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$17,384,814

Monthly Payment
$65,947

Down Payment

$-6,686,000

Total Loan

$14,686,000

Total int. paid

$9,054,814

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-6,356,000

Base on DTI ratio

$131,893

Budget of property purchase

HK$-6,356,000

Down Payment

$-6,686,000
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

$131,893

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

Sole

KOL

Shatin THE PAVILIA FARM II

thumb_up

THE PAVILIA FARM II

324 ft²

@22,469

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Sale$7.28 M

324 ft²

@22,469

Sale$7.28 M

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Shatin THE MET. ACAPPELLA WING 2

thumb_up

THE MET. ACAPPELLA WING 2

524 ft²

@17,137

real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Sale$8.98 M

524 ft²

@17,137

Sale$8.98 M

real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓 pets Pet Friendly

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

549 ft²

@13,661

GFA

718 ft²

@10,446

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$7.5 M

549 ft²

@13,661

GFA

718 ft²

@10,446

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Shatin THE PAVILIA FARM I TWR 03A

thumb_up

THE PAVILIA FARM I TWR 03A

414 ft²

@21,739

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$9 M

414 ft²

@21,739

Sale$9 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 06

thumb_up

VISTA PARADISO BLK 06

526 ft²

@13,688

GFA

656 ft²

@10,976

local_fire_department HIT

Sale$7.2 M

526 ft²

@13,688

GFA

656 ft²

@10,976

Sale$7.2 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE

511 ft²

@14,090

local_fire_department HIT pets Pet Friendly

Sale$7.2 M

511 ft²

@14,090

Sale$7.2 M

local_fire_department HIT pets Pet Friendly

Shatin BELAIR GDNS

thumb_up

富豪花園

919 ft²

@9,140

GFA

1,255 ft²

@6,693

local_fire_department HIT hotel_class King

Sale$8.4 M

919 ft²

@9,140

GFA

1,255 ft²

@6,693

Sale$8.4 M

local_fire_department HIT hotel_class King

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@12,355

GFA

870 ft²

@9,770

local_fire_department HIT

Sale$8.5 M

688 ft²

@12,355

GFA

870 ft²

@9,770

Sale$8.5 M

local_fire_department HIT

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

663 ft²

@12,821

local_fire_department HIT

Sale$8.5 M

663 ft²

@12,821

Sale$8.5 M

local_fire_department HIT

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

516 ft²

@17,054

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$8.8 M

516 ft²

@17,054

Sale$8.8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

688 ft²

@11,483

GFA

925 ft²

@8,541

local_fire_department HIT

Sale$7.9 M

688 ft²

@11,483

GFA

925 ft²

@8,541

Sale$7.9 M

local_fire_department HIT

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

415 ft²

@17,831

GFA

536 ft²

@13,806

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.4 M

415 ft²

@17,831

GFA

536 ft²

@13,806

Sale$7.4 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$87,895	$67,540	$55,347	$47,236
1.500	$91,162	$70,867	$58,735	$50,684
2.000	$94,506	$74,294	$62,247	$54,282
2.500	$97,925	$77,822	$65,884	$58,027
3.000	$101,419	$81,448	$69,643	$61,917
3.500	$104,988	$85,173	$73,522	$65,947
4.000	$108,631	$88,994	$77,518	$70,113
4.500	$112,347	$92,911	$81,630	$74,412
5.000	$116,136	$96,921	$85,853	$78,838
5.500	$119,997	$101,023	$90,185	$83,385
6.000	$123,929	$105,215	$94,622	$88,050

Monthly Payment$65,947

Term

30Year

Loan amount

$14,686,000

Total int. paid

$9,054,814

Total Loan and Interest

$23,740,814

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$42,834	$23,113	$65,947	$14,662,887
2	$42,767	$23,180	$65,947	$14,639,708
3	$42,699	$23,248	$65,947	$14,616,460
4	$42,631	$23,315	$65,947	$14,593,145
5	$42,563	$23,383	$65,947	$14,569,761
6	$42,495	$23,452	$65,947	$14,546,310
7	$42,427	$23,520	$65,947	$14,522,790
8	$42,358	$23,589	$65,947	$14,499,201
9	$42,289	$23,657	$65,947	$14,475,544
10	$42,220	$23,726	$65,947	$14,451,817
11	$42,151	$23,796	$65,947	$14,428,022
12	$42,082	$23,865	$65,947	$14,404,157

