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$16,371,563

Monthly Payment
$57,144

Down Payment

$-4,530,000

Total Loan

$12,530,000

Total int. paid

$8,041,563

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-4,200,000

Base on DTI ratio

$114,286

Budget of property purchase

HK$-4,200,000

Down Payment

$-4,530,000
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

$114,286

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 MA ON SHAN CTR BLK 01

thumb_up

MA ON SHAN CTR BLK 01

642 ft²

@14,019

GFA

848 ft²

@10,613

verified 首置必買

Sale$9 M

642 ft²

@14,019

GFA

848 ft²

@10,613

Sale$9 M

verified 首置必買

Shatin RAVANA GDN BLK 03

thumb_up

RAVANA GDN BLK 03

544 ft²

@13,419

GFA

659 ft²

@11,077

local_fire_department HIT hotel_class King

Sale$7.3 M

544 ft²

@13,419

GFA

659 ft²

@11,077

Sale$7.3 M

local_fire_department HIT hotel_class King

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,481

GFA

875 ft²

@9,486

vpn_key Key

Sale$8.3 M

665 ft²

@12,481

GFA

875 ft²

@9,486

Sale$8.3 M

vpn_key Key

Ma On Shan WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

702 ft²

@11,966

GFA

935 ft²

@8,984

real_estate_agent Rare hotel_class King

Sale$8.4 M

702 ft²

@11,966

GFA

935 ft²

@8,984

Sale$8.4 M

real_estate_agent Rare hotel_class King

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

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

551 ft²

@12,795

GFA

744 ft²

@9,476

local_offer Good Catch transfer_within_a_station Quality Migrant

Sale$7.05 M

551 ft²

@12,795

GFA

744 ft²

@9,476

Sale$7.05 M

local_offer Good Catch transfer_within_a_station Quality Migrant

KOL VR

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@17,222

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Sale$8.68 M

504 ft²

@17,222

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Ma On Shan VISTA PARADISO BLK 08

thumb_up

MA ON SHAN VISTA PARADISO

660 ft²

@13,030

GFA

819 ft²

@10,501

real_estate_agent Rare verified 首置必買

Sale$8.6 M

660 ft²

@13,030

GFA

819 ft²

@10,501

Sale$8.6 M

real_estate_agent Rare verified 首置必買

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

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

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK H

519 ft²

@14,451

GFA

696 ft²

@10,776

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$7.5 M

519 ft²

@14,451

GFA

696 ft²

@10,776

Sale$7.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

565 ft²

@15,929

local_fire_department HIT

Sale$9 M

565 ft²

@15,929

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$74,991	$57,625	$47,222	$40,301
1.500	$77,779	$60,463	$50,112	$43,244
2.000	$80,632	$63,387	$53,109	$46,313
2.500	$83,549	$66,397	$56,212	$49,509
3.000	$86,530	$69,491	$59,419	$52,827
3.500	$89,575	$72,669	$62,728	$56,265
3.625	$90,346	$73,476	$63,571	$57,143
4.000	$92,683	$75,929	$66,138	$59,820
4.500	$95,854	$79,271	$69,646	$63,488
5.000	$99,086	$82,692	$73,249	$67,264
5.500	$102,381	$86,192	$76,945	$71,144
6.000	$105,735	$89,769	$80,731	$75,124

Monthly Payment$57,144

Term

30Year

Loan amount

$12,530,000

Total int. paid

$8,041,563

Total Loan and Interest

$20,571,563

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$37,851	$19,292	$57,143	$12,510,708
2	$37,793	$19,350	$57,143	$12,491,357
3	$37,734	$19,409	$57,143	$12,471,948
4	$37,676	$19,468	$57,143	$12,452,481
5	$37,617	$19,526	$57,143	$12,432,955
6	$37,558	$19,585	$57,143	$12,413,369
7	$37,499	$19,645	$57,143	$12,393,725
8	$37,439	$19,704	$57,143	$12,374,021
9	$37,380	$19,763	$57,143	$12,354,257
10	$37,320	$19,823	$57,143	$12,334,434
11	$37,260	$19,883	$57,143	$12,314,551
12	$37,200	$19,943	$57,143	$12,294,608

