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$20,819,131

Monthly Payment
$88,748

Down Payment

$-11,460,000

Total Loan

$19,460,000

Total int. paid

$12,489,131

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-11,130,000

Base on DTI ratio

$177,495

Budget of property purchase

HK$-11,130,000

Down Payment

$-11,460,000
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

$177,495

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 VILLA OCEANIA

thumb_up

VILLA OCEANIA

558 ft²

@14,301

GFA

733 ft²

@10,887

local_fire_department HIT

Sale$7.98 M

558 ft²

@14,301

GFA

733 ft²

@10,887

Sale$7.98 M

local_fire_department HIT

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,432

GFA

906 ft²

@9,249

vpn_key Key flight_takeoff 移民急讓

Sale$8.38 M

733 ft²

@11,432

GFA

906 ft²

@9,249

Sale$8.38 M

vpn_key Key flight_takeoff 移民急讓

KOL VR

Ma On Shan SUNSHINE CITY BLK J

thumb_up

SUNSHINE CITY BLK J

519 ft²

@13,487

GFA

698 ft²

@10,029

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Sale$7 M

519 ft²

@13,487

GFA

698 ft²

@10,029

Sale$7 M

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

844 ft²

@10,664

GFA

1,080 ft²

@8,333

local_fire_department HIT

Sale$9 M

844 ft²

@10,664

GFA

1,080 ft²

@8,333

Sale$9 M

local_fire_department HIT

KOL VR

Ma On Shan BAYSHORE TWR BLK 06

thumb_up

BAYSHORE TWR BLK 06

582 ft²

@13,230

GFA

783 ft²

@9,834

local_fire_department HIT hotel_class King

Sale$7.7 M

582 ft²

@13,230

GFA

783 ft²

@9,834

Sale$7.7 M

local_fire_department HIT hotel_class King

Ma On Shan LAKE SILVER TWR 08

thumb_up

LAKE SILVER TWR 08

539 ft²

@14,657

GFA

710 ft²

@11,127

local_fire_department HIT

Sale$7.9 M

539 ft²

@14,657

GFA

710 ft²

@11,127

Sale$7.9 M

local_fire_department HIT

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

Hung Hom HARBOUR PLACE

thumb_up

HARBOUR PLACE

481 ft²

@17,672

GFA

630 ft²

@13,492

local_fire_department HIT

Sale$8.5 M

481 ft²

@17,672

GFA

630 ft²

@13,492

Sale$8.5 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

465 ft²

@16,774

GFA

635 ft²

@12,283

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.8 M

465 ft²

@16,774

GFA

635 ft²

@12,283

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Clearwater Bay CHAN UK VILLAGE

thumb_up

Nicely Renovated House

700 ft²

@10,000

GFA

700 ft²

@10,000

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

700 ft²

@10,000

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$116,467	$89,495	$73,339	$62,591
1.500	$120,797	$93,903	$77,828	$67,160
2.000	$125,227	$98,445	$82,482	$71,928
2.500	$129,757	$103,119	$87,301	$76,891
3.000	$134,387	$107,925	$92,282	$82,044
3.500	$139,116	$112,860	$97,421	$87,384
3.625	$140,314	$114,114	$98,731	$88,748
4.000	$143,943	$117,924	$102,717	$92,905
4.500	$148,868	$123,114	$108,165	$98,601
5.000	$153,888	$128,427	$113,761	$104,465
5.500	$159,004	$133,863	$119,501	$110,492
6.000	$164,215	$139,417	$125,381	$116,673

Monthly Payment$88,748

Term

30Year

Loan amount

$19,460,000

Total int. paid

$12,489,131

Total Loan and Interest

$31,949,131

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$58,785	$29,962	$88,748	$19,430,038
2	$58,695	$30,053	$88,748	$19,399,985
3	$58,604	$30,143	$88,748	$19,369,842
4	$58,513	$30,235	$88,748	$19,339,607
5	$58,422	$30,326	$88,748	$19,309,281
6	$58,330	$30,417	$88,748	$19,278,864
7	$58,238	$30,509	$88,748	$19,248,355
8	$58,146	$30,602	$88,748	$19,217,753
9	$58,054	$30,694	$88,748	$19,187,059
10	$57,961	$30,787	$88,748	$19,156,272
11	$57,868	$30,880	$88,748	$19,125,393
12	$57,775	$30,973	$88,748	$19,094,420

