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$16,820,812

Monthly Payment
$60,336

Down Payment

$-5,230,000

Total Loan

$13,230,000

Total int. paid

$8,490,812

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-4,900,000

Base on DTI ratio

$120,671

Budget of property purchase

HK$-4,900,000

Down Payment

$-5,230,000
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

$120,671

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 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

497 ft²

@16,298

local_fire_department HIT local_offer Good Catch

Sale$8.1 M

497 ft²

@16,298

Sale$8.1 M

local_fire_department HIT local_offer Good Catch

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

842 ft²

@10,451

GFA

1,190 ft²

@7,395

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$8.8 M

842 ft²

@10,451

GFA

1,190 ft²

@7,395

Sale$8.8 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Tai Po ST MARTIN

thumb_up

ST MARTIN

645 ft²

@13,457

local_fire_department HIT real_estate_agent Rare

Sale$8.68 M

645 ft²

@13,457

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan MARBELLA

thumb_up

MARBELLA

737 ft²

@12,212

GFA

973 ft²

@9,250

local_fire_department HIT

Sale$9 M

737 ft²

@12,212

GFA

973 ft²

@9,250

Sale$9 M

local_fire_department HIT

Tai Po KO TONG 16B

thumb_up

Nicely Renovated House

GFA

1,000 ft²

@9,000

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,000 ft²

@9,000

Sale$9 M

local_fire_department HIT hotel_class King

Sai Kung PARK MEDITERRANEAN TWR 01

thumb_up

PARK MEDITERRANEAN

599 ft²

@14,190

local_offer Good Catch

Sale$8.5 M

599 ft²

@14,190

Sale$8.5 M

local_offer Good Catch

KOL VR

Ma On Shan VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

559 ft²

@13,953

GFA

750 ft²

@10,400

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.8 M

559 ft²

@13,953

GFA

750 ft²

@10,400

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

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

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

853 ft²

@9,906

GFA

1,018 ft²

@8,301

local_fire_department HIT

Sale$8.45 M

853 ft²

@9,906

GFA

1,018 ft²

@8,301

Sale$8.45 M

local_fire_department HIT

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

725 ft²

@11,034

GFA

980 ft²

@8,163

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

725 ft²

@11,034

GFA

980 ft²

@8,163

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$79,181	$60,844	$49,860	$42,553
1.500	$82,124	$63,841	$52,912	$45,659
2.000	$85,136	$66,928	$56,076	$48,901
2.500	$88,216	$70,106	$59,352	$52,274
3.000	$91,364	$73,373	$62,738	$55,778
3.500	$94,579	$76,729	$66,232	$59,409
3.625	$95,393	$77,581	$67,123	$60,336
4.000	$97,861	$80,171	$69,833	$63,162
4.500	$101,209	$83,700	$73,537	$67,034
5.000	$104,622	$87,312	$77,341	$71,022
5.500	$108,100	$91,007	$81,244	$75,118
6.000	$111,642	$94,784	$85,241	$79,321

Monthly Payment$60,336

Term

30Year

Loan amount

$13,230,000

Total int. paid

$8,490,812

Total Loan and Interest

$21,720,812

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$39,966	$20,370	$60,336	$13,209,630
2	$39,904	$20,431	$60,336	$13,189,199
3	$39,842	$20,493	$60,336	$13,168,705
4	$39,780	$20,555	$60,336	$13,148,150
5	$39,718	$20,617	$60,336	$13,127,533
6	$39,656	$20,679	$60,336	$13,106,853
7	$39,594	$20,742	$60,336	$13,086,112
8	$39,531	$20,805	$60,336	$13,065,307
9	$39,468	$20,867	$60,336	$13,044,439
10	$39,405	$20,931	$60,336	$13,023,509
11	$39,342	$20,994	$60,336	$13,002,515
12	$39,278	$21,057	$60,336	$12,981,458

