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$16,394,025

Monthly Payment
$57,303

Down Payment

$-4,565,000

Total Loan

$12,565,000

Total int. paid

$8,064,025

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-4,235,000

Base on DTI ratio

$114,606

Budget of property purchase

HK$-4,235,000

Down Payment

$-4,565,000
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

$114,606

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 DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02

523 ft²

@14,111

local_fire_department HIT

Sale$7.38 M

523 ft²

@14,111

Sale$7.38 M

local_fire_department HIT

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

738 ft²

@11,789

GFA

991 ft²

@8,779

local_offer Good Catch

Sale$8.7 M

738 ft²

@11,789

GFA

991 ft²

@8,779

Sale$8.7 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

512 ft²

@13,672

local_fire_department HIT

Sale$7 M

512 ft²

@13,672

Sale$7 M

local_fire_department HIT

Ma On Shan MOUNTAIN SHORE BLK 03

thumb_up

MOUNTAIN SHORE BLK 03

684 ft²

@11,404

GFA

901 ft²

@8,657

local_fire_department HIT

Sale$7.8 M

684 ft²

@11,404

GFA

901 ft²

@8,657

Sale$7.8 M

local_fire_department HIT

Shatin PRIMA VILLA BLK 01

thumb_up

PRIMA VILLA BLK 01

419 ft²

@16,993

GFA

549 ft²

@12,969

local_fire_department HIT

Sale$7.12 M

419 ft²

@16,993

GFA

549 ft²

@12,969

Sale$7.12 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 16

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 16

526 ft²

@15,209

local_offer Good Catch

Sale$8 M

526 ft²

@15,209

Sale$8 M

local_offer Good Catch

Shatin CASTELLO

thumb_up

CASTELLO

753 ft²

@11,421

GFA

970 ft²

@8,866

local_fire_department HIT

Sale$8.6 M

753 ft²

@11,421

GFA

970 ft²

@8,866

Sale$8.6 M

local_fire_department HIT

Tai Po MONT VERT

thumb_up

MONT VERT

833 ft²

@8,764

local_fire_department HIT

Sale$7.3 M

833 ft²

@8,764

Sale$7.3 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,583

GFA

878 ft²

@9,544

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8.38 M

666 ft²

@12,583

GFA

878 ft²

@9,544

Sale$8.38 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Shatin KAK TIN VILLAGE NAM KAU

thumb_up

KAK TIN VILLAGE NAM KAU

GFA

700 ft²

@12,143

real_estate_agent Rare

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

real_estate_agent Rare

Shatin THE PAVILIA FARM I TWR 03B

thumb_up

PAVILIA FARM I TWR 03B

327 ft²

@22,936

local_fire_department HIT hotel_class King

Sale$7.5 M

327 ft²

@22,936

Sale$7.5 M

local_fire_department HIT hotel_class King

Sole

Shatin PICTORIAL GDN PH 01

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

764 ft²

@9,817

GFA

1,113 ft²

@6,739

local_offer Good Catch

Sale$7.5 M

764 ft²

@9,817

GFA

1,113 ft²

@6,739

Sale$7.5 M

local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$75,201	$57,786	$47,354	$40,414
1.500	$77,996	$60,632	$50,252	$43,364
2.000	$80,857	$63,564	$53,257	$46,443
2.500	$83,782	$66,582	$56,369	$49,647
3.000	$86,772	$69,685	$59,585	$52,975
3.500	$89,825	$72,872	$62,903	$56,422
3.625	$90,598	$73,682	$63,749	$57,303
4.000	$92,942	$76,141	$66,323	$59,987
4.500	$96,121	$79,492	$69,840	$63,665
5.000	$99,363	$82,923	$73,454	$67,452
5.500	$102,667	$86,433	$77,160	$71,343
6.000	$106,031	$90,020	$80,956	$75,334

