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$15,831,080

Monthly Payment
$54,631

Down Payment

$-4,166,000

Total Loan

$12,166,000

Total int. paid

$7,501,080

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,836,000

Base on DTI ratio

$109,262

Budget of property purchase

HK$-3,836,000

Down Payment

$-4,166,000
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

$109,262

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 MARBELLA BLK A

thumb_up

MARBELLA BLK A

736 ft²

@12,228

GFA

959 ft²

@9,385

hotel_class King verified 首置必買

Sale$9 M

736 ft²

@12,228

GFA

959 ft²

@9,385

Sale$9 M

hotel_class King verified 首置必買

Sai Kung NAM SHAN

thumb_up

Detached House with Rooftop

GFA

700 ft²

@11,143

real_estate_agent Rare

Sale$7.8 M

GFA

700 ft²

@11,143

Sale$7.8 M

real_estate_agent Rare

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

465 ft²

@16,774

GFA

635 ft²

@12,283

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.8 M

465 ft²

@16,774

GFA

635 ft²

@12,283

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Shatin SUNSHINE GROVE

thumb_up

SUNSHINE GROVE

601 ft²

@12,978

GFA

782 ft²

@9,974

real_estate_agent Rare

Sale$7.8 M

601 ft²

@12,978

GFA

782 ft²

@9,974

Sale$7.8 M

real_estate_agent Rare

Tai Po PROVIDENCE BAY TWR 21

thumb_up

PROVIDENCE BAY TWR 21

646 ft²

@13,932

GFA

822 ft²

@10,949

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$9 M

646 ft²

@13,932

GFA

822 ft²

@10,949

Sale$9 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Sai Kung PARK MEDITERRANEAN

thumb_up

Best price lowise apartment for sale

669 ft²

@12,526

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Sale$8.38 M

669 ft²

@12,526

Sale$8.38 M

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Ma On Shan BAYSHORE

thumb_up

BAYSHORE

424 ft²

@17,453

GFA

573 ft²

@12,914

local_fire_department HIT verified 首置必買

Sale$7.4 M

424 ft²

@17,453

GFA

573 ft²

@12,914

Sale$7.4 M

local_fire_department HIT verified 首置必買

Shatin PARK VIEW GDN

thumb_up

PARK VIEW GDN

662 ft²

@11,480

GFA

850 ft²

@8,941

local_fire_department HIT price_change 蝕讓盤

Sale$7.6 M

662 ft²

@11,480

GFA

850 ft²

@8,941

Sale$7.6 M

local_fire_department HIT price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

海景1房+書房

512 ft²

@14,258

GFA

642 ft²

@11,371

local_fire_department HIT real_estate_agent Rare

Sale$7.3 M

512 ft²

@14,258

GFA

642 ft²

@11,371

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

特色單位 (Rented)

480 ft²

@15,625

local_fire_department HIT

Sale$7.5 M

480 ft²

@15,625

Sale$7.5 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@12,142

GFA

906 ft²

@9,823

local_fire_department HIT

Sale$8.9 M

733 ft²

@12,142

GFA

906 ft²

@9,823

Sale$8.9 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK E

thumb_up

SUNSHINE CITY BLK E

551 ft²

@13,612

GFA

744 ft²

@10,081

local_fire_department HIT directions_run Sale

Sale$7.5 M

551 ft²

@13,612

GFA

744 ft²

@10,081

Sale$7.5 M

local_fire_department HIT directions_run Sale

Interest Rate	15Year	20Year	25Year	30Year
1.000	$72,813	$55,951	$45,850	$39,131
1.500	$75,520	$58,706	$48,656	$41,987
2.000	$78,289	$61,546	$51,566	$44,968
2.500	$81,122	$64,468	$54,579	$48,070
3.000	$84,016	$67,472	$57,693	$51,292
3.500	$86,973	$70,558	$60,906	$54,631
4.000	$89,990	$73,724	$64,217	$58,082
4.500	$93,069	$76,968	$67,623	$61,643
5.000	$96,208	$80,290	$71,121	$65,310
5.500	$99,406	$83,688	$74,710	$69,077
6.000	$102,664	$87,161	$78,386	$72,941

