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$18,572,884

Monthly Payment
$72,786

Down Payment

$-7,960,000

Total Loan

$15,960,000

Total int. paid

$10,242,884

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-7,630,000

Base on DTI ratio

$145,572

Budget of property purchase

HK$-7,630,000

Down Payment

$-7,960,000
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

$145,572

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

Shatin CASTELLO

thumb_up

CASTELLO

547 ft²

@12,797

GFA

718 ft²

@9,749

real_estate_agent Rare verified 首置必買

Sale$7 M

547 ft²

@12,797

GFA

718 ft²

@9,749

Sale$7 M

real_estate_agent Rare verified 首置必買

Ma On Shan VILLA ATHENA BLK 10

thumb_up

VILLA ATHENA BLK 10

775 ft²

@11,613

GFA

943 ft²

@9,544

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$9 M

775 ft²

@11,613

GFA

943 ft²

@9,544

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sai Kung PARK MEDITERRANEAN

thumb_up

EXCELLENT APARTMENT WITH ROOF TERRACE

433 ft²

@19,169

local_fire_department HIT hotel_class King

Sale$8.3 M

433 ft²

@19,169

Sale$8.3 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

thumb_up

Double Cove, high quality 2 room property with one storage room

498 ft²

@15,663

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.8 M

498 ft²

@15,663

Sale$7.8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin GREENFIELD COURT

thumb_up

GREENFIELD COURT

633 ft²

@11,848

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

633 ft²

@11,848

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

527 ft²

@14,231

GFA

696 ft²

@10,776

local_fire_department HIT

Sale$7.5 M

527 ft²

@14,231

GFA

696 ft²

@10,776

Sale$7.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

511 ft²

@13,699

GFA

663 ft²

@10,558

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

511 ft²

@13,699

GFA

663 ft²

@10,558

Sale$7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Tai Po ONTOLO TWR 07B

thumb_up

ONTOLO TWR 07B

553 ft²

@13,888

Sale$7.68 M

553 ft²

@13,888

Sale$7.68 M

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@15,121

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

496 ft²

@15,121

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Shatin THE PAVILIA FARM II TWR 06B

thumb_up

THE PAVILIA FARM II TWR 06B

334 ft²

@23,653

hotel_class King

Sale$7.9 M

334 ft²

@23,653

Sale$7.9 M

hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$95,520	$73,399	$60,149	$51,334
1.500	$99,071	$77,014	$63,830	$55,081
2.000	$102,704	$80,739	$67,647	$58,991
2.500	$106,420	$84,573	$71,599	$63,061
3.000	$110,217	$88,514	$75,684	$67,288
3.500	$114,095	$92,562	$79,900	$71,668
3.625	$115,077	$93,590	$80,973	$72,786
4.000	$118,054	$96,714	$84,243	$76,195
4.500	$122,093	$100,971	$88,711	$80,867
5.000	$126,211	$105,329	$93,301	$85,677
5.500	$130,407	$109,787	$98,008	$90,619
6.000	$134,680	$114,342	$102,831	$95,688

Monthly Payment$72,786

Term

30Year

Loan amount

$15,960,000

Total int. paid

$10,242,884

Total Loan and Interest

$26,202,884

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$48,213	$24,573	$72,786	$15,935,427
2	$48,138	$24,648	$72,786	$15,910,779
3	$48,064	$24,722	$72,786	$15,886,057
4	$47,989	$24,797	$72,786	$15,861,261
5	$47,914	$24,872	$72,786	$15,836,389
6	$47,839	$24,947	$72,786	$15,811,442
7	$47,764	$25,022	$72,786	$15,786,420
8	$47,688	$25,098	$72,786	$15,761,323
9	$47,612	$25,173	$72,786	$15,736,149
10	$47,536	$25,250	$72,786	$15,710,900
11	$47,460	$25,326	$72,786	$15,685,574
12	$47,384	$25,402	$72,786	$15,660,172

