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$16,865,737

Monthly Payment
$60,655

Down Payment

$-5,300,000

Total Loan

$13,300,000

Total int. paid

$8,535,737

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-4,970,000

Base on DTI ratio

$121,310

Budget of property purchase

HK$-4,970,000

Down Payment

$-5,300,000
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

$121,310

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 OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

670 ft²

@12,687

GFA

881 ft²

@9,648

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$8.5 M

670 ft²

@12,687

GFA

881 ft²

@9,648

Sale$8.5 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Ma On Shan VILLA OCEANIA

thumb_up

VILLA OCEANIA

558 ft²

@14,301

GFA

733 ft²

@10,887

local_fire_department HIT

Sale$7.98 M

558 ft²

@14,301

GFA

733 ft²

@10,887

Sale$7.98 M

local_fire_department HIT

Tai Po SOLARIA

thumb_up

SOLARIA

519 ft²

@17,303

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Sale$8.98 M

519 ft²

@17,303

Sale$8.98 M

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

662 ft²

@10,876

GFA

968 ft²

@7,438

local_fire_department HIT

Sale$7.2 M

662 ft²

@10,876

GFA

968 ft²

@7,438

Sale$7.2 M

local_fire_department HIT

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

497 ft²

@15,694

local_fire_department HIT verified 首置必買

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT verified 首置必買

Shatin TAI LAM LIU

thumb_up

TAI LAM LIU

GFA

700 ft²

@11,143

local_fire_department HIT

Sale$7.8 M

GFA

700 ft²

@11,143

Sale$7.8 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,036

GFA

978 ft²

@8,057

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$7.88 M

714 ft²

@11,036

GFA

978 ft²

@8,057

Sale$7.88 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,462

GFA

878 ft²

@9,453

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

666 ft²

@12,462

GFA

878 ft²

@9,453

Sale$8.3 M

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO

733 ft²

@11,187

GFA

906 ft²

@9,051

local_offer Good Catch

Sale$8.2 M

733 ft²

@11,187

GFA

906 ft²

@9,051

Sale$8.2 M

local_offer Good Catch

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@16,381

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$7.65 M

467 ft²

@16,381

Sale$7.65 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

541 ft²

@15,342

GFA

736 ft²

@11,277

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.3 M

541 ft²

@15,342

GFA

736 ft²

@11,277

Sale$8.3 M

local_fire_department HIT hotel_class King pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$79,600	$61,166	$50,124	$42,778
1.500	$82,559	$64,179	$53,192	$45,901
2.000	$85,587	$67,282	$56,373	$49,159
2.500	$88,683	$70,477	$59,666	$52,551
3.000	$91,847	$73,761	$63,070	$56,073
3.500	$95,079	$77,135	$66,583	$59,723
3.625	$95,898	$77,992	$67,478	$60,655
4.000	$98,378	$80,595	$70,202	$63,496
4.500	$101,744	$84,142	$73,926	$67,389
5.000	$105,176	$87,774	$77,750	$71,397
5.500	$108,672	$91,489	$81,674	$75,516
6.000	$112,233	$95,285	$85,692	$79,740

Monthly Payment$60,655

Term

30Year

Loan amount

$13,300,000

Total int. paid

$8,535,737

Total Loan and Interest

$21,835,737

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$40,177	$20,478	$60,655	$13,279,522
2	$40,115	$20,540	$60,655	$13,258,983
3	$40,053	$20,602	$60,655	$13,238,381
4	$39,991	$20,664	$60,655	$13,217,717
5	$39,929	$20,726	$60,655	$13,196,991
6	$39,866	$20,789	$60,655	$13,176,202
7	$39,803	$20,852	$60,655	$13,155,350
8	$39,740	$20,915	$60,655	$13,134,436
9	$39,677	$20,978	$60,655	$13,113,458
10	$39,614	$21,041	$60,655	$13,092,416
11	$39,550	$21,105	$60,655	$13,071,312
12	$39,486	$21,169	$60,655	$13,050,143