Monthly Payment$54,631

Term

30Year

Loan amount

$12,166,000

Total int. paid

$7,501,080

Total Loan and Interest

$19,667,080

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$35,484	$19,147	$54,631	$12,146,853
2	$35,428	$19,202	$54,631	$12,127,651
3	$35,372	$19,258	$54,631	$12,108,392
4	$35,316	$19,315	$54,631	$12,089,078
5	$35,260	$19,371	$54,631	$12,069,707
6	$35,203	$19,427	$54,631	$12,050,279
7	$35,147	$19,484	$54,631	$12,030,795
8	$35,090	$19,541	$54,631	$12,011,254
9	$35,033	$19,598	$54,631	$11,991,656
10	$34,976	$19,655	$54,631	$11,972,001
11	$34,918	$19,712	$54,631	$11,952,289
12	$34,861	$19,770	$54,631	$11,932,519

第1年供款共

$655,569

第1年利息

$422,088

第1年共還本金

$233,481

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$34,803	$19,828	$54,631	$11,912,691
14	$34,745	$19,885	$54,631	$11,892,806
15	$34,687	$19,943	$54,631	$11,872,862
16	$34,629	$20,002	$54,631	$11,852,861
17	$34,571	$20,060	$54,631	$11,832,801
18	$34,512	$20,118	$54,631	$11,812,682
19	$34,454	$20,177	$54,631	$11,792,505
20	$34,395	$20,236	$54,631	$11,772,269
21	$34,336	$20,295	$54,631	$11,751,974
22	$34,277	$20,354	$54,631	$11,731,620
23	$34,217	$20,414	$54,631	$11,711,207
24	$34,158	$20,473	$54,631	$11,690,734

第2年供款共

$655,569

第2年利息

$413,784

第2年共還本金

$241,785

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$34,098	$20,533	$54,631	$11,670,201
26	$34,038	$20,593	$54,631	$11,649,608
27	$33,978	$20,653	$54,631	$11,628,955
28	$33,918	$20,713	$54,631	$11,608,242
29	$33,857	$20,773	$54,631	$11,587,469
30	$33,797	$20,834	$54,631	$11,566,635
31	$33,736	$20,895	$54,631	$11,545,740
32	$33,675	$20,956	$54,631	$11,524,784
33	$33,614	$21,017	$54,631	$11,503,768
34	$33,553	$21,078	$54,631	$11,482,690
35	$33,491	$21,140	$54,631	$11,461,550
36	$33,430	$21,201	$54,631	$11,440,349

第3年供款共

$655,569

第3年利息

$405,184

第3年共還本金

$250,385

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$33,368	$21,263	$54,631	$11,419,086
38	$33,306	$21,325	$54,631	$11,397,760
39	$33,243	$21,387	$54,631	$11,376,373
40	$33,181	$21,450	$54,631	$11,354,923
41	$33,119	$21,512	$54,631	$11,333,411
42	$33,056	$21,575	$54,631	$11,311,836
43	$32,993	$21,638	$54,631	$11,290,198
44	$32,930	$21,701	$54,631	$11,268,497
45	$32,866	$21,764	$54,631	$11,246,733
46	$32,803	$21,828	$54,631	$11,224,905
47	$32,739	$21,891	$54,631	$11,203,014
48	$32,675	$21,955	$54,631	$11,181,058

第4年供款共

$655,569

第4年利息

$396,279

第4年共還本金

$259,290

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$32,611	$22,019	$54,631	$11,159,039
50	$32,547	$22,084	$54,631	$11,136,955
51	$32,483	$22,148	$54,631	$11,114,807
52	$32,418	$22,213	$54,631	$11,092,595
53	$32,353	$22,277	$54,631	$11,070,317
54	$32,288	$22,342	$54,631	$11,047,975
55	$32,223	$22,408	$54,631	$11,025,568
56	$32,158	$22,473	$54,631	$11,003,095
57	$32,092	$22,538	$54,631	$10,980,556
58	$32,027	$22,604	$54,631	$10,957,952
59	$31,961	$22,670	$54,631	$10,935,282
60	$31,895	$22,736	$54,631	$10,912,546

