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$18,020,250

Monthly Payment
$65,768

Down Payment

$-5,986,000

Total Loan

$13,986,000

Total int. paid

$9,690,250

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-5,656,000

Base on DTI ratio

$131,535

Budget of property purchase

HK$-5,656,000

Down Payment

$-5,986,000
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

$131,535

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 MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

521 ft²

@14,012

GFA

678 ft²

@10,767

local_fire_department HIT real_estate_agent Rare

Sale$7.3 M

521 ft²

@14,012

GFA

678 ft²

@10,767

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare

Shatin THE PAVILIA FARM I TWR 03B

thumb_up

PAVILIA FARM I TWR 03B

327 ft²

@23,853

local_fire_department HIT hotel_class King

Sale$7.8 M

327 ft²

@23,853

Sale$7.8 M

local_fire_department HIT hotel_class King

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,204

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Sale$8.28 M

511 ft²

@16,204

Sale$8.28 M

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

675 ft²

@10,489

GFA

868 ft²

@8,157

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.08 M

675 ft²

@10,489

GFA

868 ft²

@8,157

Sale$7.08 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan OCEANAIRE TWR 06B

thumb_up

OCEANAIRE TWR 06B

751 ft²

@11,851

GFA

990 ft²

@8,990

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8.9 M

751 ft²

@11,851

GFA

990 ft²

@8,990

Sale$8.9 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW

thumb_up

DOUBLE COVE PH 04 GRANDVIEW

546 ft²

@12,821

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Sale$7 M

546 ft²

@12,821

Sale$7 M

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Shatin GARDEN VISTA BLK F

thumb_up

GARDEN VISTA

616 ft²

@12,175

GFA

744 ft²

@10,081

local_fire_department HIT

Sale$7.5 M

616 ft²

@12,175

GFA

744 ft²

@10,081

Sale$7.5 M

local_fire_department HIT

Sai Kung TAI WAN

thumb_up

TAI WAN GROUND FLOOR WITH SEA VIEW

GFA

700 ft²

@11,857

real_estate_agent Rare

Sale$8.3 M

GFA

700 ft²

@11,857

Sale$8.3 M

real_estate_agent Rare

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@13,711

GFA

718 ft²

@10,446

local_fire_department HIT

Sale$7.5 M

547 ft²

@13,711

GFA

718 ft²

@10,446

Sale$7.5 M

local_fire_department HIT

Ma On Shan MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@10,753

GFA

1,078 ft²

@8,349

local_fire_department HIT

Sale$9 M

837 ft²

@10,753

GFA

1,078 ft²

@8,349

Sale$9 M

local_fire_department HIT

Sole

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

511 ft²

@15,656

verified 首置必買 pets Pet Friendly

Sale$8 M

511 ft²

@15,656

Sale$8 M

verified 首置必買 pets Pet Friendly

Ma On Shan ST BARTHS PH 01 SANDALWOOD COURT TWR 01

thumb_up

ST BARTHS PH 01 SANDALWOOD COURT TWR 01

382 ft²

@18,325

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$7 M

382 ft²

@18,325

Sale$7 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$83,705	$64,321	$52,709	$44,985
1.500	$86,817	$67,489	$55,935	$48,269
2.000	$90,001	$70,753	$59,280	$51,695
2.500	$93,257	$74,112	$62,744	$55,262
3.000	$96,585	$77,566	$66,323	$58,966
3.500	$99,983	$81,113	$70,017	$62,803
3.875	$102,579	$83,834	$72,861	$65,767
4.000	$103,453	$84,752	$73,823	$66,771
4.500	$106,992	$88,482	$77,739	$70,865
5.000	$110,600	$92,301	$81,761	$75,080
5.500	$114,277	$96,208	$85,886	$79,411
6.000	$118,022	$100,200	$90,112	$83,853

