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$17,539,611

Monthly Payment
$65,444

Down Payment

$-6,350,000

Total Loan

$14,350,000

Total int. paid

$9,209,611

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-6,020,000

Base on DTI ratio

$130,887

Budget of property purchase

HK$-6,020,000

Down Payment

$-6,350,000
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

$130,887

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 TSENG TAU TSUEN

thumb_up

TSENG TAU TSUEN

GFA

700 ft²

@10,000

local_fire_department HIT

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT

Sole

Fanling DAWNING VIEWS BLK 12

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

714 ft²

@12,185

GFA

978 ft²

@8,896

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.7 M

714 ft²

@12,185

GFA

978 ft²

@8,896

Sale$8.7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

598 ft²

@14,883

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.9 M

598 ft²

@14,883

Sale$8.9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

414 ft²

@16,908

GFA

549 ft²

@12,750

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

414 ft²

@16,908

GFA

549 ft²

@12,750

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Tai Po THE REGENT

thumb_up

THE REGENT TWR 01

524 ft²

@15,267

local_fire_department HIT

Sale$8 M

524 ft²

@15,267

Sale$8 M

local_fire_department HIT

Ngau Chi Wan SCENIC VIEW BLK 05

thumb_up

SCENIC VIEW BLK 05

686 ft²

@12,974

GFA

895 ft²

@9,944

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$8.9 M

686 ft²

@12,974

GFA

895 ft²

@9,944

Sale$8.9 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Tai Po MAYFAIR BY THE SEA 8

thumb_up

MAYFAIR BY THE SEA 8

543 ft²

@14,733

local_fire_department HIT

Sale$8 M

543 ft²

@14,733

Sale$8 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

512 ft²

@14,258

GFA

683 ft²

@10,688

local_fire_department HIT

Sale$7.3 M

512 ft²

@14,258

GFA

683 ft²

@10,688

Sale$7.3 M

local_fire_department HIT

Shatin PARK VIEW GDN

thumb_up

PARK VIEW GDN

662 ft²

@11,480

GFA

850 ft²

@8,941

local_fire_department HIT price_change 蝕讓盤

Sale$7.6 M

662 ft²

@11,480

GFA

850 ft²

@8,941

Sale$7.6 M

local_fire_department HIT price_change 蝕讓盤

Ma On Shan LA COSTA BLK 01

thumb_up

嘉華星濤灣

541 ft²

@16,636

GFA

736 ft²

@12,228

pets Pet Friendly

Sale$9 M

541 ft²

@16,636

GFA

736 ft²

@12,228

Sale$9 M

pets Pet Friendly

Ma On Shan BAYSHORE TWR BLK 03

thumb_up

BAYSHORE TWR BLK 03

567 ft²

@15,520

GFA

757 ft²

@11,625

local_fire_department HIT

Sale$8.8 M

567 ft²

@15,520

GFA

757 ft²

@11,625

Sale$8.8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$85,884	$65,995	$54,081	$46,155
1.500	$89,077	$69,245	$57,391	$49,525
2.000	$92,343	$72,594	$60,823	$53,040
2.500	$95,684	$76,041	$64,377	$56,700
3.000	$99,098	$79,585	$68,049	$60,500
3.500	$102,586	$83,224	$71,839	$64,438
3.625	$103,469	$84,149	$72,805	$65,443
4.000	$106,145	$86,958	$75,745	$68,509
4.500	$109,777	$90,785	$79,762	$72,709
5.000	$113,479	$94,704	$83,889	$77,034
5.500	$117,251	$98,712	$88,122	$81,478
6.000	$121,093	$102,808	$92,457	$86,036