第1年供款共

$724,027

第1年利息

$475,485

第1年共還本金

$248,542

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$39,215	$21,121	$60,336	$12,960,337
14	$39,151	$21,185	$60,336	$12,939,153
15	$39,087	$21,249	$60,336	$12,917,904
16	$39,023	$21,313	$60,336	$12,896,591
17	$38,958	$21,377	$60,336	$12,875,214
18	$38,894	$21,442	$60,336	$12,853,773
19	$38,829	$21,506	$60,336	$12,832,266
20	$38,764	$21,571	$60,336	$12,810,695
21	$38,699	$21,637	$60,336	$12,789,058
22	$38,634	$21,702	$60,336	$12,767,356
23	$38,568	$21,768	$60,336	$12,745,588
24	$38,502	$21,833	$60,336	$12,723,755

第2年供款共

$724,027

第2年利息

$466,324

第2年共還本金

$257,703

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$38,436	$21,899	$60,336	$12,701,856
26	$38,370	$21,965	$60,336	$12,679,891
27	$38,304	$22,032	$60,336	$12,657,859
28	$38,237	$22,098	$60,336	$12,635,760
29	$38,171	$22,165	$60,336	$12,613,595
30	$38,104	$22,232	$60,336	$12,591,363
31	$38,036	$22,299	$60,336	$12,569,064
32	$37,969	$22,367	$60,336	$12,546,698
33	$37,901	$22,434	$60,336	$12,524,264
34	$37,834	$22,502	$60,336	$12,501,762
35	$37,766	$22,570	$60,336	$12,479,192
36	$37,698	$22,638	$60,336	$12,456,554

第3年供款共

$724,027

第3年利息

$456,826

第3年共還本金

$267,201

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$37,629	$22,706	$60,336	$12,433,847
38	$37,561	$22,775	$60,336	$12,411,072
39	$37,492	$22,844	$60,336	$12,388,229
40	$37,423	$22,913	$60,336	$12,365,316
41	$37,354	$22,982	$60,336	$12,342,334
42	$37,284	$23,051	$60,336	$12,319,282
43	$37,214	$23,121	$60,336	$12,296,161
44	$37,145	$23,191	$60,336	$12,272,970
45	$37,075	$23,261	$60,336	$12,249,709
46	$37,004	$23,331	$60,336	$12,226,378
47	$36,934	$23,402	$60,336	$12,202,976
48	$36,863	$23,472	$60,336	$12,179,504

第4年供款共

$724,027

第4年利息

$446,977

第4年共還本金

$277,050

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$36,792	$23,543	$60,336	$12,155,961
50	$36,721	$23,614	$60,336	$12,132,346
51	$36,650	$23,686	$60,336	$12,108,660
52	$36,578	$23,757	$60,336	$12,084,903
53	$36,506	$23,829	$60,336	$12,061,074
54	$36,434	$23,901	$60,336	$12,037,173
55	$36,362	$23,973	$60,336	$12,013,199
56	$36,290	$24,046	$60,336	$11,989,154
57	$36,217	$24,118	$60,336	$11,965,035
58	$36,144	$24,191	$60,336	$11,940,844
59	$36,071	$24,264	$60,336	$11,916,580
60	$35,998	$24,338	$60,336	$11,892,242

第5年供款共

$724,027

第5年利息

$436,765

第5年共還本金

$287,262

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$35,924	$24,411	$60,336	$11,867,831
62	$35,851	$24,485	$60,336	$11,843,346
63	$35,777	$24,559	$60,336	$11,818,788
64	$35,703	$24,633	$60,336	$11,794,155
65	$35,628	$24,707	$60,336	$11,769,447
66	$35,554	$24,782	$60,336	$11,744,665
67	$35,479	$24,857	$60,336	$11,719,808
68	$35,404	$24,932	$60,336	$11,694,876
69	$35,328	$25,007	$60,336	$11,669,869
70	$35,253	$25,083	$60,336	$11,644,786
71	$35,177	$25,159	$60,336	$11,619,627
72	$35,101	$25,235	$60,336	$11,594,393