第1年供款共

$873,429

第1年利息

$573,601

第1年共還本金

$299,828

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$47,307	$25,479	$72,786	$15,634,693
14	$47,230	$25,556	$72,786	$15,609,137
15	$47,153	$25,633	$72,786	$15,583,503
16	$47,075	$25,711	$72,786	$15,557,793
17	$46,997	$25,788	$72,786	$15,532,004
18	$46,920	$25,866	$72,786	$15,506,138
19	$46,841	$25,944	$72,786	$15,480,194
20	$46,763	$26,023	$72,786	$15,454,171
21	$46,684	$26,101	$72,786	$15,428,070
22	$46,606	$26,180	$72,786	$15,401,890
23	$46,527	$26,259	$72,786	$15,375,631
24	$46,447	$26,339	$72,786	$15,349,292

第2年供款共

$873,429

第2年利息

$562,550

第2年共還本金

$310,880

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$46,368	$26,418	$72,786	$15,322,874
26	$46,288	$26,498	$72,786	$15,296,376
27	$46,208	$26,578	$72,786	$15,269,798
28	$46,128	$26,658	$72,786	$15,243,140
29	$46,047	$26,739	$72,786	$15,216,401
30	$45,966	$26,820	$72,786	$15,189,581
31	$45,885	$26,901	$72,786	$15,162,681
32	$45,804	$26,982	$72,786	$15,135,699
33	$45,722	$27,063	$72,786	$15,108,635
34	$45,641	$27,145	$72,786	$15,081,490
35	$45,559	$27,227	$72,786	$15,054,263
36	$45,476	$27,309	$72,786	$15,026,954

第3年供款共

$873,429

第3年利息

$551,091

第3年共還本金

$322,338

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$45,394	$27,392	$72,786	$14,999,562
38	$45,311	$27,475	$72,786	$14,972,087
39	$45,228	$27,558	$72,786	$14,944,530
40	$45,145	$27,641	$72,786	$14,916,889
41	$45,061	$27,724	$72,786	$14,889,165
42	$44,978	$27,808	$72,786	$14,861,356
43	$44,894	$27,892	$72,786	$14,833,464
44	$44,809	$27,976	$72,786	$14,805,488
45	$44,725	$28,061	$72,786	$14,777,427
46	$44,640	$28,146	$72,786	$14,749,281
47	$44,555	$28,231	$72,786	$14,721,051
48	$44,470	$28,316	$72,786	$14,692,735

第4年供款共

$873,429

第4年利息

$539,210

第4年共還本金

$334,219

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$44,384	$28,401	$72,786	$14,664,333
50	$44,299	$28,487	$72,786	$14,635,846
51	$44,212	$28,573	$72,786	$14,607,273
52	$44,126	$28,660	$72,786	$14,578,613
53	$44,040	$28,746	$72,786	$14,549,867
54	$43,953	$28,833	$72,786	$14,521,034
55	$43,866	$28,920	$72,786	$14,492,114
56	$43,778	$29,008	$72,786	$14,463,106
57	$43,691	$29,095	$72,786	$14,434,011
58	$43,603	$29,183	$72,786	$14,404,828
59	$43,515	$29,271	$72,786	$14,375,557
60	$43,426	$29,360	$72,786	$14,346,197

第5年供款共

$873,429

第5年利息

$526,892

第5年共還本金

$346,538

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$43,337	$29,448	$72,786	$14,316,749
62	$43,249	$29,537	$72,786	$14,287,211
63	$43,159	$29,627	$72,786	$14,257,585
64	$43,070	$29,716	$72,786	$14,227,869
65	$42,980	$29,806	$72,786	$14,198,063
66	$42,890	$29,896	$72,786	$14,168,167
67	$42,800	$29,986	$72,786	$14,138,181
68	$42,709	$30,077	$72,786	$14,108,105
69	$42,618	$30,168	$72,786	$14,077,937
70	$42,527	$30,259	$72,786	$14,047,678
71	$42,436	$30,350	$72,786	$14,017,328
72	$42,344	$30,442	$72,786	$13,986,886