第1年供款共

$727,858

第1年利息

$478,001

第1年共還本金

$249,857

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$39,422	$21,233	$60,655	$13,028,910
14	$39,358	$21,297	$60,655	$13,007,614
15	$39,294	$21,361	$60,655	$12,986,253
16	$39,229	$21,426	$60,655	$12,964,827
17	$39,165	$21,490	$60,655	$12,943,337
18	$39,100	$21,555	$60,655	$12,921,782
19	$39,035	$21,620	$60,655	$12,900,162
20	$38,969	$21,686	$60,655	$12,878,476
21	$38,904	$21,751	$60,655	$12,856,725
22	$38,838	$21,817	$60,655	$12,834,908
23	$38,772	$21,883	$60,655	$12,813,025
24	$38,706	$21,949	$60,655	$12,791,077

第2年供款共

$727,858

第2年利息

$468,792

第2年共還本金

$259,066

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$38,640	$22,015	$60,655	$12,769,062
26	$38,573	$22,082	$60,655	$12,746,980
27	$38,507	$22,148	$60,655	$12,724,832
28	$38,440	$22,215	$60,655	$12,702,616
29	$38,372	$22,282	$60,655	$12,680,334
30	$38,305	$22,350	$60,655	$12,657,984
31	$38,238	$22,417	$60,655	$12,635,567
32	$38,170	$22,485	$60,655	$12,613,082
33	$38,102	$22,553	$60,655	$12,590,530
34	$38,034	$22,621	$60,655	$12,567,909
35	$37,966	$22,689	$60,655	$12,545,219
36	$37,897	$22,758	$60,655	$12,522,462

第3年供款共

$727,858

第3年利息

$459,243

第3年共還本金

$268,615

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$37,828	$22,827	$60,655	$12,499,635
38	$37,759	$22,896	$60,655	$12,476,739
39	$37,690	$22,965	$60,655	$12,453,775
40	$37,621	$23,034	$60,655	$12,430,741
41	$37,551	$23,104	$60,655	$12,407,637
42	$37,481	$23,173	$60,655	$12,384,464
43	$37,411	$23,243	$60,655	$12,361,220
44	$37,341	$23,314	$60,655	$12,337,907
45	$37,271	$23,384	$60,655	$12,314,523
46	$37,200	$23,455	$60,655	$12,291,068
47	$37,129	$23,526	$60,655	$12,267,542
48	$37,058	$23,597	$60,655	$12,243,946

第4年供款共

$727,858

第4年利息

$449,342

第4年共還本金

$278,516

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$36,987	$23,668	$60,655	$12,220,278
50	$36,915	$23,739	$60,655	$12,196,538
51	$36,844	$23,811	$60,655	$12,172,727
52	$36,772	$23,883	$60,655	$12,148,844
53	$36,700	$23,955	$60,655	$12,124,889
54	$36,627	$24,028	$60,655	$12,100,861
55	$36,555	$24,100	$60,655	$12,076,761
56	$36,482	$24,173	$60,655	$12,052,588
57	$36,409	$24,246	$60,655	$12,028,342
58	$36,336	$24,319	$60,655	$12,004,023
59	$36,262	$24,393	$60,655	$11,979,631
60	$36,188	$24,466	$60,655	$11,955,164

第5年供款共

$727,858

第5年利息

$439,076

第5年共還本金

$288,781

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$36,115	$24,540	$60,655	$11,930,624
62	$36,040	$24,614	$60,655	$11,906,010
63	$35,966	$24,689	$60,655	$11,881,321
64	$35,891	$24,763	$60,655	$11,856,557
65	$35,817	$24,838	$60,655	$11,831,719
66	$35,742	$24,913	$60,655	$11,806,806
67	$35,666	$24,988	$60,655	$11,781,818
68	$35,591	$25,064	$60,655	$11,756,754
69	$35,515	$25,140	$60,655	$11,731,614
70	$35,439	$25,216	$60,655	$11,706,399
71	$35,363	$25,292	$60,655	$11,681,107
72	$35,287	$25,368	$60,655	$11,655,739