Monthly Payment$57,303

Term

30Year

Loan amount

$12,565,000

Total int. paid

$8,064,025

Total Loan and Interest

$20,629,025

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$37,957	$19,346	$57,303	$12,545,654
2	$37,898	$19,405	$57,303	$12,526,249
3	$37,840	$19,463	$57,303	$12,506,786
4	$37,781	$19,522	$57,303	$12,487,264
5	$37,722	$19,581	$57,303	$12,467,683
6	$37,663	$19,640	$57,303	$12,448,043
7	$37,603	$19,699	$57,303	$12,428,344
8	$37,544	$19,759	$57,303	$12,408,585
9	$37,484	$19,819	$57,303	$12,388,767
10	$37,424	$19,878	$57,303	$12,368,888
11	$37,364	$19,938	$57,303	$12,348,950
12	$37,304	$19,999	$57,303	$12,328,951

第1年供款共

$687,634

第1年利息

$451,585

第1年共還本金

$236,049

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$37,244	$20,059	$57,303	$12,308,892
14	$37,183	$20,120	$57,303	$12,288,772
15	$37,122	$20,181	$57,303	$12,268,591
16	$37,061	$20,241	$57,303	$12,248,350
17	$37,000	$20,303	$57,303	$12,228,047
18	$36,939	$20,364	$57,303	$12,207,683
19	$36,877	$20,425	$57,303	$12,187,258
20	$36,816	$20,487	$57,303	$12,166,771
21	$36,754	$20,549	$57,303	$12,146,222
22	$36,692	$20,611	$57,303	$12,125,611
23	$36,629	$20,673	$57,303	$12,104,937
24	$36,567	$20,736	$57,303	$12,084,201

第2年供款共

$687,634

第2年利息

$442,885

第2年共還本金

$244,750

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$36,504	$20,798	$57,303	$12,063,403
26	$36,442	$20,861	$57,303	$12,042,542
27	$36,379	$20,924	$57,303	$12,021,617
28	$36,315	$20,988	$57,303	$12,000,630
29	$36,252	$21,051	$57,303	$11,979,579
30	$36,188	$21,115	$57,303	$11,958,464
31	$36,125	$21,178	$57,303	$11,937,286
32	$36,061	$21,242	$57,303	$11,916,044
33	$35,996	$21,306	$57,303	$11,894,737
34	$35,932	$21,371	$57,303	$11,873,366
35	$35,867	$21,435	$57,303	$11,851,931
36	$35,803	$21,500	$57,303	$11,830,431

第3年供款共

$687,634

第3年利息

$433,864

第3年共還本金

$253,771

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$35,738	$21,565	$57,303	$11,808,866
38	$35,673	$21,630	$57,303	$11,787,235
39	$35,607	$21,696	$57,303	$11,765,540
40	$35,542	$21,761	$57,303	$11,743,779
41	$35,476	$21,827	$57,303	$11,721,952
42	$35,410	$21,893	$57,303	$11,700,059
43	$35,344	$21,959	$57,303	$11,678,100
44	$35,278	$22,025	$57,303	$11,656,075
45	$35,211	$22,092	$57,303	$11,633,983
46	$35,144	$22,159	$57,303	$11,611,825
47	$35,077	$22,225	$57,303	$11,589,599
48	$35,010	$22,293	$57,303	$11,567,307

第4年供款共

$687,634

第4年利息

$424,510

第4年共還本金

$263,124

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$34,943	$22,360	$57,303	$11,544,947
50	$34,875	$22,427	$57,303	$11,522,519
51	$34,808	$22,495	$57,303	$11,500,024
52	$34,740	$22,563	$57,303	$11,477,461
53	$34,671	$22,631	$57,303	$11,454,829
54	$34,603	$22,700	$57,303	$11,432,130
55	$34,535	$22,768	$57,303	$11,409,361
56	$34,466	$22,837	$57,303	$11,386,524
57	$34,397	$22,906	$57,303	$11,363,618
58	$34,328	$22,975	$57,303	$11,340,643
59	$34,258	$23,045	$57,303	$11,317,598
60	$34,189	$23,114	$57,303	$11,294,484

