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$16,478,469

Monthly Payment
$59,346

Down Payment

$-5,216,000

Total Loan

$13,216,000

Total int. paid

$8,148,469

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-4,886,000

Base on DTI ratio

$118,691

Budget of property purchase

HK$-4,886,000

Down Payment

$-5,216,000
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

$118,691

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

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

Fanling SUI PAK VILLA BLK 06

thumb_up

SUI PAK VILLA BLK 06

725 ft²

@11,034

GFA

825 ft²

@9,697

real_estate_agent Rare

Sale$8 M

725 ft²

@11,034

GFA

825 ft²

@9,697

Sale$8 M

real_estate_agent Rare

KOL VR

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE

684 ft²

@11,667

GFA

901 ft²

@8,857

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$7.98 M

684 ft²

@11,667

GFA

901 ft²

@8,857

Sale$7.98 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

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

Ma On Shan WU KAI SHA

thumb_up

WU KAI SHA

GFA

891 ft²

@9,540

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

GFA

891 ft²

@9,540

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan LA COSTA

thumb_up

LA COSTA

516 ft²

@14,341

GFA

724 ft²

@10,221

hotel_class King local_offer Good Catch

Sale$7.4 M

516 ft²

@14,341

GFA

724 ft²

@10,221

Sale$7.4 M

hotel_class King local_offer Good Catch

Shatin GREENFIELD COURT

thumb_up

GREENFIELD COURT

633 ft²

@11,611

GFA

846 ft²

@8,688

local_fire_department HIT real_estate_agent Rare

Sale$7.35 M

633 ft²

@11,611

GFA

846 ft²

@8,688

Sale$7.35 M

local_fire_department HIT real_estate_agent Rare

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@14,784

GFA

756 ft²

@11,772

local_fire_department HIT local_offer Good Catch

Sale$8.9 M

602 ft²

@14,784

GFA

756 ft²

@11,772

Sale$8.9 M

local_fire_department HIT local_offer Good Catch

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Sai Kung THE MEDITERRANEAN TWR 05

thumb_up

THE MEDITERRANEAN

566 ft²

@13,781

local_fire_department HIT

Sale$7.8 M

566 ft²

@13,781

Sale$7.8 M

local_fire_department HIT

Shatin PICTORIAL

thumb_up

PICTORIAL GDN

739 ft²

@10,149

GFA

1,029 ft²

@7,289

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.5 M

739 ft²

@10,149

GFA

1,029 ft²

@7,289

Sale$7.5 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Ma On Shan BAYSHORE

thumb_up

BAYSHORE

424 ft²

@17,217

GFA

573 ft²

@12,740

local_fire_department HIT verified 首置必買

Sale$7.3 M

424 ft²

@17,217

GFA

573 ft²

@12,740

Sale$7.3 M

local_fire_department HIT verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$79,097	$60,780	$49,807	$42,508
1.500	$82,037	$63,773	$52,856	$45,611
2.000	$85,046	$66,858	$56,017	$48,849
2.500	$88,123	$70,032	$59,289	$52,219
3.000	$91,267	$73,296	$62,672	$55,719
3.500	$94,479	$76,647	$66,162	$59,346
4.000	$97,757	$80,086	$69,759	$63,095
4.500	$101,102	$83,611	$73,459	$66,964
5.000	$104,511	$87,220	$77,259	$70,946
5.500	$107,986	$90,911	$81,158	$75,039
6.000	$111,524	$94,684	$85,151	$79,237

Monthly Payment$59,346

Term

30Year

Loan amount

$13,216,000

Total int. paid

$8,148,469

Total Loan and Interest

$21,364,469

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$38,547	$20,799	$59,346	$13,195,201
2	$38,486	$20,860	$59,346	$13,174,341
3	$38,425	$20,921	$59,346	$13,153,421
4	$38,364	$20,982	$59,346	$13,132,439
5	$38,303	$21,043	$59,346	$13,111,396
6	$38,242	$21,104	$59,346	$13,090,292
7	$38,180	$21,166	$59,346	$13,069,126
8	$38,118	$21,227	$59,346	$13,047,899
9	$38,056	$21,289	$59,346	$13,026,609
10	$37,994	$21,351	$59,346	$13,005,258
11	$37,932	$21,414	$59,346	$12,983,844
12	$37,870	$21,476	$59,346	$12,962,368