第6年供款共

$727,858

第6年利息

$428,432

第6年共還本金

$299,425

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$35,210	$25,445	$60,655	$11,630,294
74	$35,133	$25,522	$60,655	$11,604,772
75	$35,056	$25,599	$60,655	$11,579,174
76	$34,979	$25,676	$60,655	$11,553,497
77	$34,901	$25,754	$60,655	$11,527,744
78	$34,823	$25,831	$60,655	$11,501,912
79	$34,745	$25,909	$60,655	$11,476,003
80	$34,667	$25,988	$60,655	$11,450,015
81	$34,589	$26,066	$60,655	$11,423,949
82	$34,510	$26,145	$60,655	$11,397,804
83	$34,431	$26,224	$60,655	$11,371,580
84	$34,352	$26,303	$60,655	$11,345,277

第7年供款共

$727,858

第7年利息

$417,396

第7年共還本金

$310,462

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$34,272	$26,383	$60,655	$11,318,894
86	$34,192	$26,462	$60,655	$11,292,432
87	$34,113	$26,542	$60,655	$11,265,890
88	$34,032	$26,622	$60,655	$11,239,267
89	$33,952	$26,703	$60,655	$11,212,564
90	$33,871	$26,784	$60,655	$11,185,781
91	$33,790	$26,864	$60,655	$11,158,916
92	$33,709	$26,946	$60,655	$11,131,971
93	$33,628	$27,027	$60,655	$11,104,944
94	$33,546	$27,109	$60,655	$11,077,835
95	$33,464	$27,191	$60,655	$11,050,645
96	$33,382	$27,273	$60,655	$11,023,372

第8年供款共

$727,858

第8年利息

$405,953

第8年共還本金

$321,905

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$33,300	$27,355	$60,655	$10,996,017
98	$33,217	$27,438	$60,655	$10,968,579
99	$33,134	$27,521	$60,655	$10,941,059
100	$33,051	$27,604	$60,655	$10,913,455
101	$32,968	$27,687	$60,655	$10,885,768
102	$32,884	$27,771	$60,655	$10,857,997
103	$32,800	$27,855	$60,655	$10,830,142
104	$32,716	$27,939	$60,655	$10,802,204
105	$32,632	$28,023	$60,655	$10,774,181
106	$32,547	$28,108	$60,655	$10,746,073
107	$32,462	$28,193	$60,655	$10,717,880
108	$32,377	$28,278	$60,655	$10,689,602

第9年供款共

$727,858

第9年利息

$394,088

第9年共還本金

$333,770

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$32,292	$28,363	$60,655	$10,661,239
110	$32,206	$28,449	$60,655	$10,632,790
111	$32,120	$28,535	$60,655	$10,604,255
112	$32,034	$28,621	$60,655	$10,575,634
113	$31,947	$28,708	$60,655	$10,546,926
114	$31,861	$28,794	$60,655	$10,518,132
115	$31,774	$28,881	$60,655	$10,489,250
116	$31,686	$28,969	$60,655	$10,460,282
117	$31,599	$29,056	$60,655	$10,431,226
118	$31,511	$29,144	$60,655	$10,402,082
119	$31,423	$29,232	$60,655	$10,372,850
120	$31,335	$29,320	$60,655	$10,343,530

第10年供款共

$727,858

第10年利息

$381,786

第10年共還本金

$346,072

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$31,246	$29,409	$60,655	$10,314,121
122	$31,157	$29,498	$60,655	$10,284,624
123	$31,068	$29,587	$60,655	$10,255,037
124	$30,979	$29,676	$60,655	$10,225,361
125	$30,889	$29,766	$60,655	$10,195,595
126	$30,799	$29,856	$60,655	$10,165,740
127	$30,709	$29,946	$60,655	$10,135,794
128	$30,619	$30,036	$60,655	$10,105,757
129	$30,528	$30,127	$60,655	$10,075,630
130	$30,437	$30,218	$60,655	$10,045,412
131	$30,346	$30,309	$60,655	$10,015,103
132	$30,254	$30,401	$60,655	$9,984,702