第5年供款共

$687,634

第5年利息

$414,812

第5年共還本金

$272,822

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$34,119	$23,184	$57,303	$11,271,300
62	$34,049	$23,254	$57,303	$11,248,046
63	$33,978	$23,324	$57,303	$11,224,721
64	$33,908	$23,395	$57,303	$11,201,327
65	$33,837	$23,466	$57,303	$11,177,861
66	$33,766	$23,536	$57,303	$11,154,325
67	$33,695	$23,607	$57,303	$11,130,717
68	$33,624	$23,679	$57,303	$11,107,038
69	$33,553	$23,750	$57,303	$11,083,288
70	$33,481	$23,822	$57,303	$11,059,466
71	$33,409	$23,894	$57,303	$11,035,572
72	$33,337	$23,966	$57,303	$11,011,606

第6年供款共

$687,634

第6年利息

$404,756

第6年共還本金

$282,878

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$33,264	$24,039	$57,303	$10,987,567
74	$33,192	$24,111	$57,303	$10,963,456
75	$33,119	$24,184	$57,303	$10,939,272
76	$33,046	$24,257	$57,303	$10,915,015
77	$32,972	$24,330	$57,303	$10,890,684
78	$32,899	$24,404	$57,303	$10,866,280
79	$32,825	$24,478	$57,303	$10,841,803
80	$32,751	$24,552	$57,303	$10,817,251
81	$32,677	$24,626	$57,303	$10,792,626
82	$32,603	$24,700	$57,303	$10,767,925
83	$32,528	$24,775	$57,303	$10,743,151
84	$32,453	$24,850	$57,303	$10,718,301

第7年供款共

$687,634

第7年利息

$394,329

第7年共還本金

$293,305

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$32,378	$24,925	$57,303	$10,693,376
86	$32,303	$25,000	$57,303	$10,668,376
87	$32,227	$25,075	$57,303	$10,643,301
88	$32,152	$25,151	$57,303	$10,618,150
89	$32,076	$25,227	$57,303	$10,592,923
90	$31,999	$25,303	$57,303	$10,567,619
91	$31,923	$25,380	$57,303	$10,542,239
92	$31,846	$25,456	$57,303	$10,516,783
93	$31,769	$25,533	$57,303	$10,491,250
94	$31,692	$25,611	$57,303	$10,465,639
95	$31,615	$25,688	$57,303	$10,439,951
96	$31,537	$25,765	$57,303	$10,414,186

第8年供款共

$687,634

第8年利息

$383,519

第8年共還本金

$304,115

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$31,460	$25,843	$57,303	$10,388,342
98	$31,381	$25,921	$57,303	$10,362,421
99	$31,303	$26,000	$57,303	$10,336,421
100	$31,225	$26,078	$57,303	$10,310,343
101	$31,146	$26,157	$57,303	$10,284,186
102	$31,067	$26,236	$57,303	$10,257,950
103	$30,988	$26,315	$57,303	$10,231,635
104	$30,908	$26,395	$57,303	$10,205,240
105	$30,828	$26,475	$57,303	$10,178,765
106	$30,748	$26,554	$57,303	$10,152,211
107	$30,668	$26,635	$57,303	$10,125,576
108	$30,588	$26,715	$57,303	$10,098,861

第9年供款共

$687,634

第9年利息

$372,309

第9年共還本金

$315,325

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$30,507	$26,796	$57,303	$10,072,065
110	$30,426	$26,877	$57,303	$10,045,188
111	$30,345	$26,958	$57,303	$10,018,230
112	$30,263	$27,039	$57,303	$9,991,191
113	$30,182	$27,121	$57,303	$9,964,070
114	$30,100	$27,203	$57,303	$9,936,867
115	$30,018	$27,285	$57,303	$9,909,581
116	$29,935	$27,368	$57,303	$9,882,214
117	$29,853	$27,450	$57,303	$9,854,763
118	$29,770	$27,533	$57,303	$9,827,230
119	$29,686	$27,616	$57,303	$9,799,614
120	$29,603	$27,700	$57,303	$9,771,914