第1年供款共

$1,064,971

第1年利息

$699,391

第1年共還本金

$365,580

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$57,681	$31,067	$88,748	$19,063,353
14	$57,587	$31,160	$88,748	$19,032,193
15	$57,493	$31,255	$88,748	$19,000,938
16	$57,399	$31,349	$88,748	$18,969,589
17	$57,304	$31,444	$88,748	$18,938,146
18	$57,209	$31,539	$88,748	$18,906,607
19	$57,114	$31,634	$88,748	$18,874,973
20	$57,018	$31,729	$88,748	$18,843,244
21	$56,922	$31,825	$88,748	$18,811,419
22	$56,826	$31,921	$88,748	$18,779,497
23	$56,730	$32,018	$88,748	$18,747,479
24	$56,633	$32,115	$88,748	$18,715,365

第2年供款共

$1,064,971

第2年利息

$685,916

第2年共還本金

$379,055

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$56,536	$32,212	$88,748	$18,683,153
26	$56,439	$32,309	$88,748	$18,650,844
27	$56,341	$32,406	$88,748	$18,618,438
28	$56,243	$32,504	$88,748	$18,585,933
29	$56,145	$32,603	$88,748	$18,553,331
30	$56,047	$32,701	$88,748	$18,520,630
31	$55,948	$32,800	$88,748	$18,487,830
32	$55,849	$32,899	$88,748	$18,454,931
33	$55,749	$32,998	$88,748	$18,421,933
34	$55,650	$33,098	$88,748	$18,388,835
35	$55,550	$33,198	$88,748	$18,355,637
36	$55,449	$33,298	$88,748	$18,322,338

第3年供款共

$1,064,971

第3年利息

$671,945

第3年共還本金

$393,026

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$55,349	$33,399	$88,748	$18,288,940
38	$55,248	$33,500	$88,748	$18,255,440
39	$55,147	$33,601	$88,748	$18,221,839
40	$55,045	$33,702	$88,748	$18,188,136
41	$54,943	$33,804	$88,748	$18,154,332
42	$54,841	$33,906	$88,748	$18,120,426
43	$54,739	$34,009	$88,748	$18,086,417
44	$54,636	$34,112	$88,748	$18,052,305
45	$54,533	$34,215	$88,748	$18,018,091
46	$54,430	$34,318	$88,748	$17,983,773
47	$54,326	$34,422	$88,748	$17,949,351
48	$54,222	$34,526	$88,748	$17,914,826

第4年供款共

$1,064,971

第4年利息

$657,458

第4年共還本金

$407,513

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$54,118	$34,630	$88,748	$17,880,196
50	$54,013	$34,734	$88,748	$17,845,461
51	$53,908	$34,839	$88,748	$17,810,622
52	$53,803	$34,945	$88,748	$17,775,677
53	$53,697	$35,050	$88,748	$17,740,627
54	$53,591	$35,156	$88,748	$17,705,471
55	$53,485	$35,262	$88,748	$17,670,209
56	$53,379	$35,369	$88,748	$17,634,840
57	$53,272	$35,476	$88,748	$17,599,364
58	$53,165	$35,583	$88,748	$17,563,781
59	$53,057	$35,690	$88,748	$17,528,091
60	$52,949	$35,798	$88,748	$17,492,293