Monthly Payment$65,444

Term

30Year

Loan amount

$14,350,000

Total int. paid

$9,209,611

Total Loan and Interest

$23,559,611

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$43,349	$22,094	$65,443	$14,327,906
2	$43,282	$22,161	$65,443	$14,305,744
3	$43,215	$22,228	$65,443	$14,283,516
4	$43,148	$22,295	$65,443	$14,261,221
5	$43,081	$22,363	$65,443	$14,238,859
6	$43,013	$22,430	$65,443	$14,216,428
7	$42,945	$22,498	$65,443	$14,193,930
8	$42,877	$22,566	$65,443	$14,171,365
9	$42,809	$22,634	$65,443	$14,148,731
10	$42,741	$22,702	$65,443	$14,126,028
11	$42,672	$22,771	$65,443	$14,103,257
12	$42,604	$22,840	$65,443	$14,080,417

第1年供款共

$785,320

第1年利息

$515,738

第1年共還本金

$269,583

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$42,535	$22,909	$65,443	$14,057,509
14	$42,465	$22,978	$65,443	$14,034,531
15	$42,396	$23,047	$65,443	$14,011,483
16	$42,326	$23,117	$65,443	$13,988,366
17	$42,257	$23,187	$65,443	$13,965,179
18	$42,186	$23,257	$65,443	$13,941,923
19	$42,116	$23,327	$65,443	$13,918,595
20	$42,046	$23,398	$65,443	$13,895,198
21	$41,975	$23,468	$65,443	$13,871,730
22	$41,904	$23,539	$65,443	$13,848,190
23	$41,833	$23,610	$65,443	$13,824,580
24	$41,762	$23,682	$65,443	$13,800,898

第2年供款共

$785,320

第2年利息

$505,801

第2年共還本金

$279,519

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$41,690	$23,753	$65,443	$13,777,145
26	$41,618	$23,825	$65,443	$13,753,320
27	$41,546	$23,897	$65,443	$13,729,424
28	$41,474	$23,969	$65,443	$13,705,454
29	$41,402	$24,041	$65,443	$13,681,413
30	$41,329	$24,114	$65,443	$13,657,299
31	$41,256	$24,187	$65,443	$13,633,112
32	$41,183	$24,260	$65,443	$13,608,852
33	$41,110	$24,333	$65,443	$13,584,519
34	$41,037	$24,407	$65,443	$13,560,112
35	$40,963	$24,481	$65,443	$13,535,631
36	$40,889	$24,554	$65,443	$13,511,077

第3年供款共

$785,320

第3年利息

$495,499

第3年共還本金

$289,822

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$40,815	$24,629	$65,443	$13,486,448
38	$40,740	$24,703	$65,443	$13,461,745
39	$40,666	$24,778	$65,443	$13,436,968
40	$40,591	$24,853	$65,443	$13,412,115
41	$40,516	$24,928	$65,443	$13,387,187
42	$40,440	$25,003	$65,443	$13,362,185
43	$40,365	$25,078	$65,443	$13,337,106
44	$40,289	$25,154	$65,443	$13,311,952
45	$40,213	$25,230	$65,443	$13,286,722
46	$40,137	$25,306	$65,443	$13,261,415
47	$40,061	$25,383	$65,443	$13,236,032
48	$39,984	$25,460	$65,443	$13,210,573

第4年供款共

$785,320

第4年利息

$484,816

第4年共還本金

$300,504

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$39,907	$25,536	$65,443	$13,185,037
50	$39,830	$25,614	$65,443	$13,159,423
51	$39,752	$25,691	$65,443	$13,133,732
52	$39,675	$25,769	$65,443	$13,107,964
53	$39,597	$25,846	$65,443	$13,082,117
54	$39,519	$25,924	$65,443	$13,056,193
55	$39,441	$26,003	$65,443	$13,030,190
56	$39,362	$26,081	$65,443	$13,004,109
57	$39,283	$26,160	$65,443	$12,977,948
58	$39,204	$26,239	$65,443	$12,951,709
59	$39,125	$26,318	$65,443	$12,925,391
60	$39,045	$26,398	$65,443	$12,898,993