第5年供款共

$655,569

第5年利息

$387,057

第5年共還本金

$268,512

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,828	$22,803	$54,631	$10,889,743
62	$31,762	$22,869	$54,631	$10,866,874
63	$31,695	$22,936	$54,631	$10,843,939
64	$31,628	$23,003	$54,631	$10,820,936
65	$31,561	$23,070	$54,631	$10,797,866
66	$31,494	$23,137	$54,631	$10,774,729
67	$31,426	$23,204	$54,631	$10,751,525
68	$31,359	$23,272	$54,631	$10,728,253
69	$31,291	$23,340	$54,631	$10,704,913
70	$31,223	$23,408	$54,631	$10,681,504
71	$31,154	$23,476	$54,631	$10,658,028
72	$31,086	$23,545	$54,631	$10,634,483

第6年供款共

$655,569

第6年利息

$377,507

第6年共還本金

$278,063

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$31,017	$23,614	$54,631	$10,610,870
74	$30,948	$23,682	$54,631	$10,587,187
75	$30,879	$23,751	$54,631	$10,563,436
76	$30,810	$23,821	$54,631	$10,539,615
77	$30,741	$23,890	$54,631	$10,515,725
78	$30,671	$23,960	$54,631	$10,491,765
79	$30,601	$24,030	$54,631	$10,467,735
80	$30,531	$24,100	$54,631	$10,443,635
81	$30,461	$24,170	$54,631	$10,419,465
82	$30,390	$24,241	$54,631	$10,395,224
83	$30,319	$24,311	$54,631	$10,370,913
84	$30,248	$24,382	$54,631	$10,346,531

第7年供款共

$655,569

第7年利息

$367,617

第7年共還本金

$287,952

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$30,177	$24,453	$54,631	$10,322,077
86	$30,106	$24,525	$54,631	$10,297,553
87	$30,035	$24,596	$54,631	$10,272,956
88	$29,963	$24,668	$54,631	$10,248,288
89	$29,891	$24,740	$54,631	$10,223,548
90	$29,819	$24,812	$54,631	$10,198,736
91	$29,746	$24,884	$54,631	$10,173,852
92	$29,674	$24,957	$54,631	$10,148,895
93	$29,601	$25,030	$54,631	$10,123,865
94	$29,528	$25,103	$54,631	$10,098,762
95	$29,455	$25,176	$54,631	$10,073,586
96	$29,381	$25,249	$54,631	$10,048,337

第8年供款共

$655,569

第8年利息

$357,375

第8年共還本金

$298,194

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$29,308	$25,323	$54,631	$10,023,013
98	$29,234	$25,397	$54,631	$9,997,617
99	$29,160	$25,471	$54,631	$9,972,145
100	$29,085	$25,545	$54,631	$9,946,600
101	$29,011	$25,620	$54,631	$9,920,980
102	$28,936	$25,695	$54,631	$9,895,286
103	$28,861	$25,770	$54,631	$9,869,516
104	$28,786	$25,845	$54,631	$9,843,671
105	$28,711	$25,920	$54,631	$9,817,751
106	$28,635	$25,996	$54,631	$9,791,756
107	$28,559	$26,071	$54,631	$9,765,684
108	$28,483	$26,148	$54,631	$9,739,537

第9年供款共

$655,569

第9年利息

$346,769

第9年共還本金

$308,800

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,407	$26,224	$54,631	$9,713,313
110	$28,330	$26,300	$54,631	$9,687,013
111	$28,254	$26,377	$54,631	$9,660,636
112	$28,177	$26,454	$54,631	$9,634,182
113	$28,100	$26,531	$54,631	$9,607,651
114	$28,022	$26,608	$54,631	$9,581,042
115	$27,945	$26,686	$54,631	$9,554,356
116	$27,867	$26,764	$54,631	$9,527,592
117	$27,789	$26,842	$54,631	$9,500,750
118	$27,711	$26,920	$54,631	$9,473,830
119	$27,632	$26,999	$54,631	$9,446,831
120	$27,553	$27,078	$54,631	$9,419,754

