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$15,926,030

Monthly Payment
$55,323

Down Payment

$-4,320,000

Total Loan

$12,320,000

Total int. paid

$7,596,030

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,990,000

Base on DTI ratio

$110,645

Budget of property purchase

HK$-3,990,000

Down Payment

$-4,320,000
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

$110,645

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 OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

688 ft²

@11,483

GFA

925 ft²

@8,541

local_fire_department HIT

Sale$7.9 M

688 ft²

@11,483

GFA

925 ft²

@8,541

Sale$7.9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

569 ft²

@15,606

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.88 M

569 ft²

@15,606

Sale$8.88 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

KOL

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

705 ft²

@11,348

local_fire_department HIT hotel_class King pets Pet Friendly price_change 蝕讓盤

Sale$8 M

705 ft²

@11,348

Sale$8 M

local_fire_department HIT hotel_class King pets Pet Friendly price_change 蝕讓盤

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

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 THE PAVILIA FARM I

thumb_up

THE PAVILIA FARM I

350 ft²

@21,086

local_fire_department HIT verified 首置必買

Sale$7.38 M

350 ft²

@21,086

Sale$7.38 M

local_fire_department HIT verified 首置必買

Sole

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 09

788 ft²

@11,168

GFA

977 ft²

@9,007

real_estate_agent Rare

Sale$8.8 M

788 ft²

@11,168

GFA

977 ft²

@9,007

Sale$8.8 M

real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

650 ft²

@10,769

GFA

807 ft²

@8,674

local_fire_department HIT

Sale$7 M

650 ft²

@10,769

GFA

807 ft²

@8,674

Sale$7 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG TOWN NEW APARTMENT WITH GARDEN

457 ft²

@17,462

local_fire_department HIT

Sale$7.98 M

457 ft²

@17,462

Sale$7.98 M

local_fire_department HIT

Shatin PARC ROYALE

thumb_up

PARC ROYALE

749 ft²

@11,989

GFA

991 ft²

@9,062

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.98 M

749 ft²

@11,989

GFA

991 ft²

@9,062

Sale$8.98 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@16,865

local_fire_department HIT hotel_class King

Sale$8.5 M

504 ft²

@16,865

Sale$8.5 M

local_fire_department HIT hotel_class King

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,570

GFA

792 ft²

@11,111

local_fire_department HIT

Sale$8.8 M

604 ft²

@14,570

GFA

792 ft²

@11,111

Sale$8.8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$73,735	$56,659	$46,431	$39,626
1.500	$76,476	$59,450	$49,272	$42,519
2.000	$79,280	$62,325	$52,219	$45,537
2.500	$82,148	$65,284	$55,270	$48,679
3.000	$85,080	$68,326	$58,423	$51,942
3.500	$88,074	$71,451	$61,677	$55,322
4.000	$91,130	$74,657	$65,029	$58,818
4.500	$94,247	$77,942	$68,479	$62,424
5.000	$97,426	$81,307	$72,021	$66,136
5.500	$100,665	$84,748	$75,656	$69,952
6.000	$103,963	$88,264	$79,378	$73,865

Monthly Payment$55,323

Term

30Year

Loan amount

$12,320,000

Total int. paid

$7,596,030

Total Loan and Interest

$19,916,030

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$35,933	$19,389	$55,322	$12,300,611
2	$35,877	$19,446	$55,322	$12,281,166
3	$35,820	$19,502	$55,322	$12,261,663
4	$35,763	$19,559	$55,322	$12,242,104
5	$35,706	$19,616	$55,322	$12,222,488
6	$35,649	$19,673	$55,322	$12,202,815
7	$35,592	$19,731	$55,322	$12,183,084
8	$35,534	$19,788	$55,322	$12,163,296
9	$35,476	$19,846	$55,322	$12,143,449
10	$35,418	$19,904	$55,322	$12,123,546
11	$35,360	$19,962	$55,322	$12,103,584
12	$35,302	$20,020	$55,322	$12,083,563