第10年供款共

$687,634

第10年利息

$360,687

第10年共還本金

$326,947

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$29,519	$27,784	$57,303	$9,744,130
122	$29,435	$27,867	$57,303	$9,716,263
123	$29,351	$27,952	$57,303	$9,688,311
124	$29,267	$28,036	$57,303	$9,660,275
125	$29,182	$28,121	$57,303	$9,632,154
126	$29,097	$28,206	$57,303	$9,603,949
127	$29,012	$28,291	$57,303	$9,575,658
128	$28,926	$28,376	$57,303	$9,547,281
129	$28,841	$28,462	$57,303	$9,518,819
130	$28,755	$28,548	$57,303	$9,490,271
131	$28,669	$28,634	$57,303	$9,461,637
132	$28,582	$28,721	$57,303	$9,432,916

第11年供款共

$687,634

第11年利息

$348,636

第11年共還本金

$338,998

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$28,495	$28,808	$57,303	$9,404,109
134	$28,408	$28,895	$57,303	$9,375,214
135	$28,321	$28,982	$57,303	$9,346,232
136	$28,233	$29,069	$57,303	$9,317,163
137	$28,146	$29,157	$57,303	$9,288,005
138	$28,058	$29,245	$57,303	$9,258,760
139	$27,969	$29,334	$57,303	$9,229,426
140	$27,881	$29,422	$57,303	$9,200,004
141	$27,792	$29,511	$57,303	$9,170,493
142	$27,703	$29,600	$57,303	$9,140,893
143	$27,613	$29,690	$57,303	$9,111,203
144	$27,523	$29,779	$57,303	$9,081,423

第12年供款共

$687,634

第12年利息

$336,141

第12年共還本金

$351,493

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$27,433	$29,869	$57,303	$9,051,554
146	$27,343	$29,960	$57,303	$9,021,594
147	$27,253	$30,050	$57,303	$8,991,544
148	$27,162	$30,141	$57,303	$8,961,403
149	$27,071	$30,232	$57,303	$8,931,171
150	$26,980	$30,323	$57,303	$8,900,848
151	$26,888	$30,415	$57,303	$8,870,433
152	$26,796	$30,507	$57,303	$8,839,927
153	$26,704	$30,599	$57,303	$8,809,328
154	$26,612	$30,691	$57,303	$8,778,636
155	$26,519	$30,784	$57,303	$8,747,852
156	$26,426	$30,877	$57,303	$8,716,975

第13年供款共

$687,634

第13年利息

$323,186

第13年共還本金

$364,448

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$26,333	$30,970	$57,303	$8,686,005
158	$26,239	$31,064	$57,303	$8,654,941
159	$26,145	$31,158	$57,303	$8,623,783
160	$26,051	$31,252	$57,303	$8,592,532
161	$25,957	$31,346	$57,303	$8,561,185
162	$25,862	$31,441	$57,303	$8,529,744
163	$25,767	$31,536	$57,303	$8,498,208
164	$25,672	$31,631	$57,303	$8,466,577
165	$25,576	$31,727	$57,303	$8,434,851
166	$25,480	$31,823	$57,303	$8,403,028
167	$25,384	$31,919	$57,303	$8,371,109
168	$25,288	$32,015	$57,303	$8,339,094

第14年供款共

$687,634

第14年利息

$309,753

第14年共還本金

$377,881

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$25,191	$32,112	$57,303	$8,306,982
170	$25,094	$32,209	$57,303	$8,274,774
171	$24,997	$32,306	$57,303	$8,242,467
172	$24,899	$32,404	$57,303	$8,210,064
173	$24,801	$32,502	$57,303	$8,177,562
174	$24,703	$32,600	$57,303	$8,144,962
175	$24,605	$32,698	$57,303	$8,112,264
176	$24,506	$32,797	$57,303	$8,079,467
177	$24,407	$32,896	$57,303	$8,046,571
178	$24,307	$32,995	$57,303	$8,013,575
179	$24,208	$33,095	$57,303	$7,980,480
180	$24,108	$33,195	$57,303	$7,947,285