Monthly Payment$65,768

Term

30Year

Loan amount

$13,986,000

Total int. paid

$9,690,250

Total Loan and Interest

$23,676,250

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$45,163	$20,604	$65,767	$13,965,396
2	$45,097	$20,671	$65,767	$13,944,725
3	$45,030	$20,738	$65,767	$13,923,987
4	$44,963	$20,804	$65,767	$13,903,183
5	$44,896	$20,872	$65,767	$13,882,311
6	$44,828	$20,939	$65,767	$13,861,372
7	$44,761	$21,007	$65,767	$13,840,366
8	$44,693	$21,075	$65,767	$13,819,291
9	$44,625	$21,143	$65,767	$13,798,149
10	$44,557	$21,211	$65,767	$13,776,938
11	$44,488	$21,279	$65,767	$13,755,658
12	$44,419	$21,348	$65,767	$13,734,310

第1年供款共

$789,208

第1年利息

$537,519

第1年共還本金

$251,690

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$44,350	$21,417	$65,767	$13,712,893
14	$44,281	$21,486	$65,767	$13,691,407
15	$44,212	$21,556	$65,767	$13,669,852
16	$44,142	$21,625	$65,767	$13,648,227
17	$44,072	$21,695	$65,767	$13,626,532
18	$44,002	$21,765	$65,767	$13,604,767
19	$43,932	$21,835	$65,767	$13,582,931
20	$43,862	$21,906	$65,767	$13,561,025
21	$43,791	$21,977	$65,767	$13,539,049
22	$43,720	$22,048	$65,767	$13,517,001
23	$43,649	$22,119	$65,767	$13,494,883
24	$43,577	$22,190	$65,767	$13,472,693

第2年供款共

$789,208

第2年利息

$527,591

第2年共還本金

$261,618

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$43,506	$22,262	$65,767	$13,450,431
26	$43,434	$22,334	$65,767	$13,428,097
27	$43,362	$22,406	$65,767	$13,405,691
28	$43,289	$22,478	$65,767	$13,383,213
29	$43,217	$22,551	$65,767	$13,360,662
30	$43,144	$22,624	$65,767	$13,338,039
31	$43,071	$22,697	$65,767	$13,315,342
32	$42,997	$22,770	$65,767	$13,292,572
33	$42,924	$22,843	$65,767	$13,269,729
34	$42,850	$22,917	$65,767	$13,246,812
35	$42,776	$22,991	$65,767	$13,223,821
36	$42,702	$23,065	$65,767	$13,200,755

第3年供款共

$789,208

第3年利息

$517,271

第3年共還本金

$271,937

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$42,627	$23,140	$65,767	$13,177,615
38	$42,553	$23,215	$65,767	$13,154,401
39	$42,478	$23,290	$65,767	$13,131,111
40	$42,403	$23,365	$65,767	$13,107,746
41	$42,327	$23,440	$65,767	$13,084,306
42	$42,251	$23,516	$65,767	$13,060,790
43	$42,175	$23,592	$65,767	$13,037,198
44	$42,099	$23,668	$65,767	$13,013,530
45	$42,023	$23,745	$65,767	$12,989,785
46	$41,946	$23,821	$65,767	$12,965,964
47	$41,869	$23,898	$65,767	$12,942,066
48	$41,792	$23,975	$65,767	$12,918,091

第4年供款共

$789,208

第4年利息

$506,544

第4年共還本金

$282,664

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$41,715	$24,053	$65,767	$12,894,038
50	$41,637	$24,130	$65,767	$12,869,908
51	$41,559	$24,208	$65,767	$12,845,700
52	$41,481	$24,286	$65,767	$12,821,413
53	$41,402	$24,365	$65,767	$12,797,048
54	$41,324	$24,444	$65,767	$12,772,605
55	$41,245	$24,522	$65,767	$12,748,082
56	$41,166	$24,602	$65,767	$12,723,480
57	$41,086	$24,681	$65,767	$12,698,799
58	$41,007	$24,761	$65,767	$12,674,039
59	$40,927	$24,841	$65,767	$12,649,198
60	$40,846	$24,921	$65,767	$12,624,277