第1年供款共

$791,360

第1年利息

$509,517

第1年共還本金

$281,843

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$42,012	$23,935	$65,947	$14,380,222
14	$41,942	$24,004	$65,947	$14,356,218
15	$41,872	$24,074	$65,947	$14,332,143
16	$41,802	$24,145	$65,947	$14,307,999
17	$41,732	$24,215	$65,947	$14,283,784
18	$41,661	$24,286	$65,947	$14,259,498
19	$41,590	$24,356	$65,947	$14,235,142
20	$41,519	$24,428	$65,947	$14,210,714
21	$41,448	$24,499	$65,947	$14,186,215
22	$41,376	$24,570	$65,947	$14,161,645
23	$41,305	$24,642	$65,947	$14,137,003
24	$41,233	$24,714	$65,947	$14,112,289

第2年供款共

$791,360

第2年利息

$499,493

第2年共還本金

$291,867

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$41,161	$24,786	$65,947	$14,087,504
26	$41,089	$24,858	$65,947	$14,062,645
27	$41,016	$24,931	$65,947	$14,037,715
28	$40,943	$25,003	$65,947	$14,012,711
29	$40,870	$25,076	$65,947	$13,987,635
30	$40,797	$25,149	$65,947	$13,962,486
31	$40,724	$25,223	$65,947	$13,937,263
32	$40,650	$25,296	$65,947	$13,911,967
33	$40,577	$25,370	$65,947	$13,886,596
34	$40,503	$25,444	$65,947	$13,861,152
35	$40,428	$25,518	$65,947	$13,835,634
36	$40,354	$25,593	$65,947	$13,810,041

第3年供款共

$791,360

第3年利息

$489,112

第3年共還本金

$302,248

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$40,279	$25,667	$65,947	$13,784,374
38	$40,204	$25,742	$65,947	$13,758,631
39	$40,129	$25,817	$65,947	$13,732,814
40	$40,054	$25,893	$65,947	$13,706,921
41	$39,979	$25,968	$65,947	$13,680,953
42	$39,903	$26,044	$65,947	$13,654,909
43	$39,827	$26,120	$65,947	$13,628,789
44	$39,751	$26,196	$65,947	$13,602,593
45	$39,674	$26,272	$65,947	$13,576,321
46	$39,598	$26,349	$65,947	$13,549,972
47	$39,521	$26,426	$65,947	$13,523,546
48	$39,444	$26,503	$65,947	$13,497,043

第4年供款共

$791,360

第4年利息

$478,362

第4年共還本金

$312,998

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$39,366	$26,580	$65,947	$13,470,462
50	$39,289	$26,658	$65,947	$13,443,805
51	$39,211	$26,736	$65,947	$13,417,069
52	$39,133	$26,814	$65,947	$13,390,255
53	$39,055	$26,892	$65,947	$13,363,364
54	$38,976	$26,970	$65,947	$13,336,393
55	$38,898	$27,049	$65,947	$13,309,345
56	$38,819	$27,128	$65,947	$13,282,217
57	$38,740	$27,207	$65,947	$13,255,010
58	$38,660	$27,286	$65,947	$13,227,724
59	$38,581	$27,366	$65,947	$13,200,358
60	$38,501	$27,446	$65,947	$13,172,912