第11年供款共

$727,858

第11年利息

$369,030

第11年共還本金

$358,828

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$30,162	$30,493	$60,655	$9,954,210
134	$30,070	$30,585	$60,655	$9,923,625
135	$29,978	$30,677	$60,655	$9,892,948
136	$29,885	$30,770	$60,655	$9,862,178
137	$29,792	$30,863	$60,655	$9,831,315
138	$29,699	$30,956	$60,655	$9,800,359
139	$29,605	$31,050	$60,655	$9,769,309
140	$29,511	$31,143	$60,655	$9,738,166
141	$29,417	$31,237	$60,655	$9,706,928
142	$29,323	$31,332	$60,655	$9,675,597
143	$29,228	$31,426	$60,655	$9,644,170
144	$29,133	$31,521	$60,655	$9,612,649

第12年供款共

$727,858

第12年利息

$355,804

第12年共還本金

$372,054

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$29,038	$31,617	$60,655	$9,581,032
146	$28,943	$31,712	$60,655	$9,549,320
147	$28,847	$31,808	$60,655	$9,517,512
148	$28,751	$31,904	$60,655	$9,485,608
149	$28,654	$32,000	$60,655	$9,453,608
150	$28,558	$32,097	$60,655	$9,421,511
151	$28,461	$32,194	$60,655	$9,389,317
152	$28,364	$32,291	$60,655	$9,357,025
153	$28,266	$32,389	$60,655	$9,324,637
154	$28,168	$32,487	$60,655	$9,292,150
155	$28,070	$32,585	$60,655	$9,259,565
156	$27,972	$32,683	$60,655	$9,226,882

第13年供款共

$727,858

第13年利息

$342,091

第13年共還本金

$385,767

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$27,873	$32,782	$60,655	$9,194,100
158	$27,774	$32,881	$60,655	$9,161,219
159	$27,675	$32,980	$60,655	$9,128,239
160	$27,575	$33,080	$60,655	$9,095,159
161	$27,475	$33,180	$60,655	$9,061,979
162	$27,375	$33,280	$60,655	$9,028,699
163	$27,274	$33,381	$60,655	$8,995,318
164	$27,173	$33,481	$60,655	$8,961,837
165	$27,072	$33,583	$60,655	$8,928,254
166	$26,971	$33,684	$60,655	$8,894,570
167	$26,869	$33,786	$60,655	$8,860,784
168	$26,767	$33,888	$60,655	$8,826,896

第14年供款共

$727,858

第14年利息

$327,872

第14年共還本金

$399,986

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$26,665	$33,990	$60,655	$8,792,906
170	$26,562	$34,093	$60,655	$8,758,813
171	$26,459	$34,196	$60,655	$8,724,617
172	$26,356	$34,299	$60,655	$8,690,318
173	$26,252	$34,403	$60,655	$8,655,915
174	$26,148	$34,507	$60,655	$8,621,409
175	$26,044	$34,611	$60,655	$8,586,798
176	$25,939	$34,716	$60,655	$8,552,082
177	$25,834	$34,820	$60,655	$8,517,262
178	$25,729	$34,926	$60,655	$8,482,336
179	$25,624	$35,031	$60,655	$8,447,305
180	$25,518	$35,137	$60,655	$8,412,168