第5年供款共

$789,208

第5年利息

$495,394

第5年共還本金

$293,814

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$40,766	$25,001	$65,767	$12,599,275
62	$40,685	$25,082	$65,767	$12,574,193
63	$40,604	$25,163	$65,767	$12,549,030
64	$40,523	$25,244	$65,767	$12,523,785
65	$40,441	$25,326	$65,767	$12,498,460
66	$40,360	$25,408	$65,767	$12,473,052
67	$40,278	$25,490	$65,767	$12,447,562
68	$40,195	$25,572	$65,767	$12,421,990
69	$40,113	$25,655	$65,767	$12,396,335
70	$40,030	$25,738	$65,767	$12,370,598
71	$39,947	$25,821	$65,767	$12,344,777
72	$39,863	$25,904	$65,767	$12,318,873

第6年供款共

$789,208

第6年利息

$483,805

第6年共還本金

$305,404

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$39,780	$25,988	$65,767	$12,292,885
74	$39,696	$26,072	$65,767	$12,266,814
75	$39,612	$26,156	$65,767	$12,240,658
76	$39,527	$26,240	$65,767	$12,214,418
77	$39,442	$26,325	$65,767	$12,188,093
78	$39,357	$26,410	$65,767	$12,161,683
79	$39,272	$26,495	$65,767	$12,135,188
80	$39,187	$26,581	$65,767	$12,108,607
81	$39,101	$26,667	$65,767	$12,081,940
82	$39,015	$26,753	$65,767	$12,055,187
83	$38,928	$26,839	$65,767	$12,028,348
84	$38,842	$26,926	$65,767	$12,001,422

第7年供款共

$789,208

第7年利息

$471,758

第7年共還本金

$317,451

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$38,755	$27,013	$65,767	$11,974,410
86	$38,667	$27,100	$65,767	$11,947,310
87	$38,580	$27,188	$65,767	$11,920,122
88	$38,492	$27,275	$65,767	$11,892,847
89	$38,404	$27,363	$65,767	$11,865,483
90	$38,316	$27,452	$65,767	$11,838,032
91	$38,227	$27,540	$65,767	$11,810,491
92	$38,138	$27,629	$65,767	$11,782,862
93	$38,049	$27,719	$65,767	$11,755,143
94	$37,959	$27,808	$65,767	$11,727,335
95	$37,870	$27,898	$65,767	$11,699,438
96	$37,779	$27,988	$65,767	$11,671,450

第8年供款共

$789,208

第8年利息

$459,236

第8年共還本金

$329,973

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$37,689	$28,078	$65,767	$11,643,371
98	$37,598	$28,169	$65,767	$11,615,202
99	$37,507	$28,260	$65,767	$11,586,942
100	$37,416	$28,351	$65,767	$11,558,591
101	$37,325	$28,443	$65,767	$11,530,149
102	$37,233	$28,535	$65,767	$11,501,614
103	$37,141	$28,627	$65,767	$11,472,987
104	$37,048	$28,719	$65,767	$11,444,268
105	$36,955	$28,812	$65,767	$11,415,456
106	$36,862	$28,905	$65,767	$11,386,551
107	$36,769	$28,998	$65,767	$11,357,553
108	$36,675	$29,092	$65,767	$11,328,461

第9年供款共

$789,208

第9年利息

$446,220

第9年共還本金

$342,989

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$36,581	$29,186	$65,767	$11,299,275
110	$36,487	$29,280	$65,767	$11,269,995
111	$36,393	$29,375	$65,767	$11,240,620
112	$36,298	$29,470	$65,767	$11,211,151
113	$36,203	$29,565	$65,767	$11,181,586
114	$36,107	$29,660	$65,767	$11,151,926
115	$36,011	$29,756	$65,767	$11,122,170
116	$35,915	$29,852	$65,767	$11,092,318
117	$35,819	$29,948	$65,767	$11,062,370
118	$35,722	$30,045	$65,767	$11,032,324
119	$35,625	$30,142	$65,767	$11,002,182
120	$35,528	$30,239	$65,767	$10,971,943