第5年供款共

$791,360

第5年利息

$467,230

第5年共還本金

$324,131

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$38,421	$27,526	$65,947	$13,145,386
62	$38,341	$27,606	$65,947	$13,117,780
63	$38,260	$27,687	$65,947	$13,090,094
64	$38,179	$27,767	$65,947	$13,062,327
65	$38,098	$27,848	$65,947	$13,034,478
66	$38,017	$27,929	$65,947	$13,006,549
67	$37,936	$28,011	$65,947	$12,978,538
68	$37,854	$28,093	$65,947	$12,950,445
69	$37,772	$28,175	$65,947	$12,922,271
70	$37,690	$28,257	$65,947	$12,894,014
71	$37,608	$28,339	$65,947	$12,865,675
72	$37,525	$28,422	$65,947	$12,837,253

第6年供款共

$791,360

第6年利息

$455,701

第6年共還本金

$335,659

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$37,442	$28,505	$65,947	$12,808,748
74	$37,359	$28,588	$65,947	$12,780,160
75	$37,275	$28,671	$65,947	$12,751,489
76	$37,192	$28,755	$65,947	$12,722,734
77	$37,108	$28,839	$65,947	$12,693,896
78	$37,024	$28,923	$65,947	$12,664,973
79	$36,940	$29,007	$65,947	$12,635,966
80	$36,855	$29,092	$65,947	$12,606,874
81	$36,770	$29,177	$65,947	$12,577,697
82	$36,685	$29,262	$65,947	$12,548,435
83	$36,600	$29,347	$65,947	$12,519,088
84	$36,514	$29,433	$65,947	$12,489,656

第7年供款共

$791,360

第7年利息

$443,763

第7年共還本金

$347,597

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$36,428	$29,519	$65,947	$12,460,137
86	$36,342	$29,605	$65,947	$12,430,532
87	$36,256	$29,691	$65,947	$12,400,841
88	$36,169	$29,778	$65,947	$12,371,064
89	$36,082	$29,864	$65,947	$12,341,199
90	$35,995	$29,952	$65,947	$12,311,248
91	$35,908	$30,039	$65,947	$12,281,209
92	$35,820	$30,127	$65,947	$12,251,082
93	$35,732	$30,214	$65,947	$12,220,868
94	$35,644	$30,303	$65,947	$12,190,566
95	$35,556	$30,391	$65,947	$12,160,175
96	$35,467	$30,480	$65,947	$12,129,695

第8年供款共

$791,360

第8年利息

$431,400

第8年共還本金

$359,960

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$35,378	$30,568	$65,947	$12,099,127
98	$35,289	$30,658	$65,947	$12,068,469
99	$35,200	$30,747	$65,947	$12,037,722
100	$35,110	$30,837	$65,947	$12,006,885
101	$35,020	$30,927	$65,947	$11,975,959
102	$34,930	$31,017	$65,947	$11,944,942
103	$34,839	$31,107	$65,947	$11,913,835
104	$34,749	$31,198	$65,947	$11,882,637
105	$34,658	$31,289	$65,947	$11,851,348
106	$34,566	$31,380	$65,947	$11,819,967
107	$34,475	$31,472	$65,947	$11,788,496
108	$34,383	$31,564	$65,947	$11,756,932

第9年供款共

$791,360

第9年利息

$418,597

第9年共還本金

$372,763

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$34,291	$31,656	$65,947	$11,725,276
110	$34,199	$31,748	$65,947	$11,693,528
111	$34,106	$31,841	$65,947	$11,661,688
112	$34,013	$31,933	$65,947	$11,629,754
113	$33,920	$32,027	$65,947	$11,597,728
114	$33,827	$32,120	$65,947	$11,565,608
115	$33,733	$32,214	$65,947	$11,533,394
116	$33,639	$32,308	$65,947	$11,501,087
117	$33,545	$32,402	$65,947	$11,468,685
118	$33,450	$32,496	$65,947	$11,436,188
119	$33,356	$32,591	$65,947	$11,403,597
120	$33,260	$32,686	$65,947	$11,370,911