第5年供款共

$785,320

第5年利息

$473,740

第5年共還本金

$311,580

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$38,966	$26,478	$65,443	$12,872,515
62	$38,886	$26,558	$65,443	$12,845,958
63	$38,805	$26,638	$65,443	$12,819,320
64	$38,725	$26,718	$65,443	$12,792,601
65	$38,644	$26,799	$65,443	$12,765,802
66	$38,563	$26,880	$65,443	$12,738,922
67	$38,482	$26,961	$65,443	$12,711,961
68	$38,401	$27,043	$65,443	$12,684,919
69	$38,319	$27,124	$65,443	$12,657,794
70	$38,237	$27,206	$65,443	$12,630,588
71	$38,155	$27,288	$65,443	$12,603,300
72	$38,072	$27,371	$65,443	$12,575,929

第6年供款共

$785,320

第6年利息

$462,256

第6年共還本金

$323,064

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$37,990	$27,454	$65,443	$12,548,475
74	$37,907	$27,537	$65,443	$12,520,939
75	$37,824	$27,620	$65,443	$12,493,319
76	$37,740	$27,703	$65,443	$12,465,616
77	$37,657	$27,787	$65,443	$12,437,829
78	$37,573	$27,871	$65,443	$12,409,958
79	$37,488	$27,955	$65,443	$12,382,003
80	$37,404	$28,039	$65,443	$12,353,964
81	$37,319	$28,124	$65,443	$12,325,840
82	$37,234	$28,209	$65,443	$12,297,631
83	$37,149	$28,294	$65,443	$12,269,336
84	$37,064	$28,380	$65,443	$12,240,957

第7年供款共

$785,320

第7年利息

$450,348

第7年共還本金

$334,972

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$36,978	$28,465	$65,443	$12,212,491
86	$36,892	$28,551	$65,443	$12,183,940
87	$36,806	$28,638	$65,443	$12,155,302
88	$36,719	$28,724	$65,443	$12,126,578
89	$36,632	$28,811	$65,443	$12,097,767
90	$36,545	$28,898	$65,443	$12,068,869
91	$36,458	$28,985	$65,443	$12,039,883
92	$36,370	$29,073	$65,443	$12,010,811
93	$36,283	$29,161	$65,443	$11,981,650
94	$36,195	$29,249	$65,443	$11,952,401
95	$36,106	$29,337	$65,443	$11,923,064
96	$36,018	$29,426	$65,443	$11,893,638

第8年供款共

$785,320

第8年利息

$438,002

第8年共還本金

$347,319

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$35,929	$29,515	$65,443	$11,864,123
98	$35,840	$29,604	$65,443	$11,834,520
99	$35,750	$29,693	$65,443	$11,804,826
100	$35,660	$29,783	$65,443	$11,775,043
101	$35,570	$29,873	$65,443	$11,745,171
102	$35,480	$29,963	$65,443	$11,715,207
103	$35,390	$30,054	$65,443	$11,685,154
104	$35,299	$30,144	$65,443	$11,655,009
105	$35,208	$30,236	$65,443	$11,624,774
106	$35,117	$30,327	$65,443	$11,594,447
107	$35,025	$30,418	$65,443	$11,564,028
108	$34,933	$30,510	$65,443	$11,533,518

第9年供款共

$785,320

第9年利息

$425,200

第9年共還本金

$360,120

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$34,841	$30,603	$65,443	$11,502,916
110	$34,748	$30,695	$65,443	$11,472,221
111	$34,656	$30,788	$65,443	$11,441,433
112	$34,563	$30,881	$65,443	$11,410,552
113	$34,469	$30,974	$65,443	$11,379,578
114	$34,376	$31,068	$65,443	$11,348,511
115	$34,282	$31,161	$65,443	$11,317,349
116	$34,188	$31,256	$65,443	$11,286,094
117	$34,093	$31,350	$65,443	$11,254,744
118	$33,999	$31,445	$65,443	$11,223,299
119	$33,904	$31,540	$65,443	$11,191,759
120	$33,808	$31,635	$65,443	$11,160,124