第15年供款共

$687,634

第15年利息

$295,825

第15年共還本金

$391,809

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$24,007	$33,295	$57,303	$7,913,990
182	$23,907	$33,396	$57,303	$7,880,594
183	$23,806	$33,497	$57,303	$7,847,097
184	$23,705	$33,598	$57,303	$7,813,499
185	$23,603	$33,700	$57,303	$7,779,799
186	$23,501	$33,801	$57,303	$7,745,998
187	$23,399	$33,903	$57,303	$7,712,094
188	$23,297	$34,006	$57,303	$7,678,088
189	$23,194	$34,109	$57,303	$7,643,980
190	$23,091	$34,212	$57,303	$7,609,768
191	$22,988	$34,315	$57,303	$7,575,453
192	$22,884	$34,419	$57,303	$7,541,034

第16年供款共

$687,634

第16年利息

$281,384

第16年共還本金

$406,251

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$22,780	$34,523	$57,303	$7,506,512
194	$22,676	$34,627	$57,303	$7,471,885
195	$22,571	$34,732	$57,303	$7,437,153
196	$22,466	$34,836	$57,303	$7,402,317
197	$22,361	$34,942	$57,303	$7,367,375
198	$22,256	$35,047	$57,303	$7,332,328
199	$22,150	$35,153	$57,303	$7,297,175
200	$22,044	$35,259	$57,303	$7,261,915
201	$21,937	$35,366	$57,303	$7,226,550
202	$21,830	$35,473	$57,303	$7,191,077
203	$21,723	$35,580	$57,303	$7,155,497
204	$21,616	$35,687	$57,303	$7,119,810

第17年供款共

$687,634

第17年利息

$266,410

第17年共還本金

$421,224

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$21,508	$35,795	$57,303	$7,084,015
206	$21,400	$35,903	$57,303	$7,048,112
207	$21,291	$36,012	$57,303	$7,012,100
208	$21,182	$36,120	$57,303	$6,975,980
209	$21,073	$36,230	$57,303	$6,939,750
210	$20,964	$36,339	$57,303	$6,903,411
211	$20,854	$36,449	$57,303	$6,866,962
212	$20,744	$36,559	$57,303	$6,830,403
213	$20,634	$36,669	$57,303	$6,793,734
214	$20,523	$36,780	$57,303	$6,756,954
215	$20,412	$36,891	$57,303	$6,720,063
216	$20,300	$37,003	$57,303	$6,683,060

第18年供款共

$687,634

第18年利息

$250,884

第18年共還本金

$436,750

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$20,188	$37,114	$57,303	$6,645,945
218	$20,076	$37,227	$57,303	$6,608,719
219	$19,964	$37,339	$57,303	$6,571,380
220	$19,851	$37,452	$57,303	$6,533,928
221	$19,738	$37,565	$57,303	$6,496,363
222	$19,624	$37,678	$57,303	$6,458,685
223	$19,511	$37,792	$57,303	$6,420,893
224	$19,396	$37,906	$57,303	$6,382,986
225	$19,282	$38,021	$57,303	$6,344,965
226	$19,167	$38,136	$57,303	$6,306,829
227	$19,052	$38,251	$57,303	$6,268,578
228	$18,936	$38,367	$57,303	$6,230,212

第19年供款共

$687,634

第19年利息

$234,786

第19年共還本金

$452,848

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$18,820	$38,482	$57,303	$6,191,730
230	$18,704	$38,599	$57,303	$6,153,131
231	$18,588	$38,715	$57,303	$6,114,416
232	$18,471	$38,832	$57,303	$6,075,583
233	$18,353	$38,950	$57,303	$6,036,634
234	$18,236	$39,067	$57,303	$5,997,567
235	$18,118	$39,185	$57,303	$5,958,382
236	$17,999	$39,304	$57,303	$5,919,078
237	$17,881	$39,422	$57,303	$5,879,656
238	$17,761	$39,541	$57,303	$5,840,114
239	$17,642	$39,661	$57,303	$5,800,453
240	$17,522	$39,781	$57,303	$5,760,673