第1年供款共

$712,149

第1年利息

$458,517

第1年共還本金

$253,632

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$37,807	$21,539	$59,346	$12,940,829
14	$37,744	$21,602	$59,346	$12,919,228
15	$37,681	$21,665	$59,346	$12,897,563
16	$37,618	$21,728	$59,346	$12,875,835
17	$37,555	$21,791	$59,346	$12,854,044
18	$37,491	$21,855	$59,346	$12,832,189
19	$37,427	$21,919	$59,346	$12,810,270
20	$37,363	$21,982	$59,346	$12,788,288
21	$37,299	$22,047	$59,346	$12,766,241
22	$37,235	$22,111	$59,346	$12,744,131
23	$37,170	$22,175	$59,346	$12,721,955
24	$37,106	$22,240	$59,346	$12,699,715

第2年供款共

$712,149

第2年利息

$449,496

第2年共還本金

$262,653

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$37,041	$22,305	$59,346	$12,677,410
26	$36,976	$22,370	$59,346	$12,655,040
27	$36,911	$22,435	$59,346	$12,632,605
28	$36,845	$22,501	$59,346	$12,610,104
29	$36,779	$22,566	$59,346	$12,587,538
30	$36,714	$22,632	$59,346	$12,564,906
31	$36,648	$22,698	$59,346	$12,542,208
32	$36,581	$22,764	$59,346	$12,519,444
33	$36,515	$22,831	$59,346	$12,496,613
34	$36,448	$22,897	$59,346	$12,473,716
35	$36,382	$22,964	$59,346	$12,450,752
36	$36,315	$23,031	$59,346	$12,427,721

第3年供款共

$712,149

第3年利息

$440,154

第3年共還本金

$271,995

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$36,248	$23,098	$59,346	$12,404,622
38	$36,180	$23,166	$59,346	$12,381,457
39	$36,113	$23,233	$59,346	$12,358,224
40	$36,045	$23,301	$59,346	$12,334,923
41	$35,977	$23,369	$59,346	$12,311,554
42	$35,909	$23,437	$59,346	$12,288,117
43	$35,840	$23,505	$59,346	$12,264,611
44	$35,772	$23,574	$59,346	$12,241,037
45	$35,703	$23,643	$59,346	$12,217,395
46	$35,634	$23,712	$59,346	$12,193,683
47	$35,565	$23,781	$59,346	$12,169,902
48	$35,496	$23,850	$59,346	$12,146,052

第4年供款共

$712,149

第4年利息

$430,480

第4年共還本金

$281,669

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$35,426	$23,920	$59,346	$12,122,132
50	$35,356	$23,990	$59,346	$12,098,143
51	$35,286	$24,059	$59,346	$12,074,083
52	$35,216	$24,130	$59,346	$12,049,953
53	$35,146	$24,200	$59,346	$12,025,753
54	$35,075	$24,271	$59,346	$12,001,483
55	$35,004	$24,341	$59,346	$11,977,141
56	$34,933	$24,412	$59,346	$11,952,729
57	$34,862	$24,484	$59,346	$11,928,245
58	$34,791	$24,555	$59,346	$11,903,690
59	$34,719	$24,627	$59,346	$11,879,064
60	$34,647	$24,698	$59,346	$11,854,365