第10年供款共

$655,569

第10年利息

$335,786

第10年共還本金

$319,783

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,474	$27,156	$54,631	$9,392,597
122	$27,395	$27,236	$54,631	$9,365,361
123	$27,316	$27,315	$54,631	$9,338,046
124	$27,236	$27,395	$54,631	$9,310,652
125	$27,156	$27,475	$54,631	$9,283,177
126	$27,076	$27,555	$54,631	$9,255,622
127	$26,996	$27,635	$54,631	$9,227,987
128	$26,915	$27,716	$54,631	$9,200,271
129	$26,834	$27,797	$54,631	$9,172,474
130	$26,753	$27,878	$54,631	$9,144,597
131	$26,672	$27,959	$54,631	$9,116,638
132	$26,590	$28,041	$54,631	$9,088,597

第11年供款共

$655,569

第11年利息

$324,413

第11年共還本金

$331,157

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,508	$28,122	$54,631	$9,060,475
134	$26,426	$28,204	$54,631	$9,032,270
135	$26,344	$28,287	$54,631	$9,003,984
136	$26,262	$28,369	$54,631	$8,975,614
137	$26,179	$28,452	$54,631	$8,947,162
138	$26,096	$28,535	$54,631	$8,918,628
139	$26,013	$28,618	$54,631	$8,890,009
140	$25,929	$28,702	$54,631	$8,861,308
141	$25,845	$28,785	$54,631	$8,832,523
142	$25,762	$28,869	$54,631	$8,803,653
143	$25,677	$28,953	$54,631	$8,774,700
144	$25,593	$29,038	$54,631	$8,745,662

第12年供款共

$655,569

第12年利息

$312,634

第12年共還本金

$342,935

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,508	$29,123	$54,631	$8,716,539
146	$25,423	$29,208	$54,631	$8,687,332
147	$25,338	$29,293	$54,631	$8,658,039
148	$25,253	$29,378	$54,631	$8,628,661
149	$25,167	$29,464	$54,631	$8,599,197
150	$25,081	$29,550	$54,631	$8,569,647
151	$24,995	$29,636	$54,631	$8,540,011
152	$24,908	$29,722	$54,631	$8,510,289
153	$24,822	$29,809	$54,631	$8,480,480
154	$24,735	$29,896	$54,631	$8,450,584
155	$24,648	$29,983	$54,631	$8,420,601
156	$24,560	$30,071	$54,631	$8,390,530

第13年供款共

$655,569

第13年利息

$300,437

第13年共還本金

$355,132

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,472	$30,158	$54,631	$8,360,371
158	$24,384	$30,246	$54,631	$8,330,125
159	$24,296	$30,335	$54,631	$8,299,791
160	$24,208	$30,423	$54,631	$8,269,367
161	$24,119	$30,512	$54,631	$8,238,856
162	$24,030	$30,601	$54,631	$8,208,255
163	$23,941	$30,690	$54,631	$8,177,565
164	$23,851	$30,780	$54,631	$8,146,785
165	$23,761	$30,869	$54,631	$8,115,916
166	$23,671	$30,959	$54,631	$8,084,957
167	$23,581	$31,050	$54,631	$8,053,907
168	$23,491	$31,140	$54,631	$8,022,767

第14年供款共

$655,569

第14年利息

$287,806

第14年共還本金

$367,763

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,400	$31,231	$54,631	$7,991,536
170	$23,309	$31,322	$54,631	$7,960,214
171	$23,217	$31,413	$54,631	$7,928,800
172	$23,126	$31,505	$54,631	$7,897,295
173	$23,034	$31,597	$54,631	$7,865,698
174	$22,942	$31,689	$54,631	$7,834,009
175	$22,849	$31,782	$54,631	$7,802,227
176	$22,756	$31,874	$54,631	$7,770,353
177	$22,664	$31,967	$54,631	$7,738,386
178	$22,570	$32,060	$54,631	$7,706,325
179	$22,477	$32,154	$54,631	$7,674,171
180	$22,383	$32,248	$54,631	$7,641,923