第20年供款共

$687,634

第20年利息

$218,095

第20年共還本金

$469,539

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$17,402	$39,901	$57,303	$5,720,772
242	$17,281	$40,021	$57,303	$5,680,751
243	$17,161	$40,142	$57,303	$5,640,608
244	$17,039	$40,264	$57,303	$5,600,345
245	$16,918	$40,385	$57,303	$5,559,960
246	$16,796	$40,507	$57,303	$5,519,453
247	$16,673	$40,629	$57,303	$5,478,823
248	$16,551	$40,752	$57,303	$5,438,071
249	$16,428	$40,875	$57,303	$5,397,196
250	$16,304	$40,999	$57,303	$5,356,197
251	$16,180	$41,123	$57,303	$5,315,074
252	$16,056	$41,247	$57,303	$5,273,827

第21年供款共

$687,634

第21年利息

$200,789

第21年共還本金

$486,846

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$15,931	$41,371	$57,303	$5,232,456
254	$15,806	$41,496	$57,303	$5,190,959
255	$15,681	$41,622	$57,303	$5,149,337
256	$15,555	$41,748	$57,303	$5,107,590
257	$15,429	$41,874	$57,303	$5,065,716
258	$15,303	$42,000	$57,303	$5,023,716
259	$15,176	$42,127	$57,303	$4,981,589
260	$15,049	$42,254	$57,303	$4,939,335
261	$14,921	$42,382	$57,303	$4,896,953
262	$14,793	$42,510	$57,303	$4,854,443
263	$14,664	$42,638	$57,303	$4,811,804
264	$14,536	$42,767	$57,303	$4,769,037

第22年供款共

$687,634

第22年利息

$182,844

第22年共還本金

$504,790

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$14,406	$42,896	$57,303	$4,726,141
266	$14,277	$43,026	$57,303	$4,683,115
267	$14,147	$43,156	$57,303	$4,639,959
268	$14,017	$43,286	$57,303	$4,596,673
269	$13,886	$43,417	$57,303	$4,553,256
270	$13,755	$43,548	$57,303	$4,509,707
271	$13,623	$43,680	$57,303	$4,466,028
272	$13,491	$43,812	$57,303	$4,422,216
273	$13,359	$43,944	$57,303	$4,378,272
274	$13,226	$44,077	$57,303	$4,334,195
275	$13,093	$44,210	$57,303	$4,289,985
276	$12,959	$44,344	$57,303	$4,245,641

第23年供款共

$687,634

第23年利息

$164,238

第23年共還本金

$523,396

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,825	$44,477	$57,303	$4,201,164
278	$12,691	$44,612	$57,303	$4,156,552
279	$12,556	$44,747	$57,303	$4,111,806
280	$12,421	$44,882	$57,303	$4,066,924
281	$12,285	$45,017	$57,303	$4,021,906
282	$12,150	$45,153	$57,303	$3,976,753
283	$12,013	$45,290	$57,303	$3,931,463
284	$11,876	$45,427	$57,303	$3,886,037
285	$11,739	$45,564	$57,303	$3,840,473
286	$11,601	$45,701	$57,303	$3,794,772
287	$11,463	$45,839	$57,303	$3,748,932
288	$11,325	$45,978	$57,303	$3,702,954

第24年供款共

$687,634

第24年利息

$144,947

第24年共還本金

$542,687

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$11,186	$46,117	$57,303	$3,656,837
290	$11,047	$46,256	$57,303	$3,610,581
291	$10,907	$46,396	$57,303	$3,564,185
292	$10,767	$46,536	$57,303	$3,517,649
293	$10,626	$46,677	$57,303	$3,470,973
294	$10,485	$46,818	$57,303	$3,424,155
295	$10,344	$46,959	$57,303	$3,377,196
296	$10,202	$47,101	$57,303	$3,330,095
297	$10,060	$47,243	$57,303	$3,282,852
298	$9,917	$47,386	$57,303	$3,235,466
299	$9,774	$47,529	$57,303	$3,187,937
300	$9,630	$47,673	$57,303	$3,140,264