第5年供款共

$712,149

第5年利息

$420,462

第5年共還本金

$291,687

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$34,575	$24,771	$59,346	$11,829,595
62	$34,503	$24,843	$59,346	$11,804,752
63	$34,431	$24,915	$59,346	$11,779,837
64	$34,358	$24,988	$59,346	$11,754,849
65	$34,285	$25,061	$59,346	$11,729,788
66	$34,212	$25,134	$59,346	$11,704,654
67	$34,139	$25,207	$59,346	$11,679,447
68	$34,065	$25,281	$59,346	$11,654,166
69	$33,991	$25,354	$59,346	$11,628,812
70	$33,917	$25,428	$59,346	$11,603,383
71	$33,843	$25,503	$59,346	$11,577,881
72	$33,769	$25,577	$59,346	$11,552,304

第6年供款共

$712,149

第6年利息

$410,088

第6年共還本金

$302,061

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$33,694	$25,652	$59,346	$11,526,652
74	$33,619	$25,726	$59,346	$11,500,926
75	$33,544	$25,801	$59,346	$11,475,125
76	$33,469	$25,877	$59,346	$11,449,248
77	$33,394	$25,952	$59,346	$11,423,296
78	$33,318	$26,028	$59,346	$11,397,268
79	$33,242	$26,104	$59,346	$11,371,164
80	$33,166	$26,180	$59,346	$11,344,985
81	$33,090	$26,256	$59,346	$11,318,728
82	$33,013	$26,333	$59,346	$11,292,396
83	$32,936	$26,410	$59,346	$11,265,986
84	$32,859	$26,487	$59,346	$11,239,499

第7年供款共

$712,149

第7年利息

$399,344

第7年共還本金

$312,805

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$32,782	$26,564	$59,346	$11,212,936
86	$32,704	$26,641	$59,346	$11,186,294
87	$32,627	$26,719	$59,346	$11,159,575
88	$32,549	$26,797	$59,346	$11,132,778
89	$32,471	$26,875	$59,346	$11,105,903
90	$32,392	$26,954	$59,346	$11,078,949
91	$32,314	$27,032	$59,346	$11,051,917
92	$32,235	$27,111	$59,346	$11,024,806
93	$32,156	$27,190	$59,346	$10,997,616
94	$32,076	$27,269	$59,346	$10,970,347
95	$31,997	$27,349	$59,346	$10,942,998
96	$31,917	$27,429	$59,346	$10,915,569

第8年供款共

$712,149

第8年利息

$388,219

第8年共還本金

$323,930

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$31,837	$27,509	$59,346	$10,888,061
98	$31,757	$27,589	$59,346	$10,860,472
99	$31,676	$27,669	$59,346	$10,832,802
100	$31,596	$27,750	$59,346	$10,805,052
101	$31,515	$27,831	$59,346	$10,777,221
102	$31,434	$27,912	$59,346	$10,749,309
103	$31,352	$27,994	$59,346	$10,721,316
104	$31,271	$28,075	$59,346	$10,693,240
105	$31,189	$28,157	$59,346	$10,665,083
106	$31,106	$28,239	$59,346	$10,636,844
107	$31,024	$28,322	$59,346	$10,608,522
108	$30,942	$28,404	$59,346	$10,580,118

第9年供款共

$712,149

第9年利息

$376,698

第9年共還本金

$335,451

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$30,859	$28,487	$59,346	$10,551,631
110	$30,776	$28,570	$59,346	$10,523,061
111	$30,692	$28,653	$59,346	$10,494,407
112	$30,609	$28,737	$59,346	$10,465,670
113	$30,525	$28,821	$59,346	$10,436,849
114	$30,441	$28,905	$59,346	$10,407,945
115	$30,357	$28,989	$59,346	$10,378,955
116	$30,272	$29,074	$59,346	$10,349,881
117	$30,187	$29,159	$59,346	$10,320,723
118	$30,102	$29,244	$59,346	$10,291,479
119	$30,017	$29,329	$59,346	$10,262,150
120	$29,931	$29,414	$59,346	$10,232,736