第10年供款共

$789,208

第10年利息

$432,690

第10年共還本金

$356,518

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$35,430	$30,337	$65,767	$10,941,606
122	$35,332	$30,435	$65,767	$10,911,171
123	$35,234	$30,533	$65,767	$10,880,637
124	$35,135	$30,632	$65,767	$10,850,005
125	$35,036	$30,731	$65,767	$10,819,274
126	$34,937	$30,830	$65,767	$10,788,444
127	$34,838	$30,930	$65,767	$10,757,515
128	$34,738	$31,030	$65,767	$10,726,485
129	$34,638	$31,130	$65,767	$10,695,355
130	$34,537	$31,230	$65,767	$10,664,125
131	$34,436	$31,331	$65,767	$10,632,794
132	$34,335	$31,432	$65,767	$10,601,362

第11年供款共

$789,208

第11年利息

$418,627

第11年共還本金

$370,581

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$34,234	$31,534	$65,767	$10,569,828
134	$34,132	$31,636	$65,767	$10,538,192
135	$34,030	$31,738	$65,767	$10,506,454
136	$33,927	$31,840	$65,767	$10,474,614
137	$33,824	$31,943	$65,767	$10,442,671
138	$33,721	$32,046	$65,767	$10,410,625
139	$33,618	$32,150	$65,767	$10,378,475
140	$33,514	$32,254	$65,767	$10,346,222
141	$33,410	$32,358	$65,767	$10,313,864
142	$33,305	$32,462	$65,767	$10,281,402
143	$33,200	$32,567	$65,767	$10,248,835
144	$33,095	$32,672	$65,767	$10,216,163

第12年供款共

$789,208

第12年利息

$404,009

第12年共還本金

$385,199

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$32,990	$32,778	$65,767	$10,183,385
146	$32,884	$32,884	$65,767	$10,150,501
147	$32,778	$32,990	$65,767	$10,117,512
148	$32,671	$33,096	$65,767	$10,084,415
149	$32,564	$33,203	$65,767	$10,051,212
150	$32,457	$33,310	$65,767	$10,017,902
151	$32,349	$33,418	$65,767	$9,984,484
152	$32,242	$33,526	$65,767	$9,950,958
153	$32,133	$33,634	$65,767	$9,917,324
154	$32,025	$33,743	$65,767	$9,883,582
155	$31,916	$33,852	$65,767	$9,849,730
156	$31,806	$33,961	$65,767	$9,815,769

第13年供款共

$789,208

第13年利息

$388,815

第13年共還本金

$400,393

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$31,697	$34,071	$65,767	$9,781,698
158	$31,587	$34,181	$65,767	$9,747,518
159	$31,476	$34,291	$65,767	$9,713,227
160	$31,366	$34,402	$65,767	$9,678,825
161	$31,255	$34,513	$65,767	$9,644,312
162	$31,143	$34,624	$65,767	$9,609,688
163	$31,031	$34,736	$65,767	$9,574,952
164	$30,919	$34,848	$65,767	$9,540,104
165	$30,807	$34,961	$65,767	$9,505,143
166	$30,694	$35,074	$65,767	$9,470,069
167	$30,580	$35,187	$65,767	$9,434,882
168	$30,467	$35,301	$65,767	$9,399,582

第14年供款共

$789,208

第14年利息

$373,021

第14年共還本金

$416,187

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$30,353	$35,415	$65,767	$9,364,167
170	$30,238	$35,529	$65,767	$9,328,638
171	$30,124	$35,644	$65,767	$9,292,995
172	$30,009	$35,759	$65,767	$9,257,236
173	$29,893	$35,874	$65,767	$9,221,362
174	$29,777	$35,990	$65,767	$9,185,372
175	$29,661	$36,106	$65,767	$9,149,265
176	$29,545	$36,223	$65,767	$9,113,043
177	$29,428	$36,340	$65,767	$9,076,703
178	$29,310	$36,457	$65,767	$9,040,246
179	$29,192	$36,575	$65,767	$9,003,671
180	$29,074	$36,693	$65,767	$8,966,978