第6年供款共

$873,429

第6年利息

$514,119

第6年共還本金

$359,311

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$42,252	$30,534	$72,786	$13,956,353
74	$42,160	$30,626	$72,786	$13,925,727
75	$42,067	$30,718	$72,786	$13,895,008
76	$41,975	$30,811	$72,786	$13,864,197
77	$41,881	$30,904	$72,786	$13,833,293
78	$41,788	$30,998	$72,786	$13,802,295
79	$41,694	$31,091	$72,786	$13,771,204
80	$41,601	$31,185	$72,786	$13,740,018
81	$41,506	$31,279	$72,786	$13,708,739
82	$41,412	$31,374	$72,786	$13,677,365
83	$41,317	$31,469	$72,786	$13,645,896
84	$41,222	$31,564	$72,786	$13,614,332

第7年供款共

$873,429

第7年利息

$500,875

第7年共還本金

$372,554

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$41,127	$31,659	$72,786	$13,582,673
86	$41,031	$31,755	$72,786	$13,550,918
87	$40,935	$31,851	$72,786	$13,519,068
88	$40,839	$31,947	$72,786	$13,487,121
89	$40,742	$32,043	$72,786	$13,455,077
90	$40,646	$32,140	$72,786	$13,422,937
91	$40,548	$32,237	$72,786	$13,390,700
92	$40,451	$32,335	$72,786	$13,358,365
93	$40,353	$32,432	$72,786	$13,325,933
94	$40,255	$32,530	$72,786	$13,293,402
95	$40,157	$32,629	$72,786	$13,260,774
96	$40,059	$32,727	$72,786	$13,228,046

第8年供款共

$873,429

第8年利息

$487,144

第8年共還本金

$386,286

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$39,960	$32,826	$72,786	$13,195,220
98	$39,861	$32,925	$72,786	$13,162,295
99	$39,761	$33,025	$72,786	$13,129,270
100	$39,661	$33,124	$72,786	$13,096,146
101	$39,561	$33,225	$72,786	$13,062,921
102	$39,461	$33,325	$72,786	$13,029,596
103	$39,360	$33,426	$72,786	$12,996,171
104	$39,259	$33,527	$72,786	$12,962,644
105	$39,158	$33,628	$72,786	$12,929,017
106	$39,056	$33,729	$72,786	$12,895,287
107	$38,955	$33,831	$72,786	$12,861,456
108	$38,852	$33,933	$72,786	$12,827,522

第9年供款共

$873,429

第9年利息

$472,906

第9年共還本金

$400,524

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$38,750	$34,036	$72,786	$12,793,487
110	$38,647	$34,139	$72,786	$12,759,348
111	$38,544	$34,242	$72,786	$12,725,106
112	$38,440	$34,345	$72,786	$12,690,760
113	$38,337	$34,449	$72,786	$12,656,311
114	$38,233	$34,553	$72,786	$12,621,758
115	$38,128	$34,658	$72,786	$12,587,101
116	$38,024	$34,762	$72,786	$12,552,338
117	$37,919	$34,867	$72,786	$12,517,471
118	$37,813	$34,973	$72,786	$12,482,498
119	$37,708	$35,078	$72,786	$12,447,420
120	$37,602	$35,184	$72,786	$12,412,236

第10年供款共

$873,429

第10年利息

$458,143

第10年共還本金

$415,286

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$37,495	$35,290	$72,786	$12,376,946
122	$37,389	$35,397	$72,786	$12,341,548
123	$37,282	$35,504	$72,786	$12,306,044
124	$37,175	$35,611	$72,786	$12,270,433
125	$37,067	$35,719	$72,786	$12,234,714
126	$36,959	$35,827	$72,786	$12,198,888
127	$36,851	$35,935	$72,786	$12,162,953
128	$36,742	$36,044	$72,786	$12,126,909
129	$36,633	$36,152	$72,786	$12,090,757
130	$36,524	$36,262	$72,786	$12,054,495
131	$36,415	$36,371	$72,786	$12,018,124
132	$36,305	$36,481	$72,786	$11,981,643