第10年供款共

$791,360

第10年利息

$405,339

第10年共還本金

$386,021

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$33,165	$32,782	$65,947	$11,338,129
122	$33,070	$32,877	$65,947	$11,305,252
123	$32,974	$32,973	$65,947	$11,272,279
124	$32,877	$33,069	$65,947	$11,239,210
125	$32,781	$33,166	$65,947	$11,206,044
126	$32,684	$33,262	$65,947	$11,172,782
127	$32,587	$33,359	$65,947	$11,139,422
128	$32,490	$33,457	$65,947	$11,105,966
129	$32,392	$33,554	$65,947	$11,072,411
130	$32,295	$33,652	$65,947	$11,038,759
131	$32,196	$33,750	$65,947	$11,005,009
132	$32,098	$33,849	$65,947	$10,971,160

第11年供款共

$791,360

第11年利息

$391,610

第11年共還本金

$399,751

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$31,999	$33,947	$65,947	$10,937,213
134	$31,900	$34,046	$65,947	$10,903,166
135	$31,801	$34,146	$65,947	$10,869,020
136	$31,701	$34,245	$65,947	$10,834,775
137	$31,601	$34,345	$65,947	$10,800,430
138	$31,501	$34,445	$65,947	$10,765,984
139	$31,401	$34,546	$65,947	$10,731,438
140	$31,300	$34,647	$65,947	$10,696,792
141	$31,199	$34,748	$65,947	$10,662,044
142	$31,098	$34,849	$65,947	$10,627,195
143	$30,996	$34,951	$65,947	$10,592,244
144	$30,894	$35,053	$65,947	$10,557,191

第12年供款共

$791,360

第12年利息

$377,392

第12年共還本金

$413,969

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$30,792	$35,155	$65,947	$10,522,037
146	$30,689	$35,257	$65,947	$10,486,779
147	$30,586	$35,360	$65,947	$10,451,419
148	$30,483	$35,463	$65,947	$10,415,955
149	$30,380	$35,567	$65,947	$10,380,389
150	$30,276	$35,671	$65,947	$10,344,718
151	$30,172	$35,775	$65,947	$10,308,943
152	$30,068	$35,879	$65,947	$10,273,065
153	$29,963	$35,984	$65,947	$10,237,081
154	$29,858	$36,089	$65,947	$10,200,992
155	$29,753	$36,194	$65,947	$10,164,799
156	$29,647	$36,299	$65,947	$10,128,499

第13年供款共

$791,360

第13年利息

$362,668

第13年共還本金

$428,692

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$29,541	$36,405	$65,947	$10,092,094
158	$29,435	$36,511	$65,947	$10,055,583
159	$29,329	$36,618	$65,947	$10,018,965
160	$29,222	$36,725	$65,947	$9,982,240
161	$29,115	$36,832	$65,947	$9,945,408
162	$29,007	$36,939	$65,947	$9,908,469
163	$28,900	$37,047	$65,947	$9,871,422
164	$28,792	$37,155	$65,947	$9,834,267
165	$28,683	$37,263	$65,947	$9,797,003
166	$28,575	$37,372	$65,947	$9,759,631
167	$28,466	$37,481	$65,947	$9,722,150
168	$28,356	$37,590	$65,947	$9,684,560

第14年供款共

$791,360

第14年利息

$347,421

第14年共還本金

$443,940

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$28,247	$37,700	$65,947	$9,646,860
170	$28,137	$37,810	$65,947	$9,609,050
171	$28,026	$37,920	$65,947	$9,571,129
172	$27,916	$38,031	$65,947	$9,533,098
173	$27,805	$38,142	$65,947	$9,494,957
174	$27,694	$38,253	$65,947	$9,456,703
175	$27,582	$38,365	$65,947	$9,418,339
176	$27,470	$38,477	$65,947	$9,379,862
177	$27,358	$38,589	$65,947	$9,341,273
178	$27,245	$38,701	$65,947	$9,302,572
179	$27,133	$38,814	$65,947	$9,263,758
180	$27,019	$38,927	$65,947	$9,224,831