第10年供款共

$785,320

第10年利息

$411,927

第10年共還本金

$373,394

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$33,713	$31,730	$65,443	$11,128,394
122	$33,617	$31,826	$65,443	$11,096,568
123	$33,521	$31,922	$65,443	$11,064,645
124	$33,424	$32,019	$65,443	$11,032,626
125	$33,328	$32,116	$65,443	$11,000,511
126	$33,231	$32,213	$65,443	$10,968,298
127	$33,133	$32,310	$65,443	$10,935,988
128	$33,036	$32,408	$65,443	$10,903,580
129	$32,938	$32,505	$65,443	$10,871,075
130	$32,840	$32,604	$65,443	$10,838,471
131	$32,741	$32,702	$65,443	$10,805,769
132	$32,642	$32,801	$65,443	$10,772,968

第11年供款共

$785,320

第11年利息

$398,164

第11年共還本金

$387,156

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$32,543	$32,900	$65,443	$10,740,068
134	$32,444	$32,999	$65,443	$10,707,069
135	$32,344	$33,099	$65,443	$10,673,970
136	$32,244	$33,199	$65,443	$10,640,771
137	$32,144	$33,299	$65,443	$10,607,471
138	$32,043	$33,400	$65,443	$10,574,071
139	$31,943	$33,501	$65,443	$10,540,570
140	$31,841	$33,602	$65,443	$10,506,968
141	$31,740	$33,704	$65,443	$10,473,265
142	$31,638	$33,805	$65,443	$10,439,459
143	$31,536	$33,907	$65,443	$10,405,552
144	$31,433	$34,010	$65,443	$10,371,542

第12年供款共

$785,320

第12年利息

$383,894

第12年共還本金

$401,426

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$31,331	$34,113	$65,443	$10,337,429
146	$31,228	$34,216	$65,443	$10,303,214
147	$31,124	$34,319	$65,443	$10,268,895
148	$31,021	$34,423	$65,443	$10,234,472
149	$30,917	$34,527	$65,443	$10,199,945
150	$30,812	$34,631	$65,443	$10,165,314
151	$30,708	$34,736	$65,443	$10,130,578
152	$30,603	$34,841	$65,443	$10,095,738
153	$30,498	$34,946	$65,443	$10,060,792
154	$30,392	$35,051	$65,443	$10,025,741
155	$30,286	$35,157	$65,443	$9,990,583
156	$30,180	$35,263	$65,443	$9,955,320

第13年供款共

$785,320

第13年利息

$369,098

第13年共還本金

$416,222

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$30,073	$35,370	$65,443	$9,919,950
158	$29,967	$35,477	$65,443	$9,884,473
159	$29,859	$35,584	$65,443	$9,848,889
160	$29,752	$35,692	$65,443	$9,813,198
161	$29,644	$35,799	$65,443	$9,777,398
162	$29,536	$35,907	$65,443	$9,741,491
163	$29,427	$36,016	$65,443	$9,705,475
164	$29,319	$36,125	$65,443	$9,669,350
165	$29,209	$36,234	$65,443	$9,633,116
166	$29,100	$36,343	$65,443	$9,596,773
167	$28,990	$36,453	$65,443	$9,560,320
168	$28,880	$36,563	$65,443	$9,523,757

第14年供款共

$785,320

第14年利息

$353,757

第14年共還本金

$431,563

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$28,770	$36,674	$65,443	$9,487,083
170	$28,659	$36,784	$65,443	$9,450,298
171	$28,548	$36,896	$65,443	$9,413,403
172	$28,436	$37,007	$65,443	$9,376,396
173	$28,325	$37,119	$65,443	$9,339,277
174	$28,212	$37,231	$65,443	$9,302,046
175	$28,100	$37,343	$65,443	$9,264,703
176	$27,987	$37,456	$65,443	$9,227,246
177	$27,874	$37,569	$65,443	$9,189,677
178	$27,760	$37,683	$65,443	$9,151,994
179	$27,647	$37,797	$65,443	$9,114,197
180	$27,532	$37,911	$65,443	$9,076,286