第5年供款共

$1,064,971

第5年利息

$642,438

第5年共還本金

$422,533

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$52,841	$35,906	$88,748	$17,456,387
62	$52,733	$36,015	$88,748	$17,420,372
63	$52,624	$36,124	$88,748	$17,384,248
64	$52,515	$36,233	$88,748	$17,348,016
65	$52,405	$36,342	$88,748	$17,311,674
66	$52,296	$36,452	$88,748	$17,275,222
67	$52,186	$36,562	$88,748	$17,238,660
68	$52,075	$36,672	$88,748	$17,201,987
69	$51,964	$36,783	$88,748	$17,165,204
70	$51,853	$36,894	$88,748	$17,128,310
71	$51,742	$37,006	$88,748	$17,091,304
72	$51,630	$37,118	$88,748	$17,054,186

第6年供款共

$1,064,971

第6年利息

$626,864

第6年共還本金

$438,107

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$51,518	$37,230	$88,748	$17,016,956
74	$51,405	$37,342	$88,748	$16,979,614
75	$51,293	$37,455	$88,748	$16,942,159
76	$51,179	$37,568	$88,748	$16,904,591
77	$51,066	$37,682	$88,748	$16,866,909
78	$50,952	$37,795	$88,748	$16,829,114
79	$50,838	$37,910	$88,748	$16,791,204
80	$50,723	$38,024	$88,748	$16,753,180
81	$50,609	$38,139	$88,748	$16,715,041
82	$50,493	$38,254	$88,748	$16,676,787
83	$50,378	$38,370	$88,748	$16,638,417
84	$50,262	$38,486	$88,748	$16,599,931

第7年供款共

$1,064,971

第7年利息

$610,716

第7年共還本金

$454,255

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$50,146	$38,602	$88,748	$16,561,329
86	$50,029	$38,719	$88,748	$16,522,611
87	$49,912	$38,836	$88,748	$16,483,775
88	$49,795	$38,953	$88,748	$16,444,823
89	$49,677	$39,071	$88,748	$16,405,752
90	$49,559	$39,189	$88,748	$16,366,563
91	$49,441	$39,307	$88,748	$16,327,257
92	$49,322	$39,426	$88,748	$16,287,831
93	$49,203	$39,545	$88,748	$16,248,286
94	$49,083	$39,664	$88,748	$16,208,622
95	$48,964	$39,784	$88,748	$16,168,838
96	$48,843	$39,904	$88,748	$16,128,934

第8年供款共

$1,064,971

第8年利息

$593,973

第8年共還本金

$470,998

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$48,723	$40,025	$88,748	$16,088,909
98	$48,602	$40,146	$88,748	$16,048,763
99	$48,481	$40,267	$88,748	$16,008,496
100	$48,359	$40,389	$88,748	$15,968,108
101	$48,237	$40,511	$88,748	$15,927,597
102	$48,115	$40,633	$88,748	$15,886,964
103	$47,992	$40,756	$88,748	$15,846,208
104	$47,869	$40,879	$88,748	$15,805,330
105	$47,745	$41,002	$88,748	$15,764,327
106	$47,621	$41,126	$88,748	$15,723,201
107	$47,497	$41,250	$88,748	$15,681,951
108	$47,373	$41,375	$88,748	$15,640,576

第9年供款共

$1,064,971

第9年利息

$576,613

第9年共還本金

$488,358

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$47,248	$41,500	$88,748	$15,599,076
110	$47,122	$41,625	$88,748	$15,557,450
111	$46,996	$41,751	$88,748	$15,515,699
112	$46,870	$41,877	$88,748	$15,473,822
113	$46,744	$42,004	$88,748	$15,431,818
114	$46,617	$42,131	$88,748	$15,389,688
115	$46,490	$42,258	$88,748	$15,347,430
116	$46,362	$42,386	$88,748	$15,305,044
117	$46,234	$42,514	$88,748	$15,262,530
118	$46,106	$42,642	$88,748	$15,219,888
119	$45,977	$42,771	$88,748	$15,177,118
120	$45,848	$42,900	$88,748	$15,134,218