第15年供款共

$789,208

第15年利息

$356,604

第15年共還本金

$432,604

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$28,956	$36,811	$65,767	$8,930,166
182	$28,837	$36,930	$65,767	$8,893,236
183	$28,718	$37,050	$65,767	$8,856,186
184	$28,598	$37,169	$65,767	$8,819,017
185	$28,478	$37,289	$65,767	$8,781,728
186	$28,358	$37,410	$65,767	$8,744,318
187	$28,237	$37,530	$65,767	$8,706,788
188	$28,116	$37,652	$65,767	$8,669,136
189	$27,994	$37,773	$65,767	$8,631,363
190	$27,872	$37,895	$65,767	$8,593,467
191	$27,750	$38,018	$65,767	$8,555,450
192	$27,627	$38,140	$65,767	$8,517,309

第16年供款共

$789,208

第16年利息

$339,540

第16年共還本金

$449,668

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$27,504	$38,264	$65,767	$8,479,046
194	$27,380	$38,387	$65,767	$8,440,659
195	$27,256	$38,511	$65,767	$8,402,148
196	$27,132	$38,635	$65,767	$8,363,512
197	$27,007	$38,760	$65,767	$8,324,752
198	$26,882	$38,885	$65,767	$8,285,867
199	$26,756	$39,011	$65,767	$8,246,856
200	$26,630	$39,137	$65,767	$8,207,719
201	$26,504	$39,263	$65,767	$8,168,456
202	$26,377	$39,390	$65,767	$8,129,065
203	$26,250	$39,517	$65,767	$8,089,548
204	$26,122	$39,645	$65,767	$8,049,903

第17年供款共

$789,208

第17年利息

$321,802

第17年共還本金

$467,406

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$25,994	$39,773	$65,767	$8,010,131
206	$25,866	$39,901	$65,767	$7,970,229
207	$25,737	$40,030	$65,767	$7,930,199
208	$25,608	$40,159	$65,767	$7,890,040
209	$25,478	$40,289	$65,767	$7,849,751
210	$25,348	$40,419	$65,767	$7,809,331
211	$25,218	$40,550	$65,767	$7,768,782
212	$25,087	$40,681	$65,767	$7,728,101
213	$24,955	$40,812	$65,767	$7,687,289
214	$24,824	$40,944	$65,767	$7,646,345
215	$24,691	$41,076	$65,767	$7,605,269
216	$24,559	$41,209	$65,767	$7,564,060

第18年供款共

$789,208

第18年利息

$303,365

第18年共還本金

$485,843

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$24,426	$41,342	$65,767	$7,522,719
218	$24,292	$41,475	$65,767	$7,481,243
219	$24,158	$41,609	$65,767	$7,439,634
220	$24,024	$41,744	$65,767	$7,397,891
221	$23,889	$41,878	$65,767	$7,356,012
222	$23,754	$42,014	$65,767	$7,313,999
223	$23,618	$42,149	$65,767	$7,271,849
224	$23,482	$42,285	$65,767	$7,229,564
225	$23,345	$42,422	$65,767	$7,187,142
226	$23,208	$42,559	$65,767	$7,144,583
227	$23,071	$42,696	$65,767	$7,101,887
228	$22,933	$42,834	$65,767	$7,059,053

第19年供款共

$789,208

第19年利息

$284,201

第19年共還本金

$505,007

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$22,795	$42,973	$65,767	$7,016,080
230	$22,656	$43,111	$65,767	$6,972,969
231	$22,517	$43,250	$65,767	$6,929,719
232	$22,377	$43,390	$65,767	$6,886,328
233	$22,237	$43,530	$65,767	$6,842,798
234	$22,097	$43,671	$65,767	$6,799,127
235	$21,956	$43,812	$65,767	$6,755,316
236	$21,814	$43,953	$65,767	$6,711,362
237	$21,672	$44,095	$65,767	$6,667,267
238	$21,530	$44,238	$65,767	$6,623,029
239	$21,387	$44,380	$65,767	$6,578,649
240	$21,244	$44,524	$65,767	$6,534,125