第15年供款共

$785,320

第15年利息

$337,850

第15年共還本金

$447,470

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$27,418	$38,025	$65,443	$9,038,261
182	$27,303	$38,140	$65,443	$9,000,121
183	$27,188	$38,255	$65,443	$8,961,865
184	$27,072	$38,371	$65,443	$8,923,494
185	$26,956	$38,487	$65,443	$8,885,007
186	$26,840	$38,603	$65,443	$8,846,404
187	$26,724	$38,720	$65,443	$8,807,684
188	$26,607	$38,837	$65,443	$8,768,847
189	$26,489	$38,954	$65,443	$8,729,893
190	$26,372	$39,072	$65,443	$8,690,821
191	$26,254	$39,190	$65,443	$8,651,632
192	$26,135	$39,308	$65,443	$8,612,323

第16年供款共

$785,320

第16年利息

$321,357

第16年共還本金

$463,963

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$26,016	$39,427	$65,443	$8,572,896
194	$25,897	$39,546	$65,443	$8,533,350
195	$25,778	$39,666	$65,443	$8,493,685
196	$25,658	$39,785	$65,443	$8,453,899
197	$25,538	$39,906	$65,443	$8,413,994
198	$25,417	$40,026	$65,443	$8,373,968
199	$25,296	$40,147	$65,443	$8,333,821
200	$25,175	$40,268	$65,443	$8,293,552
201	$25,053	$40,390	$65,443	$8,253,163
202	$24,931	$40,512	$65,443	$8,212,651
203	$24,809	$40,634	$65,443	$8,172,016
204	$24,686	$40,757	$65,443	$8,131,259

第17年供款共

$785,320

第17年利息

$304,256

第17年共還本金

$481,064

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$24,563	$40,880	$65,443	$8,090,379
206	$24,440	$41,004	$65,443	$8,049,375
207	$24,316	$41,128	$65,443	$8,008,248
208	$24,192	$41,252	$65,443	$7,966,996
209	$24,067	$41,376	$65,443	$7,925,620
210	$23,942	$41,501	$65,443	$7,884,118
211	$23,817	$41,627	$65,443	$7,842,492
212	$23,691	$41,753	$65,443	$7,800,739
213	$23,565	$41,879	$65,443	$7,758,860
214	$23,438	$42,005	$65,443	$7,716,855
215	$23,311	$42,132	$65,443	$7,674,723
216	$23,184	$42,259	$65,443	$7,632,464

第18年供款共

$785,320

第18年利息

$286,525

第18年共還本金

$498,795

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$23,056	$42,387	$65,443	$7,590,077
218	$22,928	$42,515	$65,443	$7,547,562
219	$22,800	$42,643	$65,443	$7,504,919
220	$22,671	$42,772	$65,443	$7,462,146
221	$22,542	$42,901	$65,443	$7,419,245
222	$22,412	$43,031	$65,443	$7,376,214
223	$22,282	$43,161	$65,443	$7,333,053
224	$22,152	$43,291	$65,443	$7,289,761
225	$22,021	$43,422	$65,443	$7,246,339
226	$21,890	$43,553	$65,443	$7,202,786
227	$21,758	$43,685	$65,443	$7,159,101
228	$21,626	$43,817	$65,443	$7,115,284

第19年供款共

$785,320

第19年利息

$268,140

第19年共還本金

$517,180

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$21,494	$43,949	$65,443	$7,071,335
230	$21,361	$44,082	$65,443	$7,027,253
231	$21,228	$44,215	$65,443	$6,983,037
232	$21,095	$44,349	$65,443	$6,938,689
233	$20,961	$44,483	$65,443	$6,894,206
234	$20,826	$44,617	$65,443	$6,849,589
235	$20,691	$44,752	$65,443	$6,804,837
236	$20,556	$44,887	$65,443	$6,759,950
237	$20,421	$45,023	$65,443	$6,714,927
238	$20,285	$45,159	$65,443	$6,669,768
239	$20,148	$45,295	$65,443	$6,624,473
240	$20,011	$45,432	$65,443	$6,579,041