第6年供款共

$724,027

第6年利息

$426,177

第6年共還本金

$297,850

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$35,025	$25,311	$60,336	$11,569,082
74	$34,948	$25,387	$60,336	$11,543,695
75	$34,872	$25,464	$60,336	$11,518,231
76	$34,795	$25,541	$60,336	$11,492,690
77	$34,717	$25,618	$60,336	$11,467,072
78	$34,640	$25,695	$60,336	$11,441,376
79	$34,562	$25,773	$60,336	$11,415,603
80	$34,485	$25,851	$60,336	$11,389,752
81	$34,407	$25,929	$60,336	$11,363,823
82	$34,328	$26,007	$60,336	$11,337,816
83	$34,250	$26,086	$60,336	$11,311,730
84	$34,171	$26,165	$60,336	$11,285,565

第7年供款共

$724,027

第7年利息

$415,199

第7年共還本金

$308,828

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$34,092	$26,244	$60,336	$11,259,321
86	$34,013	$26,323	$60,336	$11,232,998
87	$33,933	$26,403	$60,336	$11,206,596
88	$33,853	$26,482	$60,336	$11,180,113
89	$33,773	$26,562	$60,336	$11,153,551
90	$33,693	$26,643	$60,336	$11,126,908
91	$33,613	$26,723	$60,336	$11,100,185
92	$33,532	$26,804	$60,336	$11,073,381
93	$33,451	$26,885	$60,336	$11,046,497
94	$33,370	$26,966	$60,336	$11,019,531
95	$33,288	$27,047	$60,336	$10,992,483
96	$33,206	$27,129	$60,336	$10,965,354

第8年供款共

$724,027

第8年利息

$403,816

第8年共還本金

$320,211

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$33,125	$27,211	$60,336	$10,938,143
98	$33,042	$27,293	$60,336	$10,910,850
99	$32,960	$27,376	$60,336	$10,883,474
100	$32,877	$27,458	$60,336	$10,856,016
101	$32,794	$27,541	$60,336	$10,828,474
102	$32,711	$27,625	$60,336	$10,800,850
103	$32,628	$27,708	$60,336	$10,773,142
104	$32,544	$27,792	$60,336	$10,745,350
105	$32,460	$27,876	$60,336	$10,717,474
106	$32,376	$27,960	$60,336	$10,689,514
107	$32,291	$28,044	$60,336	$10,661,470
108	$32,207	$28,129	$60,336	$10,633,341

第9年供款共

$724,027

第9年利息

$392,014

第9年共還本金

$332,013

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$32,122	$28,214	$60,336	$10,605,127
110	$32,036	$28,299	$60,336	$10,576,828
111	$31,951	$28,385	$60,336	$10,548,443
112	$31,865	$28,470	$60,336	$10,519,972
113	$31,779	$28,557	$60,336	$10,491,416
114	$31,693	$28,643	$60,336	$10,462,773
115	$31,606	$28,729	$60,336	$10,434,044
116	$31,520	$28,816	$60,336	$10,405,228
117	$31,432	$28,903	$60,336	$10,376,325
118	$31,345	$28,990	$60,336	$10,347,334
119	$31,258	$29,078	$60,336	$10,318,256
120	$31,170	$29,166	$60,336	$10,289,090

第10年供款共

$724,027

第10年利息

$379,776

第10年共還本金

$344,251

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$31,082	$29,254	$60,336	$10,259,836
122	$30,993	$29,342	$60,336	$10,230,494
123	$30,905	$29,431	$60,336	$10,201,063
124	$30,816	$29,520	$60,336	$10,171,543
125	$30,727	$29,609	$60,336	$10,141,934
126	$30,637	$29,698	$60,336	$10,112,236
127	$30,547	$29,788	$60,336	$10,082,447
128	$30,457	$29,878	$60,336	$10,052,569
129	$30,367	$29,968	$60,336	$10,022,601
130	$30,277	$30,059	$60,336	$9,992,542
131	$30,186	$30,150	$60,336	$9,962,392
132	$30,095	$30,241	$60,336	$9,932,151