第1年供款共

$663,868

第1年利息

$427,431

第1年共還本金

$236,437

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$35,244	$20,079	$55,322	$12,063,485
14	$35,185	$20,137	$55,322	$12,043,348
15	$35,126	$20,196	$55,322	$12,023,152
16	$35,068	$20,255	$55,322	$12,002,897
17	$35,008	$20,314	$55,322	$11,982,583
18	$34,949	$20,373	$55,322	$11,962,210
19	$34,890	$20,433	$55,322	$11,941,778
20	$34,830	$20,492	$55,322	$11,921,285
21	$34,770	$20,552	$55,322	$11,900,734
22	$34,710	$20,612	$55,322	$11,880,122
23	$34,650	$20,672	$55,322	$11,859,450
24	$34,590	$20,732	$55,322	$11,838,718

第2年供款共

$663,868

第2年利息

$419,022

第2年共還本金

$244,846

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$34,530	$20,793	$55,322	$11,817,925
26	$34,469	$20,853	$55,322	$11,797,071
27	$34,408	$20,914	$55,322	$11,776,157
28	$34,347	$20,975	$55,322	$11,755,182
29	$34,286	$21,036	$55,322	$11,734,146
30	$34,225	$21,098	$55,322	$11,713,048
31	$34,163	$21,159	$55,322	$11,691,889
32	$34,101	$21,221	$55,322	$11,670,668
33	$34,039	$21,283	$55,322	$11,649,385
34	$33,977	$21,345	$55,322	$11,628,040
35	$33,915	$21,407	$55,322	$11,606,633
36	$33,853	$21,470	$55,322	$11,585,163

第3年供款共

$663,868

第3年利息

$410,313

第3年共還本金

$253,554

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$33,790	$21,532	$55,322	$11,563,631
38	$33,727	$21,595	$55,322	$11,542,036
39	$33,664	$21,658	$55,322	$11,520,378
40	$33,601	$21,721	$55,322	$11,498,657
41	$33,538	$21,785	$55,322	$11,476,872
42	$33,474	$21,848	$55,322	$11,455,024
43	$33,410	$21,912	$55,322	$11,433,112
44	$33,347	$21,976	$55,322	$11,411,136
45	$33,282	$22,040	$55,322	$11,389,097
46	$33,218	$22,104	$55,322	$11,366,993
47	$33,154	$22,169	$55,322	$11,344,824
48	$33,089	$22,233	$55,322	$11,322,591

第4年供款共

$663,868

第4年利息

$401,295

第4年共還本金

$262,572

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$33,024	$22,298	$55,322	$11,300,293
50	$32,959	$22,363	$55,322	$11,277,930
51	$32,894	$22,428	$55,322	$11,255,501
52	$32,829	$22,494	$55,322	$11,233,007
53	$32,763	$22,559	$55,322	$11,210,448
54	$32,697	$22,625	$55,322	$11,187,823
55	$32,631	$22,691	$55,322	$11,165,132
56	$32,565	$22,757	$55,322	$11,142,374
57	$32,499	$22,824	$55,322	$11,119,551
58	$32,432	$22,890	$55,322	$11,096,660
59	$32,365	$22,957	$55,322	$11,073,703
60	$32,298	$23,024	$55,322	$11,050,679

第5年供款共

$663,868

第5年利息

$391,956

第5年共還本金

$271,911

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$32,231	$23,091	$55,322	$11,027,588
62	$32,164	$23,159	$55,322	$11,004,430
63	$32,096	$23,226	$55,322	$10,981,204
64	$32,029	$23,294	$55,322	$10,957,910
65	$31,961	$23,362	$55,322	$10,934,548
66	$31,892	$23,430	$55,322	$10,911,118
67	$31,824	$23,498	$55,322	$10,887,620
68	$31,756	$23,567	$55,322	$10,864,053
69	$31,687	$23,635	$55,322	$10,840,418
70	$31,618	$23,704	$55,322	$10,816,713
71	$31,549	$23,774	$55,322	$10,792,940
72	$31,479	$23,843	$55,322	$10,769,097