第15年供款共

$655,569

第15年利息

$274,726

第15年共還本金

$380,843

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,289	$32,342	$54,631	$7,609,582
182	$22,195	$32,436	$54,631	$7,577,145
183	$22,100	$32,531	$54,631	$7,544,615
184	$22,005	$32,626	$54,631	$7,511,989
185	$21,910	$32,721	$54,631	$7,479,268
186	$21,815	$32,816	$54,631	$7,446,452
187	$21,719	$32,912	$54,631	$7,413,540
188	$21,623	$33,008	$54,631	$7,380,532
189	$21,527	$33,104	$54,631	$7,347,428
190	$21,430	$33,201	$54,631	$7,314,227
191	$21,333	$33,298	$54,631	$7,280,929
192	$21,236	$33,395	$54,631	$7,247,535

第16年供款共

$655,569

第16年利息

$261,181

第16年共還本金

$394,389

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,139	$33,492	$54,631	$7,214,043
194	$21,041	$33,590	$54,631	$7,180,453
195	$20,943	$33,688	$54,631	$7,146,765
196	$20,845	$33,786	$54,631	$7,112,979
197	$20,746	$33,885	$54,631	$7,079,094
198	$20,647	$33,983	$54,631	$7,045,111
199	$20,548	$34,083	$54,631	$7,011,028
200	$20,449	$34,182	$54,631	$6,976,846
201	$20,349	$34,282	$54,631	$6,942,565
202	$20,249	$34,382	$54,631	$6,908,183
203	$20,149	$34,482	$54,631	$6,873,701
204	$20,048	$34,582	$54,631	$6,839,119

第17年供款共

$655,569

第17年利息

$247,153

第17年共還本金

$408,416

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,947	$34,683	$54,631	$6,804,435
206	$19,846	$34,785	$54,631	$6,769,651
207	$19,745	$34,886	$54,631	$6,734,765
208	$19,643	$34,988	$54,631	$6,699,777
209	$19,541	$35,090	$54,631	$6,664,688
210	$19,439	$35,192	$54,631	$6,629,495
211	$19,336	$35,295	$54,631	$6,594,201
212	$19,233	$35,398	$54,631	$6,558,803
213	$19,130	$35,501	$54,631	$6,523,302
214	$19,026	$35,604	$54,631	$6,487,698
215	$18,922	$35,708	$54,631	$6,451,989
216	$18,818	$35,812	$54,631	$6,416,177

第18年供款共

$655,569

第18年利息

$232,627

第18年共還本金

$422,942

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,714	$35,917	$54,631	$6,380,260
218	$18,609	$36,022	$54,631	$6,344,238
219	$18,504	$36,127	$54,631	$6,308,111
220	$18,399	$36,232	$54,631	$6,271,879
221	$18,293	$36,338	$54,631	$6,235,541
222	$18,187	$36,444	$54,631	$6,199,098
223	$18,081	$36,550	$54,631	$6,162,548
224	$17,974	$36,657	$54,631	$6,125,891
225	$17,867	$36,764	$54,631	$6,089,127
226	$17,760	$36,871	$54,631	$6,052,257
227	$17,652	$36,978	$54,631	$6,015,278
228	$17,545	$37,086	$54,631	$5,978,192

第19年供款共

$655,569

第19年利息

$217,585

第19年共還本金

$437,985

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,436	$37,194	$54,631	$5,940,998
230	$17,328	$37,303	$54,631	$5,903,695
231	$17,219	$37,412	$54,631	$5,866,283
232	$17,110	$37,521	$54,631	$5,828,762
233	$17,001	$37,630	$54,631	$5,791,132
234	$16,891	$37,740	$54,631	$5,753,392
235	$16,781	$37,850	$54,631	$5,715,542
236	$16,670	$37,960	$54,631	$5,677,582
237	$16,560	$38,071	$54,631	$5,639,510
238	$16,449	$38,182	$54,631	$5,601,328
239	$16,337	$38,294	$54,631	$5,563,035
240	$16,226	$38,405	$54,631	$5,524,629