第20年供款共

$789,208

第20年利息

$264,280

第20年共還本金

$524,928

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$21,100	$44,668	$65,767	$6,489,457
242	$20,956	$44,812	$65,767	$6,444,646
243	$20,811	$44,957	$65,767	$6,399,689
244	$20,666	$45,102	$65,767	$6,354,587
245	$20,520	$45,247	$65,767	$6,309,340
246	$20,374	$45,393	$65,767	$6,263,947
247	$20,227	$45,540	$65,767	$6,218,407
248	$20,080	$45,687	$65,767	$6,172,720
249	$19,933	$45,835	$65,767	$6,126,885
250	$19,785	$45,983	$65,767	$6,080,902
251	$19,636	$46,131	$65,767	$6,034,771
252	$19,487	$46,280	$65,767	$5,988,491

第21年供款共

$789,208

第21年利息

$243,574

第21年共還本金

$545,634

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$19,338	$46,430	$65,767	$5,942,062
254	$19,188	$46,579	$65,767	$5,895,482
255	$19,037	$46,730	$65,767	$5,848,752
256	$18,887	$46,881	$65,767	$5,801,872
257	$18,735	$47,032	$65,767	$5,754,839
258	$18,583	$47,184	$65,767	$5,707,655
259	$18,431	$47,336	$65,767	$5,660,319
260	$18,278	$47,489	$65,767	$5,612,830
261	$18,125	$47,643	$65,767	$5,565,187
262	$17,971	$47,796	$65,767	$5,517,391
263	$17,817	$47,951	$65,767	$5,469,440
264	$17,662	$48,106	$65,767	$5,421,334

第22年供款共

$789,208

第22年利息

$222,051

第22年共還本金

$567,157

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$17,506	$48,261	$65,767	$5,373,073
266	$17,351	$48,417	$65,767	$5,324,656
267	$17,194	$48,573	$65,767	$5,276,083
268	$17,037	$48,730	$65,767	$5,227,353
269	$16,880	$48,887	$65,767	$5,178,466
270	$16,722	$49,045	$65,767	$5,129,421
271	$16,564	$49,204	$65,767	$5,080,217
272	$16,405	$49,362	$65,767	$5,030,855
273	$16,245	$49,522	$65,767	$4,981,333
274	$16,086	$49,682	$65,767	$4,931,651
275	$15,925	$49,842	$65,767	$4,881,809
276	$15,764	$50,003	$65,767	$4,831,806

第23年供款共

$789,208

第23年利息

$199,680

第23年共還本金

$589,529

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$15,603	$50,165	$65,767	$4,781,641
278	$15,441	$50,327	$65,767	$4,731,314
279	$15,278	$50,489	$65,767	$4,680,825
280	$15,115	$50,652	$65,767	$4,630,173
281	$14,952	$50,816	$65,767	$4,579,357
282	$14,788	$50,980	$65,767	$4,528,377
283	$14,623	$51,144	$65,767	$4,477,233
284	$14,458	$51,310	$65,767	$4,425,923
285	$14,292	$51,475	$65,767	$4,374,448
286	$14,126	$51,642	$65,767	$4,322,806
287	$13,959	$51,808	$65,767	$4,270,998
288	$13,792	$51,976	$65,767	$4,219,022

第24年供款共

$789,208

第24年利息

$176,425

第24年共還本金

$612,783

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$13,624	$52,143	$65,767	$4,166,879
290	$13,456	$52,312	$65,767	$4,114,567
291	$13,287	$52,481	$65,767	$4,062,086
292	$13,117	$52,650	$65,767	$4,009,436
293	$12,947	$52,820	$65,767	$3,956,616
294	$12,777	$52,991	$65,767	$3,903,625
295	$12,605	$53,162	$65,767	$3,850,463
296	$12,434	$53,334	$65,767	$3,797,130
297	$12,262	$53,506	$65,767	$3,743,624
298	$12,089	$53,679	$65,767	$3,689,945
299	$11,915	$53,852	$65,767	$3,636,093
300	$11,742	$54,026	$65,767	$3,582,068