第6年供款共

$663,868

第6年利息

$382,285

第6年共還本金

$281,582

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$31,410	$23,912	$55,322	$10,745,184
74	$31,340	$23,982	$55,322	$10,721,202
75	$31,270	$24,052	$55,322	$10,697,150
76	$31,200	$24,122	$55,322	$10,673,028
77	$31,130	$24,193	$55,322	$10,648,835
78	$31,059	$24,263	$55,322	$10,624,572
79	$30,988	$24,334	$55,322	$10,600,238
80	$30,917	$24,405	$55,322	$10,575,833
81	$30,846	$24,476	$55,322	$10,551,357
82	$30,775	$24,548	$55,322	$10,526,809
83	$30,703	$24,619	$55,322	$10,502,190
84	$30,631	$24,691	$55,322	$10,477,499

第7年供款共

$663,868

第7年利息

$372,270

第7年共還本金

$291,597

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$30,559	$24,763	$55,322	$10,452,737
86	$30,487	$24,835	$55,322	$10,427,901
87	$30,415	$24,908	$55,322	$10,402,994
88	$30,342	$24,980	$55,322	$10,378,014
89	$30,269	$25,053	$55,322	$10,352,960
90	$30,196	$25,126	$55,322	$10,327,834
91	$30,123	$25,199	$55,322	$10,302,635
92	$30,049	$25,273	$55,322	$10,277,362
93	$29,976	$25,347	$55,322	$10,252,015
94	$29,902	$25,421	$55,322	$10,226,595
95	$29,828	$25,495	$55,322	$10,201,100
96	$29,753	$25,569	$55,322	$10,175,531

第8年供款共

$663,868

第8年利息

$361,899

第8年共還本金

$301,969

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$29,679	$25,644	$55,322	$10,149,887
98	$29,604	$25,718	$55,322	$10,124,169
99	$29,529	$25,793	$55,322	$10,098,375
100	$29,454	$25,869	$55,322	$10,072,506
101	$29,378	$25,944	$55,322	$10,046,562
102	$29,302	$26,020	$55,322	$10,020,542
103	$29,227	$26,096	$55,322	$9,994,447
104	$29,150	$26,172	$55,322	$9,968,275
105	$29,074	$26,248	$55,322	$9,942,027
106	$28,998	$26,325	$55,322	$9,915,702
107	$28,921	$26,402	$55,322	$9,889,300
108	$28,844	$26,479	$55,322	$9,862,822

第9年供款共

$663,868

第9年利息

$351,159

第9年共還本金

$312,709

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,767	$26,556	$55,322	$9,836,266
110	$28,689	$26,633	$55,322	$9,809,633
111	$28,611	$26,711	$55,322	$9,782,922
112	$28,534	$26,789	$55,322	$9,756,133
113	$28,455	$26,867	$55,322	$9,729,266
114	$28,377	$26,945	$55,322	$9,702,321
115	$28,298	$27,024	$55,322	$9,675,297
116	$28,220	$27,103	$55,322	$9,648,195
117	$28,141	$27,182	$55,322	$9,621,013
118	$28,061	$27,261	$55,322	$9,593,752
119	$27,982	$27,341	$55,322	$9,566,411
120	$27,902	$27,420	$55,322	$9,538,991

第10年供款共

$663,868

第10年利息

$340,037

第10年共還本金

$323,831

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,822	$27,500	$55,322	$9,511,491
122	$27,742	$27,580	$55,322	$9,483,910
123	$27,661	$27,661	$55,322	$9,456,249
124	$27,581	$27,742	$55,322	$9,428,508
125	$27,500	$27,822	$55,322	$9,400,685
126	$27,419	$27,904	$55,322	$9,372,782
127	$27,337	$27,985	$55,322	$9,344,797
128	$27,256	$28,067	$55,322	$9,316,730
129	$27,174	$28,149	$55,322	$9,288,582
130	$27,092	$28,231	$55,322	$9,260,351
131	$27,009	$28,313	$55,322	$9,232,038
132	$26,927	$28,396	$55,322	$9,203,642