第20年供款共

$655,569

第20年利息

$202,007

第20年共還本金

$453,563

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,114	$38,517	$54,631	$5,486,112
242	$16,001	$38,630	$54,631	$5,447,482
243	$15,888	$38,742	$54,631	$5,408,740
244	$15,775	$38,855	$54,631	$5,369,885
245	$15,662	$38,969	$54,631	$5,330,916
246	$15,549	$39,082	$54,631	$5,291,834
247	$15,435	$39,196	$54,631	$5,252,638
248	$15,320	$39,311	$54,631	$5,213,327
249	$15,206	$39,425	$54,631	$5,173,902
250	$15,091	$39,540	$54,631	$5,134,362
251	$14,975	$39,656	$54,631	$5,094,706
252	$14,860	$39,771	$54,631	$5,054,935

第21年供款共

$655,569

第21年利息

$185,875

第21年共還本金

$469,694

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,744	$39,887	$54,631	$5,015,048
254	$14,627	$40,004	$54,631	$4,975,044
255	$14,511	$40,120	$54,631	$4,934,924
256	$14,394	$40,237	$54,631	$4,894,687
257	$14,276	$40,355	$54,631	$4,854,332
258	$14,158	$40,472	$54,631	$4,813,860
259	$14,040	$40,590	$54,631	$4,773,269
260	$13,922	$40,709	$54,631	$4,732,561
261	$13,803	$40,827	$54,631	$4,691,733
262	$13,684	$40,947	$54,631	$4,650,787
263	$13,565	$41,066	$54,631	$4,609,721
264	$13,445	$41,186	$54,631	$4,568,535

第22年供款共

$655,569

第22年利息

$169,169

第22年共還本金

$486,400

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,325	$41,306	$54,631	$4,527,229
266	$13,204	$41,426	$54,631	$4,485,803
267	$13,084	$41,547	$54,631	$4,444,255
268	$12,962	$41,668	$54,631	$4,402,587
269	$12,841	$41,790	$54,631	$4,360,797
270	$12,719	$41,912	$54,631	$4,318,885
271	$12,597	$42,034	$54,631	$4,276,851
272	$12,474	$42,157	$54,631	$4,234,695
273	$12,351	$42,280	$54,631	$4,192,415
274	$12,228	$42,403	$54,631	$4,150,012
275	$12,104	$42,527	$54,631	$4,107,486
276	$11,980	$42,651	$54,631	$4,064,835

第23年供款共

$655,569

第23年利息

$151,870

第23年共還本金

$503,700

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,856	$42,775	$54,631	$4,022,060
278	$11,731	$42,900	$54,631	$3,979,160
279	$11,606	$43,025	$54,631	$3,936,135
280	$11,480	$43,150	$54,631	$3,892,985
281	$11,355	$43,276	$54,631	$3,849,709
282	$11,228	$43,402	$54,631	$3,806,306
283	$11,102	$43,529	$54,631	$3,762,777
284	$10,975	$43,656	$54,631	$3,719,121
285	$10,847	$43,783	$54,631	$3,675,338
286	$10,720	$43,911	$54,631	$3,631,427
287	$10,592	$44,039	$54,631	$3,587,388
288	$10,463	$44,168	$54,631	$3,543,220

第24年供款共

$655,569

第24年利息

$133,954

第24年共還本金

$521,615

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,334	$44,296	$54,631	$3,498,924
290	$10,205	$44,426	$54,631	$3,454,498
291	$10,076	$44,555	$54,631	$3,409,943
292	$9,946	$44,685	$54,631	$3,365,258
293	$9,815	$44,815	$54,631	$3,320,443
294	$9,685	$44,946	$54,631	$3,275,496
295	$9,554	$45,077	$54,631	$3,230,419
296	$9,422	$45,209	$54,631	$3,185,210
297	$9,290	$45,341	$54,631	$3,139,870
298	$9,158	$45,473	$54,631	$3,094,397
299	$9,025	$45,605	$54,631	$3,048,792
300	$8,892	$45,738	$54,631	$3,003,053