第10年供款共

$712,149

第10年利息

$364,767

第10年共還本金

$347,382

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$29,845	$29,500	$59,346	$10,203,236
122	$29,759	$29,586	$59,346	$10,173,649
123	$29,673	$29,673	$59,346	$10,143,977
124	$29,587	$29,759	$59,346	$10,114,218
125	$29,500	$29,846	$59,346	$10,084,372
126	$29,413	$29,933	$59,346	$10,054,439
127	$29,325	$30,020	$59,346	$10,024,418
128	$29,238	$30,108	$59,346	$9,994,310
129	$29,150	$30,196	$59,346	$9,964,115
130	$29,062	$30,284	$59,346	$9,933,831
131	$28,974	$30,372	$59,346	$9,903,459
132	$28,885	$30,461	$59,346	$9,872,998

第11年供款共

$712,149

第11年利息

$352,411

第11年共還本金

$359,738

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$28,796	$30,550	$59,346	$9,842,449
134	$28,707	$30,639	$59,346	$9,811,810
135	$28,618	$30,728	$59,346	$9,781,082
136	$28,528	$30,818	$59,346	$9,750,265
137	$28,438	$30,907	$59,346	$9,719,357
138	$28,348	$30,998	$59,346	$9,688,360
139	$28,258	$31,088	$59,346	$9,657,271
140	$28,167	$31,179	$59,346	$9,626,093
141	$28,076	$31,270	$59,346	$9,594,823
142	$27,985	$31,361	$59,346	$9,563,462
143	$27,893	$31,452	$59,346	$9,532,010
144	$27,802	$31,544	$59,346	$9,500,466

第12年供款共

$712,149

第12年利息

$339,617

第12年共還本金

$372,532

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$27,710	$31,636	$59,346	$9,468,830
146	$27,617	$31,728	$59,346	$9,437,102
147	$27,525	$31,821	$59,346	$9,405,281
148	$27,432	$31,914	$59,346	$9,373,367
149	$27,339	$32,007	$59,346	$9,341,360
150	$27,246	$32,100	$59,346	$9,309,260
151	$27,152	$32,194	$59,346	$9,277,066
152	$27,058	$32,288	$59,346	$9,244,779
153	$26,964	$32,382	$59,346	$9,212,397
154	$26,869	$32,476	$59,346	$9,179,921
155	$26,775	$32,571	$59,346	$9,147,350
156	$26,680	$32,666	$59,346	$9,114,684

第13年供款共

$712,149

第13年利息

$326,367

第13年共還本金

$385,782

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$26,584	$32,761	$59,346	$9,081,922
158	$26,489	$32,857	$59,346	$9,049,066
159	$26,393	$32,953	$59,346	$9,016,113
160	$26,297	$33,049	$59,346	$8,983,064
161	$26,201	$33,145	$59,346	$8,949,919
162	$26,104	$33,242	$59,346	$8,916,677
163	$26,007	$33,339	$59,346	$8,883,339
164	$25,910	$33,436	$59,346	$8,849,903
165	$25,812	$33,534	$59,346	$8,816,369
166	$25,714	$33,631	$59,346	$8,782,738
167	$25,616	$33,729	$59,346	$8,749,008
168	$25,518	$33,828	$59,346	$8,715,180

第14年供款共

$712,149

第14年利息

$312,646

第14年共還本金

$399,503

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$25,419	$33,926	$59,346	$8,681,254
170	$25,320	$34,025	$59,346	$8,647,229
171	$25,221	$34,125	$59,346	$8,613,104
172	$25,122	$34,224	$59,346	$8,578,880
173	$25,022	$34,324	$59,346	$8,544,556
174	$24,922	$34,424	$59,346	$8,510,132
175	$24,821	$34,525	$59,346	$8,475,607
176	$24,721	$34,625	$59,346	$8,440,982
177	$24,620	$34,726	$59,346	$8,406,256
178	$24,518	$34,828	$59,346	$8,371,428
179	$24,417	$34,929	$59,346	$8,336,499
180	$24,315	$35,031	$59,346	$8,301,468