第1年供款共

$685,719

第1年利息

$450,327

第1年共還本金

$235,392

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$37,140	$20,003	$57,143	$12,274,605
14	$37,080	$20,064	$57,143	$12,254,541
15	$37,019	$20,124	$57,143	$12,234,417
16	$36,958	$20,185	$57,143	$12,214,232
17	$36,897	$20,246	$57,143	$12,193,986
18	$36,836	$20,307	$57,143	$12,173,679
19	$36,775	$20,369	$57,143	$12,153,310
20	$36,713	$20,430	$57,143	$12,132,880
21	$36,651	$20,492	$57,143	$12,112,388
22	$36,590	$20,554	$57,143	$12,091,835
23	$36,527	$20,616	$57,143	$12,071,219
24	$36,465	$20,678	$57,143	$12,050,541

第2年供款共

$685,719

第2年利息

$441,651

第2年共還本金

$244,068

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$36,403	$20,741	$57,143	$12,029,800
26	$36,340	$20,803	$57,143	$12,008,997
27	$36,277	$20,866	$57,143	$11,988,131
28	$36,214	$20,929	$57,143	$11,967,202
29	$36,151	$20,992	$57,143	$11,946,209
30	$36,088	$21,056	$57,143	$11,925,154
31	$36,024	$21,119	$57,143	$11,904,034
32	$35,960	$21,183	$57,143	$11,882,851
33	$35,896	$21,247	$57,143	$11,861,604
34	$35,832	$21,311	$57,143	$11,840,293
35	$35,768	$21,376	$57,143	$11,818,917
36	$35,703	$21,440	$57,143	$11,797,477

第3年供款共

$685,719

第3年利息

$432,655

第3年共還本金

$253,064

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$35,638	$21,505	$57,143	$11,775,972
38	$35,573	$21,570	$57,143	$11,754,402
39	$35,508	$21,635	$57,143	$11,732,767
40	$35,443	$21,700	$57,143	$11,711,066
41	$35,377	$21,766	$57,143	$11,689,300
42	$35,311	$21,832	$57,143	$11,667,468
43	$35,245	$21,898	$57,143	$11,645,571
44	$35,179	$21,964	$57,143	$11,623,607
45	$35,113	$22,030	$57,143	$11,601,577
46	$35,046	$22,097	$57,143	$11,579,480
47	$34,980	$22,164	$57,143	$11,557,316
48	$34,913	$22,231	$57,143	$11,535,086

第4年供款共

$685,719

第4年利息

$423,328

第4年共還本金

$262,391

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$34,846	$22,298	$57,143	$11,512,788
50	$34,778	$22,365	$57,143	$11,490,423
51	$34,711	$22,433	$57,143	$11,467,990
52	$34,643	$22,500	$57,143	$11,445,490
53	$34,575	$22,568	$57,143	$11,422,922
54	$34,507	$22,636	$57,143	$11,400,285
55	$34,438	$22,705	$57,143	$11,377,580
56	$34,370	$22,773	$57,143	$11,354,807
57	$34,301	$22,842	$57,143	$11,331,965
58	$34,232	$22,911	$57,143	$11,309,053
59	$34,163	$22,980	$57,143	$11,286,073
60	$34,093	$23,050	$57,143	$11,263,023

第5年供款共

$685,719

第5年利息

$413,656

第5年共還本金

$272,063

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$34,024	$23,120	$57,143	$11,239,904
62	$33,954	$23,189	$57,143	$11,216,714
63	$33,884	$23,259	$57,143	$11,193,455
64	$33,814	$23,330	$57,143	$11,170,125
65	$33,743	$23,400	$57,143	$11,146,725
66	$33,672	$23,471	$57,143	$11,123,254
67	$33,601	$23,542	$57,143	$11,099,712
68	$33,530	$23,613	$57,143	$11,076,100
69	$33,459	$23,684	$57,143	$11,052,415
70	$33,388	$23,756	$57,143	$11,028,660
71	$33,316	$23,827	$57,143	$11,004,832
72	$33,244	$23,899	$57,143	$10,980,933