第11年供款共

$663,868

第11年利息

$328,519

第11年共還本金

$335,349

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,844	$28,478	$55,322	$9,175,164
134	$26,761	$28,561	$55,322	$9,146,603
135	$26,678	$28,645	$55,322	$9,117,958
136	$26,594	$28,728	$55,322	$9,089,230
137	$26,510	$28,812	$55,322	$9,060,418
138	$26,426	$28,896	$55,322	$9,031,522
139	$26,342	$28,980	$55,322	$9,002,541
140	$26,257	$29,065	$55,322	$8,973,476
141	$26,173	$29,150	$55,322	$8,944,327
142	$26,088	$29,235	$55,322	$8,915,092
143	$26,002	$29,320	$55,322	$8,885,772
144	$25,917	$29,405	$55,322	$8,856,367

第12年供款共

$663,868

第12年利息

$316,592

第12年共還本金

$347,276

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,831	$29,491	$55,322	$8,826,875
146	$25,745	$29,577	$55,322	$8,797,298
147	$25,659	$29,664	$55,322	$8,767,635
148	$25,572	$29,750	$55,322	$8,737,884
149	$25,485	$29,837	$55,322	$8,708,048
150	$25,398	$29,924	$55,322	$8,678,124
151	$25,311	$30,011	$55,322	$8,648,113
152	$25,224	$30,099	$55,322	$8,618,014
153	$25,136	$30,186	$55,322	$8,587,828
154	$25,048	$30,274	$55,322	$8,557,553
155	$24,960	$30,363	$55,322	$8,527,190
156	$24,871	$30,451	$55,322	$8,496,739

第13年供款共

$663,868

第13年利息

$304,240

第13年共還本金

$359,627

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,782	$30,540	$55,322	$8,466,199
158	$24,693	$30,629	$55,322	$8,435,570
159	$24,604	$30,719	$55,322	$8,404,851
160	$24,514	$30,808	$55,322	$8,374,043
161	$24,424	$30,898	$55,322	$8,343,145
162	$24,334	$30,988	$55,322	$8,312,157
163	$24,244	$31,079	$55,322	$8,281,078
164	$24,153	$31,169	$55,322	$8,249,909
165	$24,062	$31,260	$55,322	$8,218,649
166	$23,971	$31,351	$55,322	$8,187,298
167	$23,880	$31,443	$55,322	$8,155,855
168	$23,788	$31,534	$55,322	$8,124,321

第14年供款共

$663,868

第14年利息

$291,449

第14年共還本金

$372,418

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,696	$31,626	$55,322	$8,092,694
170	$23,604	$31,719	$55,322	$8,060,976
171	$23,511	$31,811	$55,322	$8,029,165
172	$23,418	$31,904	$55,322	$7,997,261
173	$23,325	$31,997	$55,322	$7,965,264
174	$23,232	$32,090	$55,322	$7,933,174
175	$23,138	$32,184	$55,322	$7,900,990
176	$23,045	$32,278	$55,322	$7,868,712
177	$22,950	$32,372	$55,322	$7,836,340
178	$22,856	$32,466	$55,322	$7,803,874
179	$22,761	$32,561	$55,322	$7,771,313
180	$22,666	$32,656	$55,322	$7,738,657