第15年供款共

$712,149

第15年利息

$298,437

第15年共還本金

$413,712

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$24,213	$35,133	$59,346	$8,266,335
182	$24,110	$35,236	$59,346	$8,231,099
183	$24,007	$35,338	$59,346	$8,195,761
184	$23,904	$35,441	$59,346	$8,160,320
185	$23,801	$35,545	$59,346	$8,124,775
186	$23,697	$35,648	$59,346	$8,089,126
187	$23,593	$35,752	$59,346	$8,053,374
188	$23,489	$35,857	$59,346	$8,017,517
189	$23,384	$35,961	$59,346	$7,981,556
190	$23,280	$36,066	$59,346	$7,945,489
191	$23,174	$36,171	$59,346	$7,909,318
192	$23,069	$36,277	$59,346	$7,873,041

第16年供款共

$712,149

第16年利息

$283,722

第16年共還本金

$428,427

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$22,963	$36,383	$59,346	$7,836,658
194	$22,857	$36,489	$59,346	$7,800,170
195	$22,750	$36,595	$59,346	$7,763,574
196	$22,644	$36,702	$59,346	$7,726,872
197	$22,537	$36,809	$59,346	$7,690,063
198	$22,429	$36,916	$59,346	$7,653,147
199	$22,322	$37,024	$59,346	$7,616,123
200	$22,214	$37,132	$59,346	$7,578,991
201	$22,105	$37,240	$59,346	$7,541,751
202	$21,997	$37,349	$59,346	$7,504,402
203	$21,888	$37,458	$59,346	$7,466,944
204	$21,779	$37,567	$59,346	$7,429,376

第17年供款共

$712,149

第17年利息

$268,484

第17年共還本金

$443,665

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$21,669	$37,677	$59,346	$7,391,700
206	$21,559	$37,787	$59,346	$7,353,913
207	$21,449	$37,897	$59,346	$7,316,016
208	$21,338	$38,007	$59,346	$7,278,009
209	$21,228	$38,118	$59,346	$7,239,891
210	$21,116	$38,229	$59,346	$7,201,661
211	$21,005	$38,341	$59,346	$7,163,320
212	$20,893	$38,453	$59,346	$7,124,868
213	$20,781	$38,565	$59,346	$7,086,303
214	$20,668	$38,677	$59,346	$7,047,625
215	$20,556	$38,790	$59,346	$7,008,835
216	$20,442	$38,903	$59,346	$6,969,932

第18年供款共

$712,149

第18年利息

$252,704

第18年共還本金

$459,445

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$20,329	$39,017	$59,346	$6,930,915
218	$20,215	$39,131	$59,346	$6,891,785
219	$20,101	$39,245	$59,346	$6,852,540
220	$19,987	$39,359	$59,346	$6,813,181
221	$19,872	$39,474	$59,346	$6,773,707
222	$19,757	$39,589	$59,346	$6,734,118
223	$19,641	$39,705	$59,346	$6,694,413
224	$19,525	$39,820	$59,346	$6,654,593
225	$19,409	$39,937	$59,346	$6,614,656
226	$19,293	$40,053	$59,346	$6,574,603
227	$19,176	$40,170	$59,346	$6,534,433
228	$19,059	$40,287	$59,346	$6,494,146

第19年供款共

$712,149

第19年利息

$236,363

第19年共還本金

$475,786

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$18,941	$40,404	$59,346	$6,453,742
230	$18,823	$40,522	$59,346	$6,413,220
231	$18,705	$40,641	$59,346	$6,372,579
232	$18,587	$40,759	$59,346	$6,331,820
233	$18,468	$40,878	$59,346	$6,290,942
234	$18,349	$40,997	$59,346	$6,249,945
235	$18,229	$41,117	$59,346	$6,208,828
236	$18,109	$41,237	$59,346	$6,167,591
237	$17,989	$41,357	$59,346	$6,126,235
238	$17,868	$41,478	$59,346	$6,084,757
239	$17,747	$41,599	$59,346	$6,043,158
240	$17,626	$41,720	$59,346	$6,001,439