第15年供款共

$727,858

第15年利息

$313,129

第15年共還本金

$414,728

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$25,412	$35,243	$60,655	$8,376,925
182	$25,305	$35,350	$60,655	$8,341,575
183	$25,199	$35,456	$60,655	$8,306,119
184	$25,091	$35,563	$60,655	$8,270,556
185	$24,984	$35,671	$60,655	$8,234,885
186	$24,876	$35,779	$60,655	$8,199,106
187	$24,768	$35,887	$60,655	$8,163,219
188	$24,660	$35,995	$60,655	$8,127,224
189	$24,551	$36,104	$60,655	$8,091,121
190	$24,442	$36,213	$60,655	$8,054,908
191	$24,333	$36,322	$60,655	$8,018,585
192	$24,223	$36,432	$60,655	$7,982,153

第16年供款共

$727,858

第16年利息

$297,843

第16年共還本金

$430,015

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$24,113	$36,542	$60,655	$7,945,611
194	$24,002	$36,652	$60,655	$7,908,959
195	$23,892	$36,763	$60,655	$7,872,196
196	$23,781	$36,874	$60,655	$7,835,321
197	$23,669	$36,986	$60,655	$7,798,336
198	$23,557	$37,097	$60,655	$7,761,238
199	$23,445	$37,209	$60,655	$7,724,029
200	$23,333	$37,322	$60,655	$7,686,707
201	$23,220	$37,435	$60,655	$7,649,273
202	$23,107	$37,548	$60,655	$7,611,725
203	$22,994	$37,661	$60,655	$7,574,064
204	$22,880	$37,775	$60,655	$7,536,289

第17年供款共

$727,858

第17年利息

$281,994

第17年共還本金

$445,864

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$22,766	$37,889	$60,655	$7,498,400
206	$22,651	$38,003	$60,655	$7,460,397
207	$22,537	$38,118	$60,655	$7,422,279
208	$22,421	$38,233	$60,655	$7,384,045
209	$22,306	$38,349	$60,655	$7,345,696
210	$22,190	$38,465	$60,655	$7,307,232
211	$22,074	$38,581	$60,655	$7,268,651
212	$21,957	$38,697	$60,655	$7,229,953
213	$21,840	$38,814	$60,655	$7,191,139
214	$21,723	$38,932	$60,655	$7,152,207
215	$21,606	$39,049	$60,655	$7,113,158
216	$21,488	$39,167	$60,655	$7,073,991

第18年供款共

$727,858

第18年利息

$265,560

第18年共還本金

$462,298

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$21,369	$39,285	$60,655	$7,034,706
218	$21,251	$39,404	$60,655	$6,995,301
219	$21,132	$39,523	$60,655	$6,955,778
220	$21,012	$39,643	$60,655	$6,916,136
221	$20,892	$39,762	$60,655	$6,876,373
222	$20,772	$39,882	$60,655	$6,836,491
223	$20,652	$40,003	$60,655	$6,796,488
224	$20,531	$40,124	$60,655	$6,756,364
225	$20,410	$40,245	$60,655	$6,716,119
226	$20,288	$40,367	$60,655	$6,675,753
227	$20,166	$40,488	$60,655	$6,635,264
228	$20,044	$40,611	$60,655	$6,594,653

第19年供款共

$727,858

第19年利息

$248,520

第19年共還本金

$479,338

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$19,921	$40,733	$60,655	$6,553,920
230	$19,798	$40,857	$60,655	$6,513,063
231	$19,675	$40,980	$60,655	$6,472,083
232	$19,551	$41,104	$60,655	$6,430,980
233	$19,427	$41,228	$60,655	$6,389,752
234	$19,302	$41,352	$60,655	$6,348,399
235	$19,177	$41,477	$60,655	$6,306,922
236	$19,052	$41,603	$60,655	$6,265,319
237	$18,926	$41,728	$60,655	$6,223,591
238	$18,800	$41,854	$60,655	$6,181,737
239	$18,674	$41,981	$60,655	$6,139,756
240	$18,547	$42,108	$60,655	$6,097,648