第6年供款共

$685,719

第6年利息

$403,628

第6年共還本金

$282,090

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$33,172	$23,972	$57,143	$10,956,961
74	$33,099	$24,044	$57,143	$10,932,917
75	$33,027	$24,117	$57,143	$10,908,800
76	$32,954	$24,190	$57,143	$10,884,611
77	$32,881	$24,263	$57,143	$10,860,348
78	$32,807	$24,336	$57,143	$10,836,012
79	$32,734	$24,409	$57,143	$10,811,603
80	$32,660	$24,483	$57,143	$10,787,120
81	$32,586	$24,557	$57,143	$10,762,562
82	$32,512	$24,631	$57,143	$10,737,931
83	$32,438	$24,706	$57,143	$10,713,225
84	$32,363	$24,780	$57,143	$10,688,445

第7年供款共

$685,719

第7年利息

$393,231

第7年共還本金

$292,488

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$32,288	$24,855	$57,143	$10,663,590
86	$32,213	$24,930	$57,143	$10,638,660
87	$32,138	$25,006	$57,143	$10,613,654
88	$32,062	$25,081	$57,143	$10,588,573
89	$31,986	$25,157	$57,143	$10,563,416
90	$31,910	$25,233	$57,143	$10,538,183
91	$31,834	$25,309	$57,143	$10,512,874
92	$31,758	$25,386	$57,143	$10,487,488
93	$31,681	$25,462	$57,143	$10,462,026
94	$31,604	$25,539	$57,143	$10,436,487
95	$31,527	$25,616	$57,143	$10,410,870
96	$31,450	$25,694	$57,143	$10,385,177

第8年供款共

$685,719

第8年利息

$382,450

第8年共還本金

$303,268

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$31,372	$25,771	$57,143	$10,359,405
98	$31,294	$25,849	$57,143	$10,333,556
99	$31,216	$25,927	$57,143	$10,307,629
100	$31,138	$26,006	$57,143	$10,281,623
101	$31,059	$26,084	$57,143	$10,255,539
102	$30,980	$26,163	$57,143	$10,229,376
103	$30,901	$26,242	$57,143	$10,203,134
104	$30,822	$26,321	$57,143	$10,176,813
105	$30,742	$26,401	$57,143	$10,150,412
106	$30,663	$26,481	$57,143	$10,123,932
107	$30,583	$26,561	$57,143	$10,097,371
108	$30,502	$26,641	$57,143	$10,070,730

第9年供款共

$685,719

第9年利息

$371,272

第9年共還本金

$314,446

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$30,422	$26,721	$57,143	$10,044,009
110	$30,341	$26,802	$57,143	$10,017,207
111	$30,260	$26,883	$57,143	$9,990,324
112	$30,179	$26,964	$57,143	$9,963,360
113	$30,098	$27,046	$57,143	$9,936,315
114	$30,016	$27,127	$57,143	$9,909,187
115	$29,934	$27,209	$57,143	$9,881,978
116	$29,852	$27,291	$57,143	$9,854,687
117	$29,769	$27,374	$57,143	$9,827,313
118	$29,687	$27,457	$57,143	$9,799,856
119	$29,604	$27,539	$57,143	$9,772,317
120	$29,521	$27,623	$57,143	$9,744,694

第10年供款共

$685,719

第10年利息

$359,682

第10年共還本金

$326,036

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$29,437	$27,706	$57,143	$9,716,988
122	$29,353	$27,790	$57,143	$9,689,198
123	$29,269	$27,874	$57,143	$9,661,324
124	$29,185	$27,958	$57,143	$9,633,366
125	$29,101	$28,042	$57,143	$9,605,324
126	$29,016	$28,127	$57,143	$9,577,197
127	$28,931	$28,212	$57,143	$9,548,985
128	$28,846	$28,297	$57,143	$9,520,687
129	$28,760	$28,383	$57,143	$9,492,305
130	$28,675	$28,469	$57,143	$9,463,836
131	$28,589	$28,555	$57,143	$9,435,281
132	$28,502	$28,641	$57,143	$9,406,641