第20年供款共

$785,320

第20年利息

$249,078

第20年共還本金

$536,243

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$19,874	$45,569	$65,443	$6,533,472
242	$19,737	$45,707	$65,443	$6,487,765
243	$19,598	$45,845	$65,443	$6,441,920
244	$19,460	$45,983	$65,443	$6,395,937
245	$19,321	$46,122	$65,443	$6,349,815
246	$19,182	$46,262	$65,443	$6,303,553
247	$19,042	$46,401	$65,443	$6,257,152
248	$18,902	$46,542	$65,443	$6,210,610
249	$18,761	$46,682	$65,443	$6,163,928
250	$18,620	$46,823	$65,443	$6,117,105
251	$18,479	$46,965	$65,443	$6,070,140
252	$18,337	$47,106	$65,443	$6,023,034

第21年供款共

$785,320

第21年利息

$229,313

第21年共還本金

$556,008

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$18,195	$47,249	$65,443	$5,975,785
254	$18,052	$47,392	$65,443	$5,928,393
255	$17,909	$47,535	$65,443	$5,880,859
256	$17,765	$47,678	$65,443	$5,833,181
257	$17,621	$47,822	$65,443	$5,785,358
258	$17,477	$47,967	$65,443	$5,737,391
259	$17,332	$48,112	$65,443	$5,689,280
260	$17,186	$48,257	$65,443	$5,641,023
261	$17,041	$48,403	$65,443	$5,592,620
262	$16,894	$48,549	$65,443	$5,544,071
263	$16,748	$48,696	$65,443	$5,495,375
264	$16,601	$48,843	$65,443	$5,446,533

第22年供款共

$785,320

第22年利息

$208,819

第22年共還本金

$576,501

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$16,453	$48,990	$65,443	$5,397,542
266	$16,305	$49,138	$65,443	$5,348,404
267	$16,157	$49,287	$65,443	$5,299,117
268	$16,008	$49,436	$65,443	$5,249,682
269	$15,858	$49,585	$65,443	$5,200,097
270	$15,709	$49,735	$65,443	$5,150,362
271	$15,558	$49,885	$65,443	$5,100,477
272	$15,408	$50,036	$65,443	$5,050,441
273	$15,257	$50,187	$65,443	$5,000,255
274	$15,105	$50,338	$65,443	$4,949,916
275	$14,953	$50,490	$65,443	$4,899,426
276	$14,800	$50,643	$65,443	$4,848,783

第23年供款共

$785,320

第23年利息

$187,570

第23年共還本金

$597,750

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$14,647	$50,796	$65,443	$4,797,987
278	$14,494	$50,949	$65,443	$4,747,037
279	$14,340	$51,103	$65,443	$4,695,934
280	$14,186	$51,258	$65,443	$4,644,676
281	$14,031	$51,413	$65,443	$4,593,264
282	$13,875	$51,568	$65,443	$4,541,696
283	$13,720	$51,724	$65,443	$4,489,972
284	$13,563	$51,880	$65,443	$4,438,092
285	$13,407	$52,037	$65,443	$4,386,056
286	$13,250	$52,194	$65,443	$4,333,862
287	$13,092	$52,351	$65,443	$4,281,510
288	$12,934	$52,510	$65,443	$4,229,001

第24年供款共

$785,320

第24年利息

$165,538

第24年共還本金

$619,782

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$12,775	$52,668	$65,443	$4,176,332
290	$12,616	$52,827	$65,443	$4,123,505
291	$12,456	$52,987	$65,443	$4,070,518
292	$12,296	$53,147	$65,443	$4,017,371
293	$12,136	$53,308	$65,443	$3,964,063
294	$11,975	$53,469	$65,443	$3,910,595
295	$11,813	$53,630	$65,443	$3,856,965
296	$11,651	$53,792	$65,443	$3,803,173
297	$11,489	$53,955	$65,443	$3,749,218
298	$11,326	$54,118	$65,443	$3,695,100
299	$11,162	$54,281	$65,443	$3,640,819
300	$10,998	$54,445	$65,443	$3,586,374