第15年供款共

$791,360

第15年利息

$331,631

第15年共還本金

$459,729

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$26,906	$39,041	$65,947	$9,185,790
182	$26,792	$39,155	$65,947	$9,146,635
183	$26,678	$39,269	$65,947	$9,107,366
184	$26,563	$39,384	$65,947	$9,067,982
185	$26,448	$39,498	$65,947	$9,028,484
186	$26,333	$39,614	$65,947	$8,988,870
187	$26,218	$39,729	$65,947	$8,949,141
188	$26,102	$39,845	$65,947	$8,909,296
189	$25,985	$39,961	$65,947	$8,869,335
190	$25,869	$40,078	$65,947	$8,829,257
191	$25,752	$40,195	$65,947	$8,789,062
192	$25,635	$40,312	$65,947	$8,748,750

第16年供款共

$791,360

第16年利息

$315,280

第16年共還本金

$476,080

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$25,517	$40,430	$65,947	$8,708,321
194	$25,399	$40,547	$65,947	$8,667,773
195	$25,281	$40,666	$65,947	$8,627,108
196	$25,162	$40,784	$65,947	$8,586,323
197	$25,043	$40,903	$65,947	$8,545,420
198	$24,924	$41,023	$65,947	$8,504,397
199	$24,804	$41,142	$65,947	$8,463,255
200	$24,684	$41,262	$65,947	$8,421,993
201	$24,564	$41,383	$65,947	$8,380,610
202	$24,443	$41,503	$65,947	$8,339,107
203	$24,322	$41,624	$65,947	$8,297,483
204	$24,201	$41,746	$65,947	$8,255,737

第17年供款共

$791,360

第17年利息

$298,347

第17年共還本金

$493,013

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$24,079	$41,867	$65,947	$8,213,870
206	$23,957	$41,990	$65,947	$8,171,880
207	$23,835	$42,112	$65,947	$8,129,768
208	$23,712	$42,235	$65,947	$8,087,533
209	$23,589	$42,358	$65,947	$8,045,175
210	$23,465	$42,482	$65,947	$8,002,694
211	$23,341	$42,606	$65,947	$7,960,088
212	$23,217	$42,730	$65,947	$7,917,358
213	$23,092	$42,854	$65,947	$7,874,504
214	$22,967	$42,979	$65,947	$7,831,524
215	$22,842	$43,105	$65,947	$7,788,420
216	$22,716	$43,230	$65,947	$7,745,189

第18年供款共

$791,360

第18年利息

$280,812

第18年共還本金

$510,548

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$22,590	$43,357	$65,947	$7,701,833
218	$22,464	$43,483	$65,947	$7,658,350
219	$22,337	$43,610	$65,947	$7,614,740
220	$22,210	$43,737	$65,947	$7,571,003
221	$22,082	$43,865	$65,947	$7,527,138
222	$21,954	$43,993	$65,947	$7,483,146
223	$21,826	$44,121	$65,947	$7,439,025
224	$21,697	$44,250	$65,947	$7,394,775
225	$21,568	$44,379	$65,947	$7,350,397
226	$21,439	$44,508	$65,947	$7,305,888
227	$21,309	$44,638	$65,947	$7,261,251
228	$21,179	$44,768	$65,947	$7,216,483

第19年供款共

$791,360

第19年利息

$262,654

第19年共還本金

$528,707

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$21,048	$44,899	$65,947	$7,171,584
230	$20,917	$45,030	$65,947	$7,126,554
231	$20,786	$45,161	$65,947	$7,081,393
232	$20,654	$45,293	$65,947	$7,036,101
233	$20,522	$45,425	$65,947	$6,990,676
234	$20,389	$45,557	$65,947	$6,945,119
235	$20,257	$45,690	$65,947	$6,899,429
236	$20,123	$45,823	$65,947	$6,853,605
237	$19,990	$45,957	$65,947	$6,807,648
238	$19,856	$46,091	$65,947	$6,761,557
239	$19,721	$46,225	$65,947	$6,715,332
240	$19,586	$46,360	$65,947	$6,668,971