第20年供款共

$712,149

第20年利息

$219,441

第20年共還本金

$492,708

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$17,504	$41,842	$59,346	$5,959,597
242	$17,382	$41,964	$59,346	$5,917,633
243	$17,260	$42,086	$59,346	$5,875,547
244	$17,137	$42,209	$59,346	$5,833,339
245	$17,014	$42,332	$59,346	$5,791,007
246	$16,890	$42,455	$59,346	$5,748,552
247	$16,767	$42,579	$59,346	$5,705,972
248	$16,642	$42,703	$59,346	$5,663,269
249	$16,518	$42,828	$59,346	$5,620,441
250	$16,393	$42,953	$59,346	$5,577,488
251	$16,268	$43,078	$59,346	$5,534,410
252	$16,142	$43,204	$59,346	$5,491,207

第21年供款共

$712,149

第21年利息

$201,917

第21年共還本金

$510,232

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$16,016	$43,330	$59,346	$5,447,877
254	$15,890	$43,456	$59,346	$5,404,421
255	$15,763	$43,583	$59,346	$5,360,838
256	$15,636	$43,710	$59,346	$5,317,128
257	$15,508	$43,837	$59,346	$5,273,291
258	$15,380	$43,965	$59,346	$5,229,325
259	$15,252	$44,094	$59,346	$5,185,232
260	$15,124	$44,222	$59,346	$5,141,010
261	$14,995	$44,351	$59,346	$5,096,658
262	$14,865	$44,480	$59,346	$5,052,178
263	$14,736	$44,610	$59,346	$5,007,568
264	$14,605	$44,740	$59,346	$4,962,827

第22年供款共

$712,149

第22年利息

$183,770

第22年共還本金

$528,379

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$14,475	$44,871	$59,346	$4,917,956
266	$14,344	$45,002	$59,346	$4,872,955
267	$14,213	$45,133	$59,346	$4,827,822
268	$14,081	$45,265	$59,346	$4,782,557
269	$13,949	$45,397	$59,346	$4,737,161
270	$13,817	$45,529	$59,346	$4,691,632
271	$13,684	$45,662	$59,346	$4,645,970
272	$13,551	$45,795	$59,346	$4,600,175
273	$13,417	$45,929	$59,346	$4,554,246
274	$13,283	$46,063	$59,346	$4,508,184
275	$13,149	$46,197	$59,346	$4,461,987
276	$13,014	$46,332	$59,346	$4,415,655

第23年供款共

$712,149

第23年利息

$164,977

第23年共還本金

$547,172

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,879	$46,467	$59,346	$4,369,188
278	$12,743	$46,602	$59,346	$4,322,586
279	$12,608	$46,738	$59,346	$4,275,848
280	$12,471	$46,875	$59,346	$4,228,973
281	$12,335	$47,011	$59,346	$4,181,962
282	$12,197	$47,148	$59,346	$4,134,814
283	$12,060	$47,286	$59,346	$4,087,528
284	$11,922	$47,424	$59,346	$4,040,104
285	$11,784	$47,562	$59,346	$3,992,542
286	$11,645	$47,701	$59,346	$3,944,841
287	$11,506	$47,840	$59,346	$3,897,001
288	$11,366	$47,979	$59,346	$3,849,022

第24年供款共

$712,149

第24年利息

$145,516

第24年共還本金

$566,633

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$11,226	$48,119	$59,346	$3,800,902
290	$11,086	$48,260	$59,346	$3,752,643
291	$10,945	$48,401	$59,346	$3,704,242
292	$10,804	$48,542	$59,346	$3,655,700
293	$10,662	$48,683	$59,346	$3,607,017
294	$10,520	$48,825	$59,346	$3,558,192
295	$10,378	$48,968	$59,346	$3,509,224
296	$10,235	$49,111	$59,346	$3,460,114
297	$10,092	$49,254	$59,346	$3,410,860
298	$9,948	$49,397	$59,346	$3,361,462
299	$9,804	$49,541	$59,346	$3,311,921
300	$9,660	$49,686	$59,346	$3,262,235