第11年供款共

$724,027

第11年利息

$367,088

第11年共還本金

$356,939

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$30,003	$30,332	$60,336	$9,901,819
134	$29,912	$30,424	$60,336	$9,871,395
135	$29,820	$30,516	$60,336	$9,840,879
136	$29,728	$30,608	$60,336	$9,810,271
137	$29,635	$30,700	$60,336	$9,779,571
138	$29,542	$30,793	$60,336	$9,748,778
139	$29,449	$30,886	$60,336	$9,717,892
140	$29,356	$30,979	$60,336	$9,686,912
141	$29,263	$31,073	$60,336	$9,655,839
142	$29,169	$31,167	$60,336	$9,624,672
143	$29,075	$31,261	$60,336	$9,593,411
144	$28,980	$31,355	$60,336	$9,562,056

第12年供款共

$724,027

第12年利息

$353,932

第12年共還本金

$370,095

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$28,885	$31,450	$60,336	$9,530,606
146	$28,790	$31,545	$60,336	$9,499,060
147	$28,695	$31,641	$60,336	$9,467,420
148	$28,599	$31,736	$60,336	$9,435,684
149	$28,504	$31,832	$60,336	$9,403,852
150	$28,407	$31,928	$60,336	$9,371,924
151	$28,311	$32,025	$60,336	$9,339,899
152	$28,214	$32,121	$60,336	$9,307,778
153	$28,117	$32,218	$60,336	$9,275,560
154	$28,020	$32,316	$60,336	$9,243,244
155	$27,922	$32,413	$60,336	$9,210,831
156	$27,824	$32,511	$60,336	$9,178,319

第13年供款共

$724,027

第13年利息

$340,291

第13年共還本金

$383,736

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$27,726	$32,609	$60,336	$9,145,710
158	$27,628	$32,708	$60,336	$9,113,002
159	$27,529	$32,807	$60,336	$9,080,195
160	$27,430	$32,906	$60,336	$9,047,289
161	$27,330	$33,005	$60,336	$9,014,284
162	$27,231	$33,105	$60,336	$8,981,179
163	$27,131	$33,205	$60,336	$8,947,974
164	$27,030	$33,305	$60,336	$8,914,669
165	$26,930	$33,406	$60,336	$8,881,263
166	$26,829	$33,507	$60,336	$8,847,756
167	$26,728	$33,608	$60,336	$8,814,149
168	$26,626	$33,710	$60,336	$8,780,439

第14年供款共

$724,027

第14年利息

$326,147

第14年共還本金

$397,880

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$26,524	$33,811	$60,336	$8,746,628
170	$26,422	$33,913	$60,336	$8,712,714
171	$26,320	$34,016	$60,336	$8,678,698
172	$26,217	$34,119	$60,336	$8,644,580
173	$26,114	$34,222	$60,336	$8,610,358
174	$26,010	$34,325	$60,336	$8,576,033
175	$25,907	$34,429	$60,336	$8,541,604
176	$25,803	$34,533	$60,336	$8,507,071
177	$25,698	$34,637	$60,336	$8,472,434
178	$25,594	$34,742	$60,336	$8,437,692
179	$25,489	$34,847	$60,336	$8,402,845
180	$25,384	$34,952	$60,336	$8,367,893

第15年供款共

$724,027

第15年利息

$311,481

第15年共還本金

$412,546

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$25,278	$35,058	$60,336	$8,332,836
182	$25,172	$35,163	$60,336	$8,297,672
183	$25,066	$35,270	$60,336	$8,262,403
184	$24,959	$35,376	$60,336	$8,227,026
185	$24,852	$35,483	$60,336	$8,191,543
186	$24,745	$35,590	$60,336	$8,155,953
187	$24,638	$35,698	$60,336	$8,120,255
188	$24,530	$35,806	$60,336	$8,084,450
189	$24,422	$35,914	$60,336	$8,048,536
190	$24,313	$36,022	$60,336	$8,012,513
191	$24,204	$36,131	$60,336	$7,976,382
192	$24,095	$36,240	$60,336	$7,940,142