第11年供款共

$873,429

第11年利息

$442,836

第11年共還本金

$430,593

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$36,195	$36,591	$72,786	$11,945,051
134	$36,084	$36,702	$72,786	$11,908,350
135	$35,973	$36,813	$72,786	$11,871,537
136	$35,862	$36,924	$72,786	$11,834,613
137	$35,750	$37,035	$72,786	$11,797,578
138	$35,639	$37,147	$72,786	$11,760,431
139	$35,526	$37,259	$72,786	$11,723,171
140	$35,414	$37,372	$72,786	$11,685,799
141	$35,301	$37,485	$72,786	$11,648,314
142	$35,188	$37,598	$72,786	$11,610,716
143	$35,074	$37,712	$72,786	$11,573,004
144	$34,960	$37,826	$72,786	$11,535,178

第12年供款共

$873,429

第12年利息

$426,965

第12年共還本金

$446,464

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$34,846	$37,940	$72,786	$11,497,239
146	$34,731	$38,055	$72,786	$11,459,184
147	$34,616	$38,170	$72,786	$11,421,015
148	$34,501	$38,285	$72,786	$11,382,730
149	$34,385	$38,400	$72,786	$11,344,329
150	$34,269	$38,516	$72,786	$11,305,813
151	$34,153	$38,633	$72,786	$11,267,180
152	$34,036	$38,750	$72,786	$11,228,430
153	$33,919	$38,867	$72,786	$11,189,564
154	$33,802	$38,984	$72,786	$11,150,580
155	$33,684	$39,102	$72,786	$11,111,478
156	$33,566	$39,220	$72,786	$11,072,258

第13年供款共

$873,429

第13年利息

$410,509

第13年共還本金

$462,920

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$33,447	$39,338	$72,786	$11,032,920
158	$33,329	$39,457	$72,786	$10,993,463
159	$33,209	$39,576	$72,786	$10,953,886
160	$33,090	$39,696	$72,786	$10,914,190
161	$32,970	$39,816	$72,786	$10,874,375
162	$32,850	$39,936	$72,786	$10,834,439
163	$32,729	$40,057	$72,786	$10,794,382
164	$32,608	$40,178	$72,786	$10,754,204
165	$32,487	$40,299	$72,786	$10,713,905
166	$32,365	$40,421	$72,786	$10,673,484
167	$32,243	$40,543	$72,786	$10,632,941
168	$32,120	$40,665	$72,786	$10,592,276

第14年供款共

$873,429

第14年利息

$393,447

第14年共還本金

$479,983

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$31,997	$40,788	$72,786	$10,551,487
170	$31,874	$40,912	$72,786	$10,510,576
171	$31,751	$41,035	$72,786	$10,469,541
172	$31,627	$41,159	$72,786	$10,428,382
173	$31,502	$41,283	$72,786	$10,387,098
174	$31,378	$41,408	$72,786	$10,345,690
175	$31,253	$41,533	$72,786	$10,304,157
176	$31,127	$41,659	$72,786	$10,262,498
177	$31,001	$41,784	$72,786	$10,220,714
178	$30,875	$41,911	$72,786	$10,178,803
179	$30,748	$42,037	$72,786	$10,136,766
180	$30,621	$42,164	$72,786	$10,094,602

第15年供款共

$873,429

第15年利息

$375,755

第15年共還本金

$497,674

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$30,494	$42,292	$72,786	$10,052,310
182	$30,366	$42,419	$72,786	$10,009,890
183	$30,238	$42,548	$72,786	$9,967,343
184	$30,110	$42,676	$72,786	$9,924,667
185	$29,981	$42,805	$72,786	$9,881,862
186	$29,851	$42,934	$72,786	$9,838,927
187	$29,722	$43,064	$72,786	$9,795,863
188	$29,592	$43,194	$72,786	$9,752,669
189	$29,461	$43,325	$72,786	$9,709,345
190	$29,330	$43,455	$72,786	$9,665,889
191	$29,199	$43,587	$72,786	$9,622,302
192	$29,067	$43,718	$72,786	$9,578,584