第15年供款共

$663,868

第15年利息

$278,204

第15年共還本金

$385,664

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,571	$32,751	$55,322	$7,705,905
182	$22,476	$32,847	$55,322	$7,673,059
183	$22,380	$32,943	$55,322	$7,640,116
184	$22,284	$33,039	$55,322	$7,607,078
185	$22,187	$33,135	$55,322	$7,573,943
186	$22,091	$33,232	$55,322	$7,540,711
187	$21,994	$33,329	$55,322	$7,507,382
188	$21,897	$33,426	$55,322	$7,473,957
189	$21,799	$33,523	$55,322	$7,440,433
190	$21,701	$33,621	$55,322	$7,406,812
191	$21,603	$33,719	$55,322	$7,373,093
192	$21,505	$33,817	$55,322	$7,339,276

第16年供款共

$663,868

第16年利息

$264,487

第16年共還本金

$399,381

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,406	$33,916	$55,322	$7,305,360
194	$21,307	$34,015	$55,322	$7,271,345
195	$21,208	$34,114	$55,322	$7,237,230
196	$21,109	$34,214	$55,322	$7,203,017
197	$21,009	$34,314	$55,322	$7,168,703
198	$20,909	$34,414	$55,322	$7,134,290
199	$20,808	$34,514	$55,322	$7,099,776
200	$20,708	$34,615	$55,322	$7,065,161
201	$20,607	$34,716	$55,322	$7,030,445
202	$20,505	$34,817	$55,322	$6,995,629
203	$20,404	$34,918	$55,322	$6,960,710
204	$20,302	$35,020	$55,322	$6,925,690

第17年供款共

$663,868

第17年利息

$250,282

第17年共還本金

$413,586

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$20,200	$35,122	$55,322	$6,890,568
206	$20,097	$35,225	$55,322	$6,855,343
207	$19,995	$35,328	$55,322	$6,820,015
208	$19,892	$35,431	$55,322	$6,784,585
209	$19,788	$35,534	$55,322	$6,749,051
210	$19,685	$35,638	$55,322	$6,713,413
211	$19,581	$35,742	$55,322	$6,677,672
212	$19,477	$35,846	$55,322	$6,641,826
213	$19,372	$35,950	$55,322	$6,605,875
214	$19,267	$36,055	$55,322	$6,569,820
215	$19,162	$36,160	$55,322	$6,533,660
216	$19,057	$36,266	$55,322	$6,497,394

第18年供款共

$663,868

第18年利息

$235,572

第18年共還本金

$428,296

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,951	$36,372	$55,322	$6,461,023
218	$18,845	$36,478	$55,322	$6,424,545
219	$18,738	$36,584	$55,322	$6,387,961
220	$18,632	$36,691	$55,322	$6,351,270
221	$18,525	$36,798	$55,322	$6,314,472
222	$18,417	$36,905	$55,322	$6,277,567
223	$18,310	$37,013	$55,322	$6,240,555
224	$18,202	$37,121	$55,322	$6,203,434
225	$18,093	$37,229	$55,322	$6,166,205
226	$17,985	$37,338	$55,322	$6,128,867
227	$17,876	$37,446	$55,322	$6,091,421
228	$17,767	$37,556	$55,322	$6,053,865

第19年供款共

$663,868

第19年利息

$220,339

第19年共還本金

$443,529

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,657	$37,665	$55,322	$6,016,200
230	$17,547	$37,775	$55,322	$5,978,425
231	$17,437	$37,885	$55,322	$5,940,540
232	$17,327	$37,996	$55,322	$5,902,544
233	$17,216	$38,107	$55,322	$5,864,438
234	$17,105	$38,218	$55,322	$5,826,220
235	$16,993	$38,329	$55,322	$5,787,891
236	$16,881	$38,441	$55,322	$5,749,450
237	$16,769	$38,553	$55,322	$5,710,897
238	$16,657	$38,666	$55,322	$5,672,231
239	$16,544	$38,778	$55,322	$5,633,453
240	$16,431	$38,891	$55,322	$5,594,561