第16年供款共

$724,027

第16年利息

$296,276

第16年共還本金

$427,751

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$23,986	$36,350	$60,336	$7,903,792
194	$23,876	$36,460	$60,336	$7,867,333
195	$23,766	$36,570	$60,336	$7,830,763
196	$23,655	$36,680	$60,336	$7,794,083
197	$23,545	$36,791	$60,336	$7,757,292
198	$23,433	$36,902	$60,336	$7,720,390
199	$23,322	$37,014	$60,336	$7,683,376
200	$23,210	$37,125	$60,336	$7,646,251
201	$23,098	$37,238	$60,336	$7,609,013
202	$22,986	$37,350	$60,336	$7,571,663
203	$22,873	$37,463	$60,336	$7,534,200
204	$22,760	$37,576	$60,336	$7,496,624

第17年供款共

$724,027

第17年利息

$280,509

第17年共還本金

$443,518

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$22,646	$37,690	$60,336	$7,458,935
206	$22,532	$37,803	$60,336	$7,421,131
207	$22,418	$37,918	$60,336	$7,383,214
208	$22,303	$38,032	$60,336	$7,345,182
209	$22,189	$38,147	$60,336	$7,307,035
210	$22,073	$38,262	$60,336	$7,268,772
211	$21,958	$38,378	$60,336	$7,230,395
212	$21,842	$38,494	$60,336	$7,191,901
213	$21,726	$38,610	$60,336	$7,153,291
214	$21,609	$38,727	$60,336	$7,114,564
215	$21,492	$38,844	$60,336	$7,075,720
216	$21,375	$38,961	$60,336	$7,036,759

第18年供款共

$724,027

第18年利息

$264,162

第18年共還本金

$459,865

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$21,257	$39,079	$60,336	$6,997,681
218	$21,139	$39,197	$60,336	$6,958,484
219	$21,020	$39,315	$60,336	$6,919,169
220	$20,902	$39,434	$60,336	$6,879,735
221	$20,783	$39,553	$60,336	$6,840,182
222	$20,663	$39,673	$60,336	$6,800,509
223	$20,543	$39,792	$60,336	$6,760,717
224	$20,423	$39,913	$60,336	$6,720,804
225	$20,302	$40,033	$60,336	$6,680,771
226	$20,181	$40,154	$60,336	$6,640,617
227	$20,060	$40,275	$60,336	$6,600,342
228	$19,939	$40,397	$60,336	$6,559,945

第19年供款共

$724,027

第19年利息

$247,212

第19年共還本金

$476,815

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$19,816	$40,519	$60,336	$6,519,426
230	$19,694	$40,641	$60,336	$6,478,784
231	$19,571	$40,764	$60,336	$6,438,020
232	$19,448	$40,887	$60,336	$6,397,132
233	$19,325	$41,011	$60,336	$6,356,121
234	$19,201	$41,135	$60,336	$6,314,987
235	$19,077	$41,259	$60,336	$6,273,728
236	$18,952	$41,384	$60,336	$6,232,344
237	$18,827	$41,509	$60,336	$6,190,835
238	$18,701	$41,634	$60,336	$6,149,201
239	$18,576	$41,760	$60,336	$6,107,441
240	$18,450	$41,886	$60,336	$6,065,555