第20年供款共

$727,858

第20年利息

$230,853

第20年共還本金

$497,005

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$18,420	$42,235	$60,655	$6,055,413
242	$18,292	$42,362	$60,655	$6,013,051
243	$18,164	$42,490	$60,655	$5,970,560
244	$18,036	$42,619	$60,655	$5,927,942
245	$17,907	$42,747	$60,655	$5,885,194
246	$17,778	$42,877	$60,655	$5,842,318
247	$17,649	$43,006	$60,655	$5,799,311
248	$17,519	$43,136	$60,655	$5,756,175
249	$17,388	$43,266	$60,655	$5,712,909
250	$17,258	$43,397	$60,655	$5,669,512
251	$17,127	$43,528	$60,655	$5,625,984
252	$16,995	$43,660	$60,655	$5,582,324

第21年供款共

$727,858

第21年利息

$212,534

第21年共還本金

$515,324

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$16,863	$43,792	$60,655	$5,538,532
254	$16,731	$43,924	$60,655	$5,494,609
255	$16,598	$44,057	$60,655	$5,450,552
256	$16,465	$44,190	$60,655	$5,406,362
257	$16,332	$44,323	$60,655	$5,362,039
258	$16,198	$44,457	$60,655	$5,317,582
259	$16,064	$44,591	$60,655	$5,272,991
260	$15,929	$44,726	$60,655	$5,228,265
261	$15,794	$44,861	$60,655	$5,183,404
262	$15,658	$44,997	$60,655	$5,138,407
263	$15,522	$45,133	$60,655	$5,093,275
264	$15,386	$45,269	$60,655	$5,048,006

第22年供款共

$727,858

第22年利息

$193,540

第22年共還本金

$534,318

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$15,249	$45,406	$60,655	$5,002,600
266	$15,112	$45,543	$60,655	$4,957,057
267	$14,974	$45,680	$60,655	$4,911,377
268	$14,836	$45,818	$60,655	$4,865,559
269	$14,698	$45,957	$60,655	$4,819,602
270	$14,559	$46,096	$60,655	$4,773,506
271	$14,420	$46,235	$60,655	$4,727,271
272	$14,280	$46,375	$60,655	$4,680,897
273	$14,140	$46,515	$60,655	$4,634,382
274	$14,000	$46,655	$60,655	$4,587,727
275	$13,859	$46,796	$60,655	$4,540,931
276	$13,717	$46,937	$60,655	$4,493,994

第23年供款共

$727,858

第23年利息

$173,846

第23年共還本金

$554,012

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$13,576	$47,079	$60,655	$4,446,914
278	$13,433	$47,221	$60,655	$4,399,693
279	$13,291	$47,364	$60,655	$4,352,329
280	$13,148	$47,507	$60,655	$4,304,822
281	$13,004	$47,651	$60,655	$4,257,171
282	$12,860	$47,795	$60,655	$4,209,377
283	$12,716	$47,939	$60,655	$4,161,438
284	$12,571	$48,084	$60,655	$4,113,354
285	$12,426	$48,229	$60,655	$4,065,125
286	$12,280	$48,375	$60,655	$4,016,750
287	$12,134	$48,521	$60,655	$3,968,229
288	$11,987	$48,667	$60,655	$3,919,562

第24年供款共

$727,858

第24年利息

$153,426

第24年共還本金

$574,432

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$11,840	$48,814	$60,655	$3,870,747
290	$11,693	$48,962	$60,655	$3,821,785
291	$11,545	$49,110	$60,655	$3,772,675
292	$11,397	$49,258	$60,655	$3,723,417
293	$11,248	$49,407	$60,655	$3,674,010
294	$11,099	$49,556	$60,655	$3,624,454
295	$10,949	$49,706	$60,655	$3,574,748
296	$10,799	$49,856	$60,655	$3,524,892
297	$10,648	$50,007	$60,655	$3,474,885
298	$10,497	$50,158	$60,655	$3,424,727
299	$10,346	$50,309	$60,655	$3,374,418
300	$10,194	$50,461	$60,655	$3,323,957