第11年供款共

$685,719

第11年利息

$347,665

第11年共還本金

$338,053

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$28,416	$28,727	$57,143	$9,377,913
134	$28,329	$28,814	$57,143	$9,349,099
135	$28,242	$28,901	$57,143	$9,320,198
136	$28,155	$28,988	$57,143	$9,291,210
137	$28,067	$29,076	$57,143	$9,262,133
138	$27,979	$29,164	$57,143	$9,232,970
139	$27,891	$29,252	$57,143	$9,203,718
140	$27,803	$29,340	$57,143	$9,174,377
141	$27,714	$29,429	$57,143	$9,144,948
142	$27,625	$29,518	$57,143	$9,115,430
143	$27,536	$29,607	$57,143	$9,085,823
144	$27,447	$29,696	$57,143	$9,056,127

第12年供款共

$685,719

第12年利息

$335,205

第12年共還本金

$350,514

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$27,357	$29,786	$57,143	$9,026,341
146	$27,267	$29,876	$57,143	$8,996,465
147	$27,177	$29,966	$57,143	$8,966,498
148	$27,086	$30,057	$57,143	$8,936,441
149	$26,995	$30,148	$57,143	$8,906,294
150	$26,904	$30,239	$57,143	$8,876,055
151	$26,813	$30,330	$57,143	$8,845,725
152	$26,721	$30,422	$57,143	$8,815,303
153	$26,630	$30,514	$57,143	$8,784,789
154	$26,537	$30,606	$57,143	$8,754,183
155	$26,445	$30,698	$57,143	$8,723,485
156	$26,352	$30,791	$57,143	$8,692,694

第13年供款共

$685,719

第13年利息

$322,286

第13年共還本金

$363,433

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$26,259	$30,884	$57,143	$8,661,810
158	$26,166	$30,977	$57,143	$8,630,833
159	$26,072	$31,071	$57,143	$8,599,762
160	$25,978	$31,165	$57,143	$8,568,597
161	$25,884	$31,259	$57,143	$8,537,338
162	$25,790	$31,353	$57,143	$8,505,985
163	$25,695	$31,448	$57,143	$8,474,537
164	$25,600	$31,543	$57,143	$8,442,994
165	$25,505	$31,638	$57,143	$8,411,355
166	$25,409	$31,734	$57,143	$8,379,621
167	$25,313	$31,830	$57,143	$8,347,791
168	$25,217	$31,926	$57,143	$8,315,866

第14年供款共

$685,719

第14年利息

$308,890

第14年共還本金

$376,829

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$25,121	$32,022	$57,143	$8,283,843
170	$25,024	$32,119	$57,143	$8,251,724
171	$24,927	$32,216	$57,143	$8,219,508
172	$24,830	$32,313	$57,143	$8,187,194
173	$24,732	$32,411	$57,143	$8,154,783
174	$24,634	$32,509	$57,143	$8,122,274
175	$24,536	$32,607	$57,143	$8,089,667
176	$24,438	$32,706	$57,143	$8,056,961
177	$24,339	$32,804	$57,143	$8,024,157
178	$24,240	$32,904	$57,143	$7,991,253
179	$24,140	$33,003	$57,143	$7,958,250
180	$24,041	$33,103	$57,143	$7,925,148