第20年供款共

$724,027

第20年利息

$229,638

第20年共還本金

$494,389

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$18,323	$42,013	$60,336	$6,023,543
242	$18,196	$42,139	$60,336	$5,981,403
243	$18,069	$42,267	$60,336	$5,939,136
244	$17,941	$42,394	$60,336	$5,896,742
245	$17,813	$42,523	$60,336	$5,854,219
246	$17,685	$42,651	$60,336	$5,811,568
247	$17,556	$42,780	$60,336	$5,768,789
248	$17,427	$42,909	$60,336	$5,725,880
249	$17,297	$43,039	$60,336	$5,682,841
250	$17,167	$43,169	$60,336	$5,639,672
251	$17,037	$43,299	$60,336	$5,596,373
252	$16,906	$43,430	$60,336	$5,552,943

第21年供款共

$724,027

第21年利息

$211,415

第21年共還本金

$512,612

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$16,775	$43,561	$60,336	$5,509,382
254	$16,643	$43,693	$60,336	$5,465,690
255	$16,511	$43,825	$60,336	$5,421,865
256	$16,379	$43,957	$60,336	$5,377,908
257	$16,246	$44,090	$60,336	$5,333,818
258	$16,113	$44,223	$60,336	$5,289,595
259	$15,979	$44,357	$60,336	$5,245,238
260	$15,845	$44,491	$60,336	$5,200,748
261	$15,711	$44,625	$60,336	$5,156,123
262	$15,576	$44,760	$60,336	$5,111,363
263	$15,441	$44,895	$60,336	$5,066,468
264	$15,305	$45,031	$60,336	$5,021,437

第22年供款共

$724,027

第22年利息

$192,521

第22年共還本金

$531,506

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$15,169	$45,167	$60,336	$4,976,271
266	$15,032	$45,303	$60,336	$4,930,968
267	$14,896	$45,440	$60,336	$4,885,528
268	$14,758	$45,577	$60,336	$4,839,951
269	$14,621	$45,715	$60,336	$4,794,236
270	$14,483	$45,853	$60,336	$4,748,383
271	$14,344	$45,992	$60,336	$4,702,391
272	$14,205	$46,130	$60,336	$4,656,261
273	$14,066	$46,270	$60,336	$4,609,991
274	$13,926	$46,410	$60,336	$4,563,581
275	$13,786	$46,550	$60,336	$4,517,031
276	$13,645	$46,690	$60,336	$4,470,341

第23年供款共

$724,027

第23年利息

$172,931

第23年共還本金

$551,096

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$13,504	$46,831	$60,336	$4,423,510
278	$13,363	$46,973	$60,336	$4,376,537
279	$13,221	$47,115	$60,336	$4,329,422
280	$13,078	$47,257	$60,336	$4,282,165
281	$12,936	$47,400	$60,336	$4,234,765
282	$12,793	$47,543	$60,336	$4,187,222
283	$12,649	$47,687	$60,336	$4,139,535
284	$12,505	$47,831	$60,336	$4,091,704
285	$12,360	$47,975	$60,336	$4,043,729
286	$12,215	$48,120	$60,336	$3,995,609
287	$12,070	$48,266	$60,336	$3,947,344
288	$11,924	$48,411	$60,336	$3,898,932

第24年供款共

$724,027

第24年利息

$152,618

第24年共還本金

$571,409

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$11,778	$48,558	$60,336	$3,850,375
290	$11,631	$48,704	$60,336	$3,801,670
291	$11,484	$48,851	$60,336	$3,752,819
292	$11,337	$48,999	$60,336	$3,703,820
293	$11,189	$49,147	$60,336	$3,654,673
294	$11,040	$49,295	$60,336	$3,605,378
295	$10,891	$49,444	$60,336	$3,555,933
296	$10,742	$49,594	$60,336	$3,506,340
297	$10,592	$49,744	$60,336	$3,456,596
298	$10,442	$49,894	$60,336	$3,406,702
299	$10,291	$50,045	$60,336	$3,356,658
300	$10,140	$50,196	$60,336	$3,306,462