第20年供款共

$663,868

第20年利息

$204,564

第20年共還本金

$459,304

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,317	$39,005	$55,322	$5,555,557
242	$16,204	$39,119	$55,322	$5,516,438
243	$16,090	$39,233	$55,322	$5,477,205
244	$15,975	$39,347	$55,322	$5,437,858
245	$15,860	$39,462	$55,322	$5,398,396
246	$15,745	$39,577	$55,322	$5,358,819
247	$15,630	$39,692	$55,322	$5,319,127
248	$15,514	$39,808	$55,322	$5,279,319
249	$15,398	$39,924	$55,322	$5,239,394
250	$15,282	$40,041	$55,322	$5,199,354
251	$15,165	$40,158	$55,322	$5,159,196
252	$15,048	$40,275	$55,322	$5,118,921

第21年供款共

$663,868

第21年利息

$188,228

第21年共還本金

$475,640

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,930	$40,392	$55,322	$5,078,529
254	$14,812	$40,510	$55,322	$5,038,019
255	$14,694	$40,628	$55,322	$4,997,391
256	$14,576	$40,747	$55,322	$4,956,645
257	$14,457	$40,865	$55,322	$4,915,779
258	$14,338	$40,985	$55,322	$4,874,795
259	$14,218	$41,104	$55,322	$4,833,691
260	$14,098	$41,224	$55,322	$4,792,467
261	$13,978	$41,344	$55,322	$4,751,122
262	$13,857	$41,465	$55,322	$4,709,657
263	$13,737	$41,586	$55,322	$4,668,072
264	$13,615	$41,707	$55,322	$4,626,364

第22年供款共

$663,868

第22年利息

$171,311

第22年共還本金

$492,557

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,494	$41,829	$55,322	$4,584,536
266	$13,372	$41,951	$55,322	$4,542,585
267	$13,249	$42,073	$55,322	$4,500,512
268	$13,126	$42,196	$55,322	$4,458,316
269	$13,003	$42,319	$55,322	$4,415,997
270	$12,880	$42,442	$55,322	$4,373,555
271	$12,756	$42,566	$55,322	$4,330,989
272	$12,632	$42,690	$55,322	$4,288,299
273	$12,508	$42,815	$55,322	$4,245,484
274	$12,383	$42,940	$55,322	$4,202,544
275	$12,257	$43,065	$55,322	$4,159,479
276	$12,132	$43,190	$55,322	$4,116,289

第23年供款共

$663,868

第23年利息

$153,792

第23年共還本金

$510,076

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,006	$43,316	$55,322	$4,072,972
278	$11,880	$43,443	$55,322	$4,029,529
279	$11,753	$43,570	$55,322	$3,985,960
280	$11,626	$43,697	$55,322	$3,942,263
281	$11,498	$43,824	$55,322	$3,898,439
282	$11,370	$43,952	$55,322	$3,854,487
283	$11,242	$44,080	$55,322	$3,810,407
284	$11,114	$44,209	$55,322	$3,766,199
285	$10,985	$44,338	$55,322	$3,721,861
286	$10,855	$44,467	$55,322	$3,677,394
287	$10,726	$44,597	$55,322	$3,632,798
288	$10,596	$44,727	$55,322	$3,588,071

第24年供款共

$663,868

第24年利息

$135,650

第24年共還本金

$528,218

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,465	$44,857	$55,322	$3,543,214
290	$10,334	$44,988	$55,322	$3,498,226
291	$10,203	$45,119	$55,322	$3,453,107
292	$10,072	$45,251	$55,322	$3,407,856
293	$9,940	$45,383	$55,322	$3,362,473
294	$9,807	$45,515	$55,322	$3,316,958
295	$9,674	$45,648	$55,322	$3,271,311
296	$9,541	$45,781	$55,322	$3,225,530
297	$9,408	$45,915	$55,322	$3,179,615
298	$9,274	$46,048	$55,322	$3,133,567
299	$9,140	$46,183	$55,322	$3,087,384
300	$9,005	$46,317	$55,322	$3,041,066