第25年供款共

$687,634

第25年利息

$124,944

第25年共還本金

$562,690

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$9,486	$47,817	$57,303	$3,092,448
302	$9,342	$47,961	$57,303	$3,044,487
303	$9,197	$48,106	$57,303	$2,996,381
304	$9,052	$48,251	$57,303	$2,948,129
305	$8,906	$48,397	$57,303	$2,899,732
306	$8,760	$48,543	$57,303	$2,851,189
307	$8,613	$48,690	$57,303	$2,802,499
308	$8,466	$48,837	$57,303	$2,753,662
309	$8,318	$48,984	$57,303	$2,704,678
310	$8,170	$49,132	$57,303	$2,655,545
311	$8,022	$49,281	$57,303	$2,606,264
312	$7,873	$49,430	$57,303	$2,556,835

第26年供款共

$687,634

第26年利息

$104,204

第26年共還本金

$583,430

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,724	$49,579	$57,303	$2,507,256
314	$7,574	$49,729	$57,303	$2,457,527
315	$7,424	$49,879	$57,303	$2,407,648
316	$7,273	$50,030	$57,303	$2,357,618
317	$7,122	$50,181	$57,303	$2,307,437
318	$6,970	$50,332	$57,303	$2,257,105
319	$6,818	$50,485	$57,303	$2,206,620
320	$6,666	$50,637	$57,303	$2,155,983
321	$6,513	$50,790	$57,303	$2,105,193
322	$6,359	$50,943	$57,303	$2,054,250
323	$6,206	$51,097	$57,303	$2,003,152
324	$6,051	$51,252	$57,303	$1,951,901

第27年供款共

$687,634

第27年利息

$82,700

第27年共還本金

$604,934

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,896	$51,406	$57,303	$1,900,494
326	$5,741	$51,562	$57,303	$1,848,932
327	$5,585	$51,718	$57,303	$1,797,215
328	$5,429	$51,874	$57,303	$1,745,341
329	$5,272	$52,030	$57,303	$1,693,311
330	$5,115	$52,188	$57,303	$1,641,123
331	$4,958	$52,345	$57,303	$1,588,778
332	$4,799	$52,503	$57,303	$1,536,274
333	$4,641	$52,662	$57,303	$1,483,612
334	$4,482	$52,821	$57,303	$1,430,791
335	$4,322	$52,981	$57,303	$1,377,811
336	$4,162	$53,141	$57,303	$1,324,670

第28年供款共

$687,634

第28年利息

$60,403

第28年共還本金

$627,231

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,002	$53,301	$57,303	$1,271,369
338	$3,841	$53,462	$57,303	$1,217,906
339	$3,679	$53,624	$57,303	$1,164,283
340	$3,517	$53,786	$57,303	$1,110,497
341	$3,355	$53,948	$57,303	$1,056,549
342	$3,192	$54,111	$57,303	$1,002,438
343	$3,028	$54,275	$57,303	$948,163
344	$2,864	$54,439	$57,303	$893,724
345	$2,700	$54,603	$57,303	$839,121
346	$2,535	$54,768	$57,303	$784,353
347	$2,369	$54,933	$57,303	$729,420
348	$2,203	$55,099	$57,303	$674,320

第29年供款共

$687,634

第29年利息

$37,285

第29年共還本金

$650,350

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,037	$55,266	$57,303	$619,055
350	$1,870	$55,433	$57,303	$563,622
351	$1,703	$55,600	$57,303	$508,022
352	$1,535	$55,768	$57,303	$452,253
353	$1,366	$55,937	$57,303	$396,317
354	$1,197	$56,106	$57,303	$340,211
355	$1,028	$56,275	$57,303	$283,936
356	$858	$56,445	$57,303	$227,491
357	$687	$56,616	$57,303	$170,875
358	$516	$56,787	$57,303	$114,088
359	$345	$56,958	$57,303	$57,130
360	$173	$57,130	$57,303	$0

第30年供款共

$687,634

第30年利息

$13,314

第30年共還本金

$674,320

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$16,394,025

Disclaimer

Recommended properties

Mort. Insurance
info