第25年供款共

$724,027

第25年利息

$131,557

第25年共還本金

$592,470

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$9,988	$50,347	$60,336	$3,256,115
302	$9,836	$50,499	$60,336	$3,205,615
303	$9,684	$50,652	$60,336	$3,154,963
304	$9,531	$50,805	$60,336	$3,104,159
305	$9,377	$50,958	$60,336	$3,053,200
306	$9,223	$51,112	$60,336	$3,002,088
307	$9,069	$51,267	$60,336	$2,950,821
308	$8,914	$51,422	$60,336	$2,899,399
309	$8,759	$51,577	$60,336	$2,847,822
310	$8,603	$51,733	$60,336	$2,796,090
311	$8,447	$51,889	$60,336	$2,744,200
312	$8,290	$52,046	$60,336	$2,692,155

第26年供款共

$724,027

第26年利息

$109,719

第26年共還本金

$614,308

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,133	$52,203	$60,336	$2,639,952
314	$7,975	$52,361	$60,336	$2,587,591
315	$7,817	$52,519	$60,336	$2,535,072
316	$7,658	$52,678	$60,336	$2,482,394
317	$7,499	$52,837	$60,336	$2,429,558
318	$7,339	$52,996	$60,336	$2,376,561
319	$7,179	$53,156	$60,336	$2,323,405
320	$7,019	$53,317	$60,336	$2,270,088
321	$6,858	$53,478	$60,336	$2,216,610
322	$6,696	$53,640	$60,336	$2,162,970
323	$6,534	$53,802	$60,336	$2,109,169
324	$6,371	$53,964	$60,336	$2,055,205

第27年供款共

$724,027

第27年利息

$87,077

第27年共還本金

$636,950

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,208	$54,127	$60,336	$2,001,078
326	$6,045	$54,291	$60,336	$1,946,787
327	$5,881	$54,455	$60,336	$1,892,332
328	$5,716	$54,619	$60,336	$1,837,713
329	$5,551	$54,784	$60,336	$1,782,929
330	$5,386	$54,950	$60,336	$1,727,979
331	$5,220	$55,116	$60,336	$1,672,864
332	$5,053	$55,282	$60,336	$1,617,581
333	$4,886	$55,449	$60,336	$1,562,132
334	$4,719	$55,617	$60,336	$1,506,516
335	$4,551	$55,785	$60,336	$1,450,731
336	$4,382	$55,953	$60,336	$1,394,778

第28年供款共

$724,027

第28年利息

$63,600

第28年共還本金

$660,427

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,213	$56,122	$60,336	$1,338,656
338	$4,044	$56,292	$60,336	$1,282,364
339	$3,874	$56,462	$60,336	$1,225,902
340	$3,703	$56,632	$60,336	$1,169,270
341	$3,532	$56,803	$60,336	$1,112,466
342	$3,361	$56,975	$60,336	$1,055,491
343	$3,188	$57,147	$60,336	$998,344
344	$3,016	$57,320	$60,336	$941,024
345	$2,843	$57,493	$60,336	$883,532
346	$2,669	$57,667	$60,336	$825,865
347	$2,495	$57,841	$60,336	$768,024
348	$2,320	$58,016	$60,336	$710,009

第29年供款共

$724,027

第29年利息

$39,258

第29年共還本金

$684,769

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,145	$58,191	$60,336	$651,818
350	$1,969	$58,367	$60,336	$593,451
351	$1,793	$58,543	$60,336	$534,908
352	$1,616	$58,720	$60,336	$476,189
353	$1,438	$58,897	$60,336	$417,292
354	$1,261	$59,075	$60,336	$358,217
355	$1,082	$59,253	$60,336	$298,963
356	$903	$59,432	$60,336	$239,531
357	$724	$59,612	$60,336	$179,919
358	$544	$59,792	$60,336	$120,127
359	$363	$59,973	$60,336	$60,154
360	$182	$60,154	$60,336	$0

第30年供款共

$724,027

第30年利息

$14,018

第30年共還本金

$710,009

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$16,820,812

Disclaimer

Recommended properties

Mort. Insurance
info