第25年供款共

$785,320

第25年利息

$142,694

第25年共還本金

$642,626

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,834	$54,610	$65,443	$3,531,765
302	$10,669	$54,774	$65,443	$3,476,990
303	$10,503	$54,940	$65,443	$3,422,050
304	$10,337	$55,106	$65,443	$3,366,944
305	$10,171	$55,272	$65,443	$3,311,672
306	$10,004	$55,439	$65,443	$3,256,233
307	$9,837	$55,607	$65,443	$3,200,626
308	$9,669	$55,775	$65,443	$3,144,851
309	$9,500	$55,943	$65,443	$3,088,908
310	$9,331	$56,112	$65,443	$3,032,795
311	$9,162	$56,282	$65,443	$2,976,514
312	$8,992	$56,452	$65,443	$2,920,062

第26年供款共

$785,320

第26年利息

$119,008

第26年共還本金

$666,312

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,821	$56,622	$65,443	$2,863,440
314	$8,650	$56,793	$65,443	$2,806,646
315	$8,478	$56,965	$65,443	$2,749,681
316	$8,306	$57,137	$65,443	$2,692,544
317	$8,134	$57,310	$65,443	$2,635,235
318	$7,961	$57,483	$65,443	$2,577,752
319	$7,787	$57,656	$65,443	$2,520,095
320	$7,613	$57,831	$65,443	$2,462,265
321	$7,438	$58,005	$65,443	$2,404,260
322	$7,263	$58,180	$65,443	$2,346,079
323	$7,087	$58,356	$65,443	$2,287,723
324	$6,911	$58,533	$65,443	$2,229,190

第27年供款共

$785,320

第27年利息

$94,449

第27年共還本金

$690,872

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,734	$58,709	$65,443	$2,170,481
326	$6,557	$58,887	$65,443	$2,111,594
327	$6,379	$59,065	$65,443	$2,052,530
328	$6,200	$59,243	$65,443	$1,993,287
329	$6,021	$59,422	$65,443	$1,933,865
330	$5,842	$59,601	$65,443	$1,874,263
331	$5,662	$59,782	$65,443	$1,814,482
332	$5,481	$59,962	$65,443	$1,754,520
333	$5,300	$60,143	$65,443	$1,694,376
334	$5,118	$60,325	$65,443	$1,634,051
335	$4,936	$60,507	$65,443	$1,573,544
336	$4,753	$60,690	$65,443	$1,512,854

第28年供款共

$785,320

第28年利息

$68,984

第28年共還本金

$716,336

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,570	$60,873	$65,443	$1,451,981
338	$4,386	$61,057	$65,443	$1,390,924
339	$4,202	$61,242	$65,443	$1,329,682
340	$4,017	$61,427	$65,443	$1,268,256
341	$3,831	$61,612	$65,443	$1,206,643
342	$3,645	$61,798	$65,443	$1,144,845
343	$3,458	$61,985	$65,443	$1,082,860
344	$3,271	$62,172	$65,443	$1,020,688
345	$3,083	$62,360	$65,443	$958,328
346	$2,895	$62,548	$65,443	$895,779
347	$2,706	$62,737	$65,443	$833,042
348	$2,516	$62,927	$65,443	$770,115

第29年供款共

$785,320

第29年利息

$42,581

第29年共還本金

$742,739

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,326	$63,117	$65,443	$706,998
350	$2,136	$63,308	$65,443	$643,691
351	$1,944	$63,499	$65,443	$580,192
352	$1,753	$63,691	$65,443	$516,501
353	$1,560	$63,883	$65,443	$452,618
354	$1,367	$64,076	$65,443	$388,542
355	$1,174	$64,270	$65,443	$324,272
356	$980	$64,464	$65,443	$259,808
357	$785	$64,659	$65,443	$195,150
358	$590	$64,854	$65,443	$130,296
359	$394	$65,050	$65,443	$65,246
360	$197	$65,246	$65,443	$0

第30年供款共

$785,320

第30年利息

$15,205

第30年共還本金

$770,115

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$17,539,611

Disclaimer

Recommended properties

Mort. Insurance
info