第15年供款共

$685,719

第15年利息

$295,001

第15年共還本金

$390,718

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$23,941	$33,203	$57,143	$7,891,945
182	$23,840	$33,303	$57,143	$7,858,642
183	$23,740	$33,404	$57,143	$7,825,238
184	$23,639	$33,504	$57,143	$7,791,734
185	$23,538	$33,606	$57,143	$7,758,128
186	$23,436	$33,707	$57,143	$7,724,421
187	$23,334	$33,809	$57,143	$7,690,612
188	$23,232	$33,911	$57,143	$7,656,701
189	$23,130	$34,014	$57,143	$7,622,687
190	$23,027	$34,116	$57,143	$7,588,571
191	$22,924	$34,219	$57,143	$7,554,351
192	$22,820	$34,323	$57,143	$7,520,029

第16年供款共

$685,719

第16年利息

$280,600

第16年共還本金

$405,119

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$22,717	$34,426	$57,143	$7,485,602
194	$22,613	$34,530	$57,143	$7,451,072
195	$22,508	$34,635	$57,143	$7,416,437
196	$22,404	$34,739	$57,143	$7,381,698
197	$22,299	$34,844	$57,143	$7,346,853
198	$22,194	$34,950	$57,143	$7,311,904
199	$22,088	$35,055	$57,143	$7,276,848
200	$21,982	$35,161	$57,143	$7,241,687
201	$21,876	$35,267	$57,143	$7,206,420
202	$21,769	$35,374	$57,143	$7,171,046
203	$21,663	$35,481	$57,143	$7,135,565
204	$21,555	$35,588	$57,143	$7,099,978

第17年供款共

$685,719

第17年利息

$265,668

第17年共還本金

$420,051

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$21,448	$35,695	$57,143	$7,064,282
206	$21,340	$35,803	$57,143	$7,028,479
207	$21,232	$35,911	$57,143	$6,992,568
208	$21,123	$36,020	$57,143	$6,956,548
209	$21,015	$36,129	$57,143	$6,920,419
210	$20,905	$36,238	$57,143	$6,884,181
211	$20,796	$36,347	$57,143	$6,847,834
212	$20,686	$36,457	$57,143	$6,811,377
213	$20,576	$36,567	$57,143	$6,774,810
214	$20,466	$36,678	$57,143	$6,738,132
215	$20,355	$36,788	$57,143	$6,701,344
216	$20,244	$36,900	$57,143	$6,664,444

第18年供款共

$685,719

第18年利息

$250,185

第18年共還本金

$435,533

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$20,132	$37,011	$57,143	$6,627,433
218	$20,020	$37,123	$57,143	$6,590,310
219	$19,908	$37,235	$57,143	$6,553,075
220	$19,796	$37,347	$57,143	$6,515,728
221	$19,683	$37,460	$57,143	$6,478,267
222	$19,570	$37,573	$57,143	$6,440,694
223	$19,456	$37,687	$57,143	$6,403,007
224	$19,342	$37,801	$57,143	$6,365,206
225	$19,228	$37,915	$57,143	$6,327,291
226	$19,114	$38,030	$57,143	$6,289,262
227	$18,999	$38,144	$57,143	$6,251,117
228	$18,884	$38,260	$57,143	$6,212,858

第19年供款共

$685,719

第19年利息

$234,132

第19年共還本金

$451,587

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$18,768	$38,375	$57,143	$6,174,482
230	$18,652	$38,491	$57,143	$6,135,991
231	$18,536	$38,607	$57,143	$6,097,384
232	$18,419	$38,724	$57,143	$6,058,660
233	$18,302	$38,841	$57,143	$6,019,819
234	$18,185	$38,958	$57,143	$5,980,860
235	$18,067	$39,076	$57,143	$5,941,784
236	$17,949	$39,194	$57,143	$5,902,590
237	$17,831	$39,312	$57,143	$5,863,278
238	$17,712	$39,431	$57,143	$5,823,847
239	$17,593	$39,550	$57,143	$5,784,296
240	$17,473	$39,670	$57,143	$5,744,626