第25年供款共

$655,569

第25年利息

$115,402

第25年共還本金

$540,167

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,759	$45,872	$54,631	$2,957,181
302	$8,625	$46,006	$54,631	$2,911,176
303	$8,491	$46,140	$54,631	$2,865,036
304	$8,356	$46,274	$54,631	$2,818,761
305	$8,221	$46,409	$54,631	$2,772,352
306	$8,086	$46,545	$54,631	$2,725,807
307	$7,950	$46,681	$54,631	$2,679,127
308	$7,814	$46,817	$54,631	$2,632,310
309	$7,678	$46,953	$54,631	$2,585,357
310	$7,541	$47,090	$54,631	$2,538,267
311	$7,403	$47,227	$54,631	$2,491,039
312	$7,266	$47,365	$54,631	$2,443,674

第26年供款共

$655,569

第26年利息

$96,190

第26年共還本金

$559,379

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,127	$47,503	$54,631	$2,396,171
314	$6,989	$47,642	$54,631	$2,348,529
315	$6,850	$47,781	$54,631	$2,300,748
316	$6,711	$47,920	$54,631	$2,252,827
317	$6,571	$48,060	$54,631	$2,204,767
318	$6,431	$48,200	$54,631	$2,156,567
319	$6,290	$48,341	$54,631	$2,108,226
320	$6,149	$48,482	$54,631	$2,059,745
321	$6,008	$48,623	$54,631	$2,011,121
322	$5,866	$48,765	$54,631	$1,962,356
323	$5,724	$48,907	$54,631	$1,913,449
324	$5,581	$49,050	$54,631	$1,864,399

第27年供款共

$655,569

第27年利息

$76,295

第27年共還本金

$579,275

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,438	$49,193	$54,631	$1,815,206
326	$5,294	$49,336	$54,631	$1,765,870
327	$5,150	$49,480	$54,631	$1,716,390
328	$5,006	$49,625	$54,631	$1,666,765
329	$4,861	$49,769	$54,631	$1,616,996
330	$4,716	$49,915	$54,631	$1,567,081
331	$4,571	$50,060	$54,631	$1,517,021
332	$4,425	$50,206	$54,631	$1,466,815
333	$4,278	$50,353	$54,631	$1,416,462
334	$4,131	$50,499	$54,631	$1,365,963
335	$3,984	$50,647	$54,631	$1,315,316
336	$3,836	$50,794	$54,631	$1,264,522

第28年供款共

$655,569

第28年利息

$55,692

第28年共還本金

$599,878

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,688	$50,943	$54,631	$1,213,579
338	$3,540	$51,091	$54,631	$1,162,488
339	$3,391	$51,240	$54,631	$1,111,248
340	$3,241	$51,390	$54,631	$1,059,858
341	$3,091	$51,540	$54,631	$1,008,319
342	$2,941	$51,690	$54,631	$956,629
343	$2,790	$51,841	$54,631	$904,788
344	$2,639	$51,992	$54,631	$852,796
345	$2,487	$52,143	$54,631	$800,653
346	$2,335	$52,296	$54,631	$748,357
347	$2,183	$52,448	$54,631	$695,909
348	$2,030	$52,601	$54,631	$643,308

第29年供款共

$655,569

第29年利息

$34,356

第29年共還本金

$621,213

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,876	$52,754	$54,631	$590,554
350	$1,722	$52,908	$54,631	$537,645
351	$1,568	$53,063	$54,631	$484,583
352	$1,413	$53,217	$54,631	$431,365
353	$1,258	$53,373	$54,631	$377,993
354	$1,102	$53,528	$54,631	$324,464
355	$946	$53,684	$54,631	$270,780
356	$790	$53,841	$54,631	$216,939
357	$633	$53,998	$54,631	$162,941
358	$475	$54,156	$54,631	$108,785
359	$317	$54,313	$54,631	$54,472
360	$159	$54,472	$54,631	$0

第30年供款共

$655,569

第30年利息

$12,261

第30年共還本金

$643,308

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$15,831,080

Disclaimer

Recommended properties

Mort. Insurance
info