第16年供款共

$873,429

第16年利息

$357,412

第16年共還本金

$516,018

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$28,935	$43,850	$72,786	$9,534,734
194	$28,803	$43,983	$72,786	$9,490,751
195	$28,670	$44,116	$72,786	$9,446,635
196	$28,537	$44,249	$72,786	$9,402,386
197	$28,403	$44,383	$72,786	$9,358,003
198	$28,269	$44,517	$72,786	$9,313,486
199	$28,134	$44,651	$72,786	$9,268,835
200	$28,000	$44,786	$72,786	$9,224,049
201	$27,864	$44,921	$72,786	$9,179,127
202	$27,729	$45,057	$72,786	$9,134,070
203	$27,593	$45,193	$72,786	$9,088,877
204	$27,456	$45,330	$72,786	$9,043,547

第17年供款共

$873,429

第17年利息

$338,392

第17年共還本金

$535,037

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$27,319	$45,467	$72,786	$8,998,080
206	$27,182	$45,604	$72,786	$8,952,476
207	$27,044	$45,742	$72,786	$8,906,734
208	$26,906	$45,880	$72,786	$8,860,854
209	$26,767	$46,019	$72,786	$8,814,836
210	$26,628	$46,158	$72,786	$8,768,678
211	$26,489	$46,297	$72,786	$8,722,381
212	$26,349	$46,437	$72,786	$8,675,944
213	$26,209	$46,577	$72,786	$8,629,367
214	$26,068	$46,718	$72,786	$8,582,649
215	$25,927	$46,859	$72,786	$8,535,790
216	$25,785	$47,001	$72,786	$8,488,789

第18年供款共

$873,429

第18年利息

$318,672

第18年共還本金

$554,758

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$25,643	$47,143	$72,786	$8,441,647
218	$25,501	$47,285	$72,786	$8,394,362
219	$25,358	$47,428	$72,786	$8,346,934
220	$25,215	$47,571	$72,786	$8,299,363
221	$25,071	$47,715	$72,786	$8,251,648
222	$24,927	$47,859	$72,786	$8,203,789
223	$24,782	$48,004	$72,786	$8,155,785
224	$24,637	$48,149	$72,786	$8,107,637
225	$24,492	$48,294	$72,786	$8,059,343
226	$24,346	$48,440	$72,786	$8,010,903
227	$24,200	$48,586	$72,786	$7,962,317
228	$24,053	$48,733	$72,786	$7,913,584

第19年供款共

$873,429

第19年利息

$298,224

第19年共還本金

$575,205

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$23,906	$48,880	$72,786	$7,864,704
230	$23,758	$49,028	$72,786	$7,815,676
231	$23,610	$49,176	$72,786	$7,766,500
232	$23,461	$49,324	$72,786	$7,717,176
233	$23,312	$49,473	$72,786	$7,667,702
234	$23,163	$49,623	$72,786	$7,618,079
235	$23,013	$49,773	$72,786	$7,568,306
236	$22,863	$49,923	$72,786	$7,518,383
237	$22,712	$50,074	$72,786	$7,468,309
238	$22,561	$50,225	$72,786	$7,418,084
239	$22,409	$50,377	$72,786	$7,367,707
240	$22,257	$50,529	$72,786	$7,317,178