第25年供款共

$712,149

第25年利息

$125,362

第25年共還本金

$586,787

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$9,515	$49,831	$59,346	$3,212,404
302	$9,370	$49,976	$59,346	$3,162,428
303	$9,224	$50,122	$59,346	$3,112,306
304	$9,078	$50,268	$59,346	$3,062,038
305	$8,931	$50,415	$59,346	$3,011,623
306	$8,784	$50,562	$59,346	$2,961,061
307	$8,636	$50,709	$59,346	$2,910,352
308	$8,489	$50,857	$59,346	$2,859,494
309	$8,340	$51,006	$59,346	$2,808,489
310	$8,191	$51,154	$59,346	$2,757,335
311	$8,042	$51,304	$59,346	$2,706,031
312	$7,893	$51,453	$59,346	$2,654,578

第26年供款共

$712,149

第26年利息

$104,492

第26年共還本金

$607,657

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,743	$51,603	$59,346	$2,602,975
314	$7,592	$51,754	$59,346	$2,551,221
315	$7,441	$51,905	$59,346	$2,499,316
316	$7,290	$52,056	$59,346	$2,447,260
317	$7,138	$52,208	$59,346	$2,395,052
318	$6,986	$52,360	$59,346	$2,342,692
319	$6,833	$52,513	$59,346	$2,290,179
320	$6,680	$52,666	$59,346	$2,237,513
321	$6,526	$52,820	$59,346	$2,184,693
322	$6,372	$52,974	$59,346	$2,131,720
323	$6,218	$53,128	$59,346	$2,078,592
324	$6,063	$53,283	$59,346	$2,025,308

第27年供款共

$712,149

第27年利息

$82,879

第27年共還本金

$629,270

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,907	$53,439	$59,346	$1,971,870
326	$5,751	$53,594	$59,346	$1,918,275
327	$5,595	$53,751	$59,346	$1,864,524
328	$5,438	$53,908	$59,346	$1,810,617
329	$5,281	$54,065	$59,346	$1,756,552
330	$5,123	$54,222	$59,346	$1,702,330
331	$4,965	$54,381	$59,346	$1,647,949
332	$4,807	$54,539	$59,346	$1,593,410
333	$4,647	$54,698	$59,346	$1,538,712
334	$4,488	$54,858	$59,346	$1,483,854
335	$4,328	$55,018	$59,346	$1,428,836
336	$4,167	$55,178	$59,346	$1,373,658

第28年供款共

$712,149

第28年利息

$60,498

第28年共還本金

$651,651

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,007	$55,339	$59,346	$1,318,318
338	$3,845	$55,501	$59,346	$1,262,818
339	$3,683	$55,663	$59,346	$1,207,155
340	$3,521	$55,825	$59,346	$1,151,330
341	$3,358	$55,988	$59,346	$1,095,343
342	$3,195	$56,151	$59,346	$1,039,192
343	$3,031	$56,315	$59,346	$982,877
344	$2,867	$56,479	$59,346	$926,398
345	$2,702	$56,644	$59,346	$869,754
346	$2,537	$56,809	$59,346	$812,945
347	$2,371	$56,975	$59,346	$755,970
348	$2,205	$57,141	$59,346	$698,830

第29年供款共

$712,149

第29年利息

$37,321

第29年共還本金

$674,828

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,038	$57,307	$59,346	$641,522
350	$1,871	$57,475	$59,346	$584,047
351	$1,703	$57,642	$59,346	$526,405
352	$1,535	$57,810	$59,346	$468,595
353	$1,367	$57,979	$59,346	$410,616
354	$1,198	$58,148	$59,346	$352,468
355	$1,028	$58,318	$59,346	$294,150
356	$858	$58,488	$59,346	$235,662
357	$687	$58,658	$59,346	$177,004
358	$516	$58,829	$59,346	$118,174
359	$345	$59,001	$59,346	$59,173
360	$173	$59,173	$59,346	$0

第30年供款共

$712,149

第30年利息

$13,319

第30年共還本金

$698,830

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$16,478,469

Disclaimer

Recommended properties

Mort. Insurance
info