第25年供款共

$789,208

第25年利息

$152,254

第25年共還本金

$636,955

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$11,567	$54,200	$65,767	$3,527,867
302	$11,392	$54,375	$65,767	$3,473,492
303	$11,216	$54,551	$65,767	$3,418,941
304	$11,040	$54,727	$65,767	$3,364,214
305	$10,864	$54,904	$65,767	$3,309,310
306	$10,686	$55,081	$65,767	$3,254,229
307	$10,508	$55,259	$65,767	$3,198,971
308	$10,330	$55,437	$65,767	$3,143,533
309	$10,151	$55,616	$65,767	$3,087,917
310	$9,971	$55,796	$65,767	$3,032,121
311	$9,791	$55,976	$65,767	$2,976,145
312	$9,610	$56,157	$65,767	$2,919,988

第26年供款共

$789,208

第26年利息

$127,128

第26年共還本金

$662,080

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$9,429	$56,338	$65,767	$2,863,650
314	$9,247	$56,520	$65,767	$2,807,129
315	$9,065	$56,703	$65,767	$2,750,427
316	$8,882	$56,886	$65,767	$2,693,541
317	$8,698	$57,069	$65,767	$2,636,472
318	$8,514	$57,254	$65,767	$2,579,218
319	$8,329	$57,439	$65,767	$2,521,779
320	$8,143	$57,624	$65,767	$2,464,155
321	$7,957	$57,810	$65,767	$2,406,345
322	$7,770	$57,997	$65,767	$2,348,348
323	$7,583	$58,184	$65,767	$2,290,164
324	$7,395	$58,372	$65,767	$2,231,792

第27年供款共

$789,208

第27年利息

$101,012

第27年共還本金

$688,196

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$7,207	$58,561	$65,767	$2,173,231
326	$7,018	$58,750	$65,767	$2,114,482
327	$6,828	$58,939	$65,767	$2,055,542
328	$6,638	$59,130	$65,767	$1,996,413
329	$6,447	$59,321	$65,767	$1,937,092
330	$6,255	$59,512	$65,767	$1,877,580
331	$6,063	$59,704	$65,767	$1,817,875
332	$5,870	$59,897	$65,767	$1,757,978
333	$5,677	$60,091	$65,767	$1,697,888
334	$5,483	$60,285	$65,767	$1,637,603
335	$5,288	$60,479	$65,767	$1,577,124
336	$5,093	$60,675	$65,767	$1,516,449

第28年供款共

$789,208

第28年利息

$73,866

第28年共還本金

$715,342

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,897	$60,870	$65,767	$1,455,579
338	$4,700	$61,067	$65,767	$1,394,512
339	$4,503	$61,264	$65,767	$1,333,248
340	$4,305	$61,462	$65,767	$1,271,785
341	$4,107	$61,661	$65,767	$1,210,125
342	$3,908	$61,860	$65,767	$1,148,265
343	$3,708	$62,059	$65,767	$1,086,206
344	$3,508	$62,260	$65,767	$1,023,946
345	$3,306	$62,461	$65,767	$961,485
346	$3,105	$62,663	$65,767	$898,823
347	$2,902	$62,865	$65,767	$835,958
348	$2,699	$63,068	$65,767	$772,890

第29年供款共

$789,208

第29年利息

$45,649

第29年共還本金

$743,560

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,496	$63,272	$65,767	$709,618
350	$2,291	$63,476	$65,767	$646,142
351	$2,087	$63,681	$65,767	$582,461
352	$1,881	$63,886	$65,767	$518,575
353	$1,675	$64,093	$65,767	$454,482
354	$1,468	$64,300	$65,767	$390,182
355	$1,260	$64,507	$65,767	$325,675
356	$1,052	$64,716	$65,767	$260,959
357	$843	$64,925	$65,767	$196,035
358	$633	$65,134	$65,767	$130,900
359	$423	$65,345	$65,767	$65,556
360	$212	$65,556	$65,767	$0

第30年供款共

$789,208

第30年利息

$16,319

第30年共還本金

$772,890

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$18,020,250

Disclaimer

Recommended properties

Mort. Insurance
info