第20年供款共

$685,719

第20年利息

$217,487

第20年共還本金

$468,231

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$17,354	$39,790	$57,143	$5,704,837
242	$17,233	$39,910	$57,143	$5,664,927
243	$17,113	$40,030	$57,143	$5,624,896
244	$16,992	$40,151	$57,143	$5,584,745
245	$16,871	$40,273	$57,143	$5,544,472
246	$16,749	$40,394	$57,143	$5,504,078
247	$16,627	$40,516	$57,143	$5,463,562
248	$16,505	$40,639	$57,143	$5,422,923
249	$16,382	$40,761	$57,143	$5,382,162
250	$16,259	$40,885	$57,143	$5,341,277
251	$16,135	$41,008	$57,143	$5,300,269
252	$16,011	$41,132	$57,143	$5,259,137

第21年供款共

$685,719

第21年利息

$200,229

第21年共還本金

$485,490

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$15,887	$41,256	$57,143	$5,217,881
254	$15,762	$41,381	$57,143	$5,176,500
255	$15,637	$41,506	$57,143	$5,134,994
256	$15,512	$41,631	$57,143	$5,093,363
257	$15,386	$41,757	$57,143	$5,051,605
258	$15,260	$41,883	$57,143	$5,009,722
259	$15,134	$42,010	$57,143	$4,967,713
260	$15,007	$42,137	$57,143	$4,925,576
261	$14,879	$42,264	$57,143	$4,883,312
262	$14,752	$42,392	$57,143	$4,840,921
263	$14,624	$42,520	$57,143	$4,798,401
264	$14,495	$42,648	$57,143	$4,755,753

第22年供款共

$685,719

第22年利息

$182,335

第22年共還本金

$503,384

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$14,366	$42,777	$57,143	$4,712,976
266	$14,237	$42,906	$57,143	$4,670,070
267	$14,108	$43,036	$57,143	$4,627,034
268	$13,977	$43,166	$57,143	$4,583,868
269	$13,847	$43,296	$57,143	$4,540,572
270	$13,716	$43,427	$57,143	$4,497,145
271	$13,585	$43,558	$57,143	$4,453,587
272	$13,454	$43,690	$57,143	$4,409,898
273	$13,322	$43,822	$57,143	$4,366,076
274	$13,189	$43,954	$57,143	$4,322,122
275	$13,056	$44,087	$57,143	$4,278,035
276	$12,923	$44,220	$57,143	$4,233,815

第23年供款共

$685,719

第23年利息

$163,781

第23年共還本金

$521,938

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,790	$44,354	$57,143	$4,189,462
278	$12,656	$44,488	$57,143	$4,144,974
279	$12,521	$44,622	$57,143	$4,100,352
280	$12,386	$44,757	$57,143	$4,055,595
281	$12,251	$44,892	$57,143	$4,010,703
282	$12,116	$45,028	$57,143	$3,965,676
283	$11,980	$45,164	$57,143	$3,920,512
284	$11,843	$45,300	$57,143	$3,875,212
285	$11,706	$45,437	$57,143	$3,829,775
286	$11,569	$45,574	$57,143	$3,784,201
287	$11,431	$45,712	$57,143	$3,738,489
288	$11,293	$45,850	$57,143	$3,692,640

第24年供款共

$685,719

第24年利息

$144,543

第24年共還本金

$541,176

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$11,155	$45,988	$57,143	$3,646,651
290	$11,016	$46,127	$57,143	$3,600,524
291	$10,877	$46,267	$57,143	$3,554,257
292	$10,737	$46,406	$57,143	$3,507,851
293	$10,597	$46,547	$57,143	$3,461,304
294	$10,456	$46,687	$57,143	$3,414,617
295	$10,315	$46,828	$57,143	$3,367,789
296	$10,174	$46,970	$57,143	$3,320,819
297	$10,032	$47,112	$57,143	$3,273,707
298	$9,889	$47,254	$57,143	$3,226,454
299	$9,747	$47,397	$57,143	$3,179,057
300	$9,603	$47,540	$57,143	$3,131,517