第20年供款共

$873,429

第20年利息

$277,023

第20年共還本金

$596,406

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$22,104	$50,682	$72,786	$7,266,496
242	$21,951	$50,835	$72,786	$7,215,661
243	$21,797	$50,988	$72,786	$7,164,672
244	$21,643	$51,143	$72,786	$7,113,530
245	$21,489	$51,297	$72,786	$7,062,233
246	$21,334	$51,452	$72,786	$7,010,781
247	$21,178	$51,607	$72,786	$6,959,174
248	$21,023	$51,763	$72,786	$6,907,410
249	$20,866	$51,920	$72,786	$6,855,491
250	$20,709	$52,076	$72,786	$6,803,414
251	$20,552	$52,234	$72,786	$6,751,180
252	$20,394	$52,392	$72,786	$6,698,789

第21年供款共

$873,429

第21年利息

$255,041

第21年共還本金

$618,389

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$20,236	$52,550	$72,786	$6,646,239
254	$20,077	$52,709	$72,786	$6,593,530
255	$19,918	$52,868	$72,786	$6,540,662
256	$19,758	$53,028	$72,786	$6,487,635
257	$19,598	$53,188	$72,786	$6,434,447
258	$19,437	$53,348	$72,786	$6,381,099
259	$19,276	$53,510	$72,786	$6,327,589
260	$19,115	$53,671	$72,786	$6,273,918
261	$18,952	$53,833	$72,786	$6,220,085
262	$18,790	$53,996	$72,786	$6,166,089
263	$18,627	$54,159	$72,786	$6,111,930
264	$18,463	$54,323	$72,786	$6,057,607

第22年供款共

$873,429

第22年利息

$232,248

第22年共還本金

$641,182

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$18,299	$54,487	$72,786	$6,003,120
266	$18,134	$54,651	$72,786	$5,948,469
267	$17,969	$54,816	$72,786	$5,893,652
268	$17,804	$54,982	$72,786	$5,838,670
269	$17,638	$55,148	$72,786	$5,783,522
270	$17,471	$55,315	$72,786	$5,728,208
271	$17,304	$55,482	$72,786	$5,672,726
272	$17,136	$55,649	$72,786	$5,617,076
273	$16,968	$55,818	$72,786	$5,561,259
274	$16,800	$55,986	$72,786	$5,505,273
275	$16,631	$56,155	$72,786	$5,449,117
276	$16,461	$56,325	$72,786	$5,392,792

第23年供款共

$873,429

第23年利息

$208,615

第23年共還本金

$664,815

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$16,291	$56,495	$72,786	$5,336,297
278	$16,120	$56,666	$72,786	$5,279,632
279	$15,949	$56,837	$72,786	$5,222,795
280	$15,777	$57,009	$72,786	$5,165,786
281	$15,605	$57,181	$72,786	$5,108,605
282	$15,432	$57,354	$72,786	$5,051,252
283	$15,259	$57,527	$72,786	$4,993,725
284	$15,085	$57,701	$72,786	$4,936,024
285	$14,911	$57,875	$72,786	$4,878,150
286	$14,736	$58,050	$72,786	$4,820,100
287	$14,561	$58,225	$72,786	$4,761,875
288	$14,385	$58,401	$72,786	$4,703,474

第24年供款共

$873,429

第24年利息

$184,111

第24年共還本金

$689,319

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$14,208	$58,577	$72,786	$4,644,896
290	$14,031	$58,754	$72,786	$4,586,142
291	$13,854	$58,932	$72,786	$4,527,210
292	$13,676	$59,110	$72,786	$4,468,100
293	$13,497	$59,288	$72,786	$4,408,812
294	$13,318	$59,468	$72,786	$4,349,345
295	$13,139	$59,647	$72,786	$4,289,697
296	$12,958	$59,827	$72,786	$4,229,870
297	$12,778	$60,008	$72,786	$4,169,862
298	$12,596	$60,189	$72,786	$4,109,673
299	$12,415	$60,371	$72,786	$4,049,302
300	$12,232	$60,554	$72,786	$3,988,748