第20年供款共

$791,360

第20年利息

$243,849

第20年共還本金

$547,511

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$19,451	$46,496	$65,947	$6,622,476
242	$19,316	$46,631	$65,947	$6,575,845
243	$19,180	$46,767	$65,947	$6,529,078
244	$19,043	$46,904	$65,947	$6,482,174
245	$18,906	$47,040	$65,947	$6,435,134
246	$18,769	$47,178	$65,947	$6,387,956
247	$18,632	$47,315	$65,947	$6,340,641
248	$18,494	$47,453	$65,947	$6,293,188
249	$18,355	$47,592	$65,947	$6,245,596
250	$18,216	$47,730	$65,947	$6,197,866
251	$18,077	$47,870	$65,947	$6,149,996
252	$17,937	$48,009	$65,947	$6,101,987

第21年供款共

$791,360

第21年利息

$224,376

第21年共還本金

$566,984

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$17,797	$48,149	$65,947	$6,053,838
254	$17,657	$48,290	$65,947	$6,005,548
255	$17,516	$48,431	$65,947	$5,957,118
256	$17,375	$48,572	$65,947	$5,908,546
257	$17,233	$48,713	$65,947	$5,859,832
258	$17,091	$48,856	$65,947	$5,810,977
259	$16,949	$48,998	$65,947	$5,761,979
260	$16,806	$49,141	$65,947	$5,712,838
261	$16,662	$49,284	$65,947	$5,663,554
262	$16,519	$49,428	$65,947	$5,614,126
263	$16,375	$49,572	$65,947	$5,564,553
264	$16,230	$49,717	$65,947	$5,514,837

第22年供款共

$791,360

第22年利息

$204,210

第22年共還本金

$587,150

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$16,085	$49,862	$65,947	$5,464,975
266	$15,940	$50,007	$65,947	$5,414,968
267	$15,794	$50,153	$65,947	$5,364,815
268	$15,647	$50,299	$65,947	$5,314,515
269	$15,501	$50,446	$65,947	$5,264,069
270	$15,354	$50,593	$65,947	$5,213,476
271	$15,206	$50,741	$65,947	$5,162,735
272	$15,058	$50,889	$65,947	$5,111,847
273	$14,910	$51,037	$65,947	$5,060,810
274	$14,761	$51,186	$65,947	$5,009,624
275	$14,611	$51,335	$65,947	$4,958,288
276	$14,462	$51,485	$65,947	$4,906,803

第23年供款共

$791,360

第23年利息

$183,327

第23年共還本金

$608,033

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$14,312	$51,635	$65,947	$4,855,168
278	$14,161	$51,786	$65,947	$4,803,382
279	$14,010	$51,937	$65,947	$4,751,445
280	$13,858	$52,088	$65,947	$4,699,357
281	$13,706	$52,240	$65,947	$4,647,117
282	$13,554	$52,393	$65,947	$4,594,724
283	$13,401	$52,545	$65,947	$4,542,179
284	$13,248	$52,699	$65,947	$4,489,480
285	$13,094	$52,852	$65,947	$4,436,628
286	$12,940	$53,007	$65,947	$4,383,621
287	$12,786	$53,161	$65,947	$4,330,460
288	$12,631	$53,316	$65,947	$4,277,144

第24年供款共

$791,360

第24年利息

$161,701

第24年共還本金

$629,659

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$12,475	$53,472	$65,947	$4,223,672
290	$12,319	$53,628	$65,947	$4,170,045
291	$12,163	$53,784	$65,947	$4,116,260
292	$12,006	$53,941	$65,947	$4,062,320
293	$11,848	$54,098	$65,947	$4,008,221
294	$11,691	$54,256	$65,947	$3,953,965
295	$11,532	$54,414	$65,947	$3,899,551
296	$11,374	$54,573	$65,947	$3,844,978
297	$11,215	$54,732	$65,947	$3,790,246
298	$11,055	$54,892	$65,947	$3,735,354
299	$10,895	$55,052	$65,947	$3,680,302
300	$10,734	$55,212	$65,947	$3,625,089