第25年供款共

$727,858

第25年利息

$132,253

第25年共還本金

$595,605

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,041	$50,614	$60,655	$3,273,343
302	$9,888	$50,767	$60,655	$3,222,576
303	$9,735	$50,920	$60,655	$3,171,656
304	$9,581	$51,074	$60,655	$3,120,583
305	$9,427	$51,228	$60,655	$3,069,355
306	$9,272	$51,383	$60,655	$3,017,972
307	$9,117	$51,538	$60,655	$2,966,434
308	$8,961	$51,694	$60,655	$2,914,740
309	$8,805	$51,850	$60,655	$2,862,890
310	$8,648	$52,007	$60,655	$2,810,884
311	$8,491	$52,164	$60,655	$2,758,720
312	$8,334	$52,321	$60,655	$2,706,399

第26年供款共

$727,858

第26年利息

$110,300

第26年共還本金

$617,558

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,176	$52,479	$60,655	$2,653,920
314	$8,017	$52,638	$60,655	$2,601,282
315	$7,858	$52,797	$60,655	$2,548,485
316	$7,699	$52,956	$60,655	$2,495,529
317	$7,539	$53,116	$60,655	$2,442,413
318	$7,378	$53,277	$60,655	$2,389,136
319	$7,217	$53,438	$60,655	$2,335,698
320	$7,056	$53,599	$60,655	$2,282,099
321	$6,894	$53,761	$60,655	$2,228,338
322	$6,731	$53,923	$60,655	$2,174,415
323	$6,569	$54,086	$60,655	$2,120,328
324	$6,405	$54,250	$60,655	$2,066,079

第27年供款共

$727,858

第27年利息

$87,538

第27年共還本金

$640,320

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,241	$54,414	$60,655	$2,011,665
326	$6,077	$54,578	$60,655	$1,957,087
327	$5,912	$54,743	$60,655	$1,902,345
328	$5,747	$54,908	$60,655	$1,847,436
329	$5,581	$55,074	$60,655	$1,792,362
330	$5,414	$55,240	$60,655	$1,737,122
331	$5,248	$55,407	$60,655	$1,681,715
332	$5,080	$55,575	$60,655	$1,626,140
333	$4,912	$55,743	$60,655	$1,570,398
334	$4,744	$55,911	$60,655	$1,514,487
335	$4,575	$56,080	$60,655	$1,458,407
336	$4,406	$56,249	$60,655	$1,402,158

第28年供款共

$727,858

第28年利息

$63,937

第28年共還本金

$663,921

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,236	$56,419	$60,655	$1,345,738
338	$4,065	$56,590	$60,655	$1,289,149
339	$3,894	$56,761	$60,655	$1,232,388
340	$3,723	$56,932	$60,655	$1,175,456
341	$3,551	$57,104	$60,655	$1,118,352
342	$3,378	$57,276	$60,655	$1,061,076
343	$3,205	$57,449	$60,655	$1,003,626
344	$3,032	$57,623	$60,655	$946,003
345	$2,858	$57,797	$60,655	$888,206
346	$2,683	$57,972	$60,655	$830,235
347	$2,508	$58,147	$60,655	$772,088
348	$2,332	$58,322	$60,655	$713,765

第29年供款共

$727,858

第29年利息

$39,466

第29年共還本金

$688,392

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,156	$58,499	$60,655	$655,267
350	$1,979	$58,675	$60,655	$596,591
351	$1,802	$58,853	$60,655	$537,739
352	$1,624	$59,030	$60,655	$478,708
353	$1,446	$59,209	$60,655	$419,500
354	$1,267	$59,388	$60,655	$360,112
355	$1,088	$59,567	$60,655	$300,545
356	$908	$59,747	$60,655	$240,798
357	$727	$59,927	$60,655	$180,871
358	$546	$60,108	$60,655	$120,762
359	$365	$60,290	$60,655	$60,472
360	$183	$60,472	$60,655	$0

第30年供款共

$727,858

第30年利息

$14,093

第30年共還本金

$713,765

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$16,865,737

Disclaimer

Recommended properties

Mort. Insurance
info