第25年供款共

$663,868

第25年利息

$116,863

第25年共還本金

$547,005

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,870	$46,453	$55,322	$2,994,614
302	$8,734	$46,588	$55,322	$2,948,026
303	$8,598	$46,724	$55,322	$2,901,302
304	$8,462	$46,860	$55,322	$2,854,442
305	$8,325	$46,997	$55,322	$2,807,445
306	$8,188	$47,134	$55,322	$2,760,311
307	$8,051	$47,271	$55,322	$2,713,040
308	$7,913	$47,409	$55,322	$2,665,630
309	$7,775	$47,548	$55,322	$2,618,083
310	$7,636	$47,686	$55,322	$2,570,397
311	$7,497	$47,825	$55,322	$2,522,571
312	$7,357	$47,965	$55,322	$2,474,607

第26年供款共

$663,868

第26年利息

$97,408

第26年共還本金

$566,460

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,218	$48,105	$55,322	$2,426,502
314	$7,077	$48,245	$55,322	$2,378,257
315	$6,937	$48,386	$55,322	$2,329,871
316	$6,795	$48,527	$55,322	$2,281,344
317	$6,654	$48,668	$55,322	$2,232,676
318	$6,512	$48,810	$55,322	$2,183,865
319	$6,370	$48,953	$55,322	$2,134,913
320	$6,227	$49,095	$55,322	$2,085,817
321	$6,084	$49,239	$55,322	$2,036,579
322	$5,940	$49,382	$55,322	$1,987,196
323	$5,796	$49,526	$55,322	$1,937,670
324	$5,652	$49,671	$55,322	$1,887,999

第27年供款共

$663,868

第27年利息

$77,260

第27年共還本金

$586,607

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,507	$49,816	$55,322	$1,838,184
326	$5,361	$49,961	$55,322	$1,788,223
327	$5,216	$50,107	$55,322	$1,738,116
328	$5,070	$50,253	$55,322	$1,687,863
329	$4,923	$50,399	$55,322	$1,637,464
330	$4,776	$50,546	$55,322	$1,586,918
331	$4,629	$50,694	$55,322	$1,536,224
332	$4,481	$50,842	$55,322	$1,485,382
333	$4,332	$50,990	$55,322	$1,434,392
334	$4,184	$51,139	$55,322	$1,383,253
335	$4,034	$51,288	$55,322	$1,331,966
336	$3,885	$51,437	$55,322	$1,280,528

第28年供款共

$663,868

第28年利息

$56,397

第28年共還本金

$607,471

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,735	$51,587	$55,322	$1,228,941
338	$3,584	$51,738	$55,322	$1,177,203
339	$3,434	$51,889	$55,322	$1,125,314
340	$3,282	$52,040	$55,322	$1,073,274
341	$3,130	$52,192	$55,322	$1,021,082
342	$2,978	$52,344	$55,322	$968,738
343	$2,825	$52,497	$55,322	$916,241
344	$2,672	$52,650	$55,322	$863,591
345	$2,519	$52,803	$55,322	$810,788
346	$2,365	$52,958	$55,322	$757,830
347	$2,210	$53,112	$55,322	$704,718
348	$2,055	$53,267	$55,322	$651,451

第29年供款共

$663,868

第29年利息

$34,791

第29年共還本金

$629,077

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,900	$53,422	$55,322	$598,029
350	$1,744	$53,578	$55,322	$544,451
351	$1,588	$53,734	$55,322	$490,717
352	$1,431	$53,891	$55,322	$436,826
353	$1,274	$54,048	$55,322	$382,777
354	$1,116	$54,206	$55,322	$328,572
355	$958	$54,364	$55,322	$274,208
356	$800	$54,523	$55,322	$219,685
357	$641	$54,682	$55,322	$165,003
358	$481	$54,841	$55,322	$110,162
359	$321	$55,001	$55,322	$55,161
360	$161	$55,161	$55,322	$0

第30年供款共

$663,868

第30年利息

$12,416

第30年共還本金

$651,451

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$15,926,030

Disclaimer

Recommended properties

Mort. Insurance
info