第25年供款共

$685,719

第25年利息

$124,596

第25年共還本金

$561,122

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$9,460	$47,683	$57,143	$3,083,834
302	$9,316	$47,827	$57,143	$3,036,006
303	$9,171	$47,972	$57,143	$2,988,034
304	$9,026	$48,117	$57,143	$2,939,917
305	$8,881	$48,262	$57,143	$2,891,655
306	$8,735	$48,408	$57,143	$2,843,247
307	$8,589	$48,554	$57,143	$2,794,693
308	$8,442	$48,701	$57,143	$2,745,992
309	$8,295	$48,848	$57,143	$2,697,144
310	$8,148	$48,996	$57,143	$2,648,148
311	$8,000	$49,144	$57,143	$2,599,005
312	$7,851	$49,292	$57,143	$2,549,713

第26年供款共

$685,719

第26年利息

$103,914

第26年共還本金

$581,805

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,702	$49,441	$57,143	$2,500,272
314	$7,553	$49,590	$57,143	$2,450,681
315	$7,403	$49,740	$57,143	$2,400,941
316	$7,253	$49,890	$57,143	$2,351,051
317	$7,102	$50,041	$57,143	$2,301,010
318	$6,951	$50,192	$57,143	$2,250,817
319	$6,799	$50,344	$57,143	$2,200,474
320	$6,647	$50,496	$57,143	$2,149,978
321	$6,495	$50,649	$57,143	$2,099,329
322	$6,342	$50,802	$57,143	$2,048,528
323	$6,188	$50,955	$57,143	$1,997,573
324	$6,034	$51,109	$57,143	$1,946,464

第27年供款共

$685,719

第27年利息

$82,470

第27年共還本金

$603,249

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,880	$51,263	$57,143	$1,895,200
326	$5,725	$51,418	$57,143	$1,843,782
327	$5,570	$51,573	$57,143	$1,792,209
328	$5,414	$51,729	$57,143	$1,740,480
329	$5,258	$51,886	$57,143	$1,688,594
330	$5,101	$52,042	$57,143	$1,636,552
331	$4,944	$52,199	$57,143	$1,584,352
332	$4,786	$52,357	$57,143	$1,531,995
333	$4,628	$52,515	$57,143	$1,479,480
334	$4,469	$52,674	$57,143	$1,426,806
335	$4,310	$52,833	$57,143	$1,373,973
336	$4,151	$52,993	$57,143	$1,320,980

第28年供款共

$685,719

第28年利息

$60,235

第28年共還本金

$625,484

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,990	$53,153	$57,143	$1,267,827
338	$3,830	$53,313	$57,143	$1,214,514
339	$3,669	$53,474	$57,143	$1,161,040
340	$3,507	$53,636	$57,143	$1,107,404
341	$3,345	$53,798	$57,143	$1,053,606
342	$3,183	$53,960	$57,143	$999,645
343	$3,020	$54,123	$57,143	$945,522
344	$2,856	$54,287	$57,143	$891,235
345	$2,692	$54,451	$57,143	$836,784
346	$2,528	$54,615	$57,143	$782,168
347	$2,363	$54,780	$57,143	$727,388
348	$2,197	$54,946	$57,143	$672,442

第29年供款共

$685,719

第29年利息

$37,181

第29年共還本金

$648,538

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,031	$55,112	$57,143	$617,330
350	$1,865	$55,278	$57,143	$562,052
351	$1,698	$55,445	$57,143	$506,606
352	$1,530	$55,613	$57,143	$450,994
353	$1,362	$55,781	$57,143	$395,213
354	$1,194	$55,949	$57,143	$339,263
355	$1,025	$56,118	$57,143	$283,145
356	$855	$56,288	$57,143	$226,857
357	$685	$56,458	$57,143	$170,399
358	$515	$56,628	$57,143	$113,771
359	$344	$56,800	$57,143	$56,971
360	$172	$56,971	$57,143	$0

第30年供款共

$685,719

第30年利息

$13,277

第30年共還本金

$672,442

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$16,371,563

Disclaimer

Recommended properties

Mort. Insurance
info