第25年供款共

$873,429

第25年利息

$158,704

第25年共還本金

$714,726

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$12,049	$60,736	$72,786	$3,928,012
302	$11,866	$60,920	$72,786	$3,867,092
303	$11,682	$61,104	$72,786	$3,805,988
304	$11,497	$61,289	$72,786	$3,744,699
305	$11,312	$61,474	$72,786	$3,683,226
306	$11,126	$61,659	$72,786	$3,621,566
307	$10,940	$61,846	$72,786	$3,559,720
308	$10,753	$62,032	$72,786	$3,497,688
309	$10,566	$62,220	$72,786	$3,435,468
310	$10,378	$62,408	$72,786	$3,373,060
311	$10,189	$62,596	$72,786	$3,310,464
312	$10,000	$62,785	$72,786	$3,247,679

第26年供款共

$873,429

第26年利息

$132,360

第26年共還本金

$741,069

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$9,811	$62,975	$72,786	$3,184,704
314	$9,620	$63,165	$72,786	$3,121,538
315	$9,430	$63,356	$72,786	$3,058,182
316	$9,238	$63,548	$72,786	$2,994,635
317	$9,046	$63,739	$72,786	$2,930,895
318	$8,854	$63,932	$72,786	$2,866,963
319	$8,661	$64,125	$72,786	$2,802,838
320	$8,467	$64,319	$72,786	$2,738,519
321	$8,273	$64,513	$72,786	$2,674,006
322	$8,078	$64,708	$72,786	$2,609,298
323	$7,882	$64,904	$72,786	$2,544,394
324	$7,686	$65,100	$72,786	$2,479,295

第27年供款共

$873,429

第27年利息

$105,045

第27年共還本金

$768,384

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$7,490	$65,296	$72,786	$2,413,998
326	$7,292	$65,494	$72,786	$2,348,505
327	$7,094	$65,691	$72,786	$2,282,813
328	$6,896	$65,890	$72,786	$2,216,924
329	$6,697	$66,089	$72,786	$2,150,835
330	$6,497	$66,288	$72,786	$2,084,546
331	$6,297	$66,489	$72,786	$2,018,058
332	$6,096	$66,690	$72,786	$1,951,368
333	$5,895	$66,891	$72,786	$1,884,477
334	$5,693	$67,093	$72,786	$1,817,384
335	$5,490	$67,296	$72,786	$1,750,088
336	$5,287	$67,499	$72,786	$1,682,589

第28年供款共

$873,429

第28年利息

$76,724

第28年共還本金

$796,705

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$5,083	$67,703	$72,786	$1,614,886
338	$4,878	$67,907	$72,786	$1,546,979
339	$4,673	$68,113	$72,786	$1,478,866
340	$4,467	$68,318	$72,786	$1,410,548
341	$4,261	$68,525	$72,786	$1,342,023
342	$4,054	$68,732	$72,786	$1,273,291
343	$3,846	$68,939	$72,786	$1,204,352
344	$3,638	$69,148	$72,786	$1,135,204
345	$3,429	$69,357	$72,786	$1,065,848
346	$3,220	$69,566	$72,786	$996,282
347	$3,010	$69,776	$72,786	$926,505
348	$2,799	$69,987	$72,786	$856,518

第29年供款共

$873,429

第29年利息

$47,359

第29年共還本金

$826,071

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,587	$70,198	$72,786	$786,320
350	$2,375	$70,410	$72,786	$715,910
351	$2,163	$70,623	$72,786	$645,286
352	$1,949	$70,836	$72,786	$574,450
353	$1,735	$71,050	$72,786	$503,399
354	$1,521	$71,265	$72,786	$432,134
355	$1,305	$71,480	$72,786	$360,654
356	$1,089	$71,696	$72,786	$288,958
357	$873	$71,913	$72,786	$217,045
358	$656	$72,130	$72,786	$144,915
359	$438	$72,348	$72,786	$72,567
360	$219	$72,567	$72,786	$0

第30年供款共

$873,429

第30年利息

$16,911

第30年共還本金

$856,518

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$18,572,884

Disclaimer

Recommended properties

Mort. Insurance
info