626	$40,602	$55,228	$4,801,197
260	$14,504	$40,724	$55,228	$4,760,473
261	$14,381	$40,847	$55,228	$4,719,626
262	$14,257	$40,971	$55,228	$4,678,655
263	$14,133	$41,094	$55,228	$4,637,561
264	$14,009	$41,219	$55,228	$4,596,342

第22年供款共

$662,734

第22年利息

$176,223

第22年共還本金

$486,511

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,885	$41,343	$55,228	$4,554,999
266	$13,760	$41,468	$55,228	$4,513,531
267	$13,635	$41,593	$55,228	$4,471,938
268	$13,509	$41,719	$55,228	$4,430,219
269	$13,383	$41,845	$55,228	$4,388,374
270	$13,257	$41,971	$55,228	$4,346,403
271	$13,130	$42,098	$55,228	$4,304,305
272	$13,003	$42,225	$55,228	$4,262,080
273	$12,875	$42,353	$55,228	$4,219,727
274	$12,747	$42,481	$55,228	$4,177,246
275	$12,619	$42,609	$55,228	$4,134,637
276	$12,490	$42,738	$55,228	$4,091,900

第23年供款共

$662,734

第23年利息

$158,291

第23年共還本金

$504,443

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,361	$42,867	$55,228	$4,049,033
278	$12,231	$42,996	$55,228	$4,006,036
279	$12,102	$43,126	$55,228	$3,962,910
280	$11,971	$43,257	$55,228	$3,919,654
281	$11,841	$43,387	$55,228	$3,876,266
282	$11,710	$43,518	$55,228	$3,832,748
283	$11,578	$43,650	$55,228	$3,789,098
284	$11,446	$43,782	$55,228	$3,745,317
285	$11,314	$43,914	$55,228	$3,701,403
286	$11,181	$44,046	$55,228	$3,657,356
287	$11,048	$44,180	$55,228	$3,613,177
288	$10,915	$44,313	$55,228	$3,568,864

第24年供款共

$662,734

第24年利息

$139,698

第24年共還本金

$523,036

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,781	$44,447	$55,228	$3,524,417
290	$10,647	$44,581	$55,228	$3,479,836
291	$10,512	$44,716	$55,228	$3,435,120
292	$10,377	$44,851	$55,228	$3,390,269
293	$10,241	$44,986	$55,228	$3,345,283
294	$10,106	$45,122	$55,228	$3,300,161
295	$9,969	$45,259	$55,228	$3,254,902
296	$9,833	$45,395	$55,228	$3,209,507
297	$9,695	$45,532	$55,228	$3,163,974
298	$9,558	$45,670	$55,228	$3,118,304
299	$9,420	$45,808	$55,228	$3,072,496
300	$9,281	$45,946	$55,228	$3,026,550

第25年供款共

$662,734

第25年利息

$120,420

第25年共還本金

$542,314

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$9,143	$46,085	$55,228	$2,980,465
302	$9,003	$46,224	$55,228	$2,934,241
303	$8,864	$46,364	$55,228	$2,887,877
304	$8,724	$46,504	$55,228	$2,841,373
305	$8,583	$46,644	$55,228	$2,794,728
306	$8,442	$46,785	$55,228	$2,747,943
307	$8,301	$46,927	$55,228	$2,701,016
308	$8,159	$47,068	$55,228	$2,653,947
309	$8,017	$47,211	$55,228	$2,606,737
310	$7,875	$47,353	$55,228	$2,559,384
311	$7,731	$47,496	$55,228	$2,511,887
312	$7,588	$47,640	$55,228	$2,464,247

第26年供款共

$662,734

第26年利息

$100,431

第26年共還本金

$562,303

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,444	$47,784	$55,228	$2,416,464
314	$7,300	$47,928	$55,228	$2,368,536
315	$7,155	$48,073	$55,228	$2,320,463
316	$7,010	$48,218	$55,228	$2,272,245
317	$6,864	$48,364	$55,228	$2,223,881
318	$6,718	$48,510	$55,228	$2,175,371
319	$6,571	$48,656	$55,228	$2,126,715
320	$6,424	$48,803	$55,228	$2,077,911
321	$6,277	$48,951	$55,228	$2,028,960
322	$6,129	$49,099	$55,228	$1,979,862
323	$5,981	$49,247	$55,228	$1,930,615
324	$5,832	$49,396	$55,228	$1,881,219

第27年供款共

$662,734

第27年利息

$79,705

第27年共還本金

$583,028

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,683	$49,545	$55,228	$1,831,674
326	$5,533	$49,695	$55,228	$1,781,980
327	$5,383	$49,845	$55,228	$1,732,135
328	$5,232	$49,995	$55,228	$1,682,139
329	$5,081	$50,146	$55,228	$1,631,993
330	$4,930	$50,298	$55,228	$1,581,695
331	$4,778	$50,450	$55,228	$1,531,245
332	$4,626	$50,602	$55,228	$1,480,643
333	$4,473	$50,755	$55,228	$1,429,888
334	$4,319	$50,908	$55,228	$1,378,980
335	$4,166	$51,062	$55,228	$1,327,918
336	$4,011	$51,216	$55,228	$1,276,701

第28年供款共

$662,734

第28年利息

$58,216

第28年共還本金

$604,518

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,857	$51,371	$55,228	$1,225,330
338	$3,702	$51,526	$55,228	$1,173,804
339	$3,546	$51,682	$55,228	$1,122,122
340	$3,390	$51,838	$55,228	$1,070,284
341	$3,233	$51,995	$55,228	$1,018,289
342	$3,076	$52,152	$55,228	$966,138
343	$2,919	$52,309	$55,228	$913,828
344	$2,761	$52,467	$55,228	$861,361
345	$2,602	$52,626	$55,228	$808,735
346	$2,443	$52,785	$55,228	$755,950
347	$2,284	$52,944	$55,228	$703,006
348	$2,124	$53,104	$55,228	$649,902

第29年供款共

$662,734

第29年利息

$35,934

第29年共還本金

$626,799

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,963	$53,265	$55,228	$596,638
350	$1,802	$53,425	$55,228	$543,212
351	$1,641	$53,587	$55,228	$489,625
352	$1,479	$53,749	$55,228	$435,876
353	$1,317	$53,911	$55,228	$381,965
354	$1,154	$54,074	$55,228	$327,891
355	$991	$54,237	$55,228	$273,654
356	$827	$54,401	$55,228	$219,253
357	$662	$54,565	$55,228	$164,687
358	$497	$54,730	$55,228	$109,957
359	$332	$54,896	$55,228	$55,061
360	$166	$55,061	$55,228	$0

第30年供款共

$662,734

第30年利息

$12,832

第30年共還本金

$649,902

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$16,102,013

Disclaimer

Recommended properties

Mort. Insurance
info