第25年供款共

$791,360

第25年利息

$139,306

第25年共還本金

$652,054

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,573	$55,374	$65,947	$3,569,716
302	$10,412	$55,535	$65,947	$3,514,181
303	$10,250	$55,697	$65,947	$3,458,484
304	$10,087	$55,859	$65,947	$3,402,624
305	$9,924	$56,022	$65,947	$3,346,602
306	$9,761	$56,186	$65,947	$3,290,416
307	$9,597	$56,350	$65,947	$3,234,067
308	$9,433	$56,514	$65,947	$3,177,553
309	$9,268	$56,679	$65,947	$3,120,874
310	$9,103	$56,844	$65,947	$3,064,030
311	$8,937	$57,010	$65,947	$3,007,020
312	$8,770	$57,176	$65,947	$2,949,843

第26年供款共

$791,360

第26年利息

$116,114

第26年共還本金

$675,246

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,604	$57,343	$65,947	$2,892,500
314	$8,436	$57,510	$65,947	$2,834,990
315	$8,269	$57,678	$65,947	$2,777,312
316	$8,100	$57,846	$65,947	$2,719,466
317	$7,932	$58,015	$65,947	$2,661,451
318	$7,763	$58,184	$65,947	$2,603,267
319	$7,593	$58,354	$65,947	$2,544,913
320	$7,423	$58,524	$65,947	$2,486,389
321	$7,252	$58,695	$65,947	$2,427,694
322	$7,081	$58,866	$65,947	$2,368,828
323	$6,909	$59,038	$65,947	$2,309,791
324	$6,737	$59,210	$65,947	$2,250,581

第27年供款共

$791,360

第27年利息

$92,098

第27年共還本金

$699,262

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,564	$59,383	$65,947	$2,191,198
326	$6,391	$59,556	$65,947	$2,131,643
327	$6,217	$59,729	$65,947	$2,071,913
328	$6,043	$59,904	$65,947	$2,012,010
329	$5,868	$60,078	$65,947	$1,951,931
330	$5,693	$60,254	$65,947	$1,891,678
331	$5,517	$60,429	$65,947	$1,831,248
332	$5,341	$60,606	$65,947	$1,770,643
333	$5,164	$60,782	$65,947	$1,709,861
334	$4,987	$60,960	$65,947	$1,648,901
335	$4,809	$61,137	$65,947	$1,587,764
336	$4,631	$61,316	$65,947	$1,526,448

第28年供款共

$791,360

第28年利息

$67,227

第28年共還本金

$724,133

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,452	$61,495	$65,947	$1,464,953
338	$4,273	$61,674	$65,947	$1,403,279
339	$4,093	$61,854	$65,947	$1,341,426
340	$3,912	$62,034	$65,947	$1,279,391
341	$3,732	$62,215	$65,947	$1,217,176
342	$3,550	$62,397	$65,947	$1,154,780
343	$3,368	$62,579	$65,947	$1,092,201
344	$3,186	$62,761	$65,947	$1,029,440
345	$3,003	$62,944	$65,947	$966,496
346	$2,819	$63,128	$65,947	$903,368
347	$2,635	$63,312	$65,947	$840,056
348	$2,450	$63,497	$65,947	$776,560

第29年供款共

$791,360

第29年利息

$41,472

第29年共還本金

$749,888

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,265	$63,682	$65,947	$712,878
350	$2,079	$63,867	$65,947	$649,010
351	$1,893	$64,054	$65,947	$584,957
352	$1,706	$64,241	$65,947	$520,716
353	$1,519	$64,428	$65,947	$456,288
354	$1,331	$64,616	$65,947	$391,672
355	$1,142	$64,804	$65,947	$326,868
356	$953	$64,993	$65,947	$261,875
357	$764	$65,183	$65,947	$196,692
358	$574	$65,373	$65,947	$131,319
359	$383	$65,564	$65,947	$65,755
360	$192	$65,755	$65,947	$0

第30年供款共

$791,360

第30年利息

$14,801

第30年共還本金

$776,560

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$17,384,814

Disclaimer

Recommended properties

Mort. Insurance
info