第10年供款共

$1,064,971

第10年利息

$558,613

第10年共還本金

$506,358

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$45,718	$43,030	$88,748	$15,091,188
122	$45,588	$43,160	$88,748	$15,048,028
123	$45,458	$43,290	$88,748	$15,004,738
124	$45,327	$43,421	$88,748	$14,961,318
125	$45,196	$43,552	$88,748	$14,917,766
126	$45,064	$43,683	$88,748	$14,874,082
127	$44,932	$43,815	$88,748	$14,830,267
128	$44,800	$43,948	$88,748	$14,786,319
129	$44,667	$44,081	$88,748	$14,742,238
130	$44,534	$44,214	$88,748	$14,698,025
131	$44,400	$44,347	$88,748	$14,653,677
132	$44,266	$44,481	$88,748	$14,609,196

第11年供款共

$1,064,971

第11年利息

$539,949

第11年共還本金

$525,022

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$44,132	$44,616	$88,748	$14,564,580
134	$43,997	$44,750	$88,748	$14,519,830
135	$43,862	$44,886	$88,748	$14,474,944
136	$43,726	$45,021	$88,748	$14,429,923
137	$43,590	$45,157	$88,748	$14,384,766
138	$43,454	$45,294	$88,748	$14,339,472
139	$43,317	$45,430	$88,748	$14,294,042
140	$43,180	$45,568	$88,748	$14,248,474
141	$43,042	$45,705	$88,748	$14,202,769
142	$42,904	$45,843	$88,748	$14,156,926
143	$42,766	$45,982	$88,748	$14,110,944
144	$42,627	$46,121	$88,748	$14,064,823

第12年供款共

$1,064,971

第12年利息

$520,598

第12年共還本金

$544,373

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$42,487	$46,260	$88,748	$14,018,563
146	$42,348	$46,400	$88,748	$13,972,163
147	$42,208	$46,540	$88,748	$13,925,623
148	$42,067	$46,681	$88,748	$13,878,942
149	$41,926	$46,822	$88,748	$13,832,121
150	$41,785	$46,963	$88,748	$13,785,158
151	$41,643	$47,105	$88,748	$13,738,053
152	$41,500	$47,247	$88,748	$13,690,806
153	$41,358	$47,390	$88,748	$13,643,416
154	$41,214	$47,533	$88,748	$13,595,883
155	$41,071	$47,677	$88,748	$13,548,206
156	$40,927	$47,821	$88,748	$13,500,385

第13年供款共

$1,064,971

第13年利息

$500,533

第13年共還本金

$564,438

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$40,782	$47,965	$88,748	$13,452,420
158	$40,638	$48,110	$88,748	$13,404,310
159	$40,492	$48,255	$88,748	$13,356,054
160	$40,346	$48,401	$88,748	$13,307,653
161	$40,200	$48,547	$88,748	$13,259,106
162	$40,054	$48,694	$88,748	$13,210,412
163	$39,906	$48,841	$88,748	$13,161,571
164	$39,759	$48,989	$88,748	$13,112,582
165	$39,611	$49,137	$88,748	$13,063,445
166	$39,462	$49,285	$88,748	$13,014,160
167	$39,314	$49,434	$88,748	$12,964,726
168	$39,164	$49,583	$88,748	$12,915,143

第14年供款共

$1,064,971

第14年利息

$479,729

第14年共還本金

$585,242

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$39,014	$49,733	$88,748	$12,865,410
170	$38,864	$49,883	$88,748	$12,815,527
171	$38,714	$50,034	$88,748	$12,765,493
172	$38,562	$50,185	$88,748	$12,715,307
173	$38,411	$50,337	$88,748	$12,664,971
174	$38,259	$50,489	$88,748	$12,614,482
175	$38,106	$50,641	$88,748	$12,563,841
176	$37,953	$50,794	$88,748	$12,513,046
177	$37,800	$50,948	$88,748	$12,462,099
178	$37,646	$51,102	$88,748	$12,410,997
179	$37,492	$51,256	$88,748	$12,359,741
180	$37,337	$51,411	$88,748	$12,308,330

第15年供款共

$1,064,971

第15年利息

$458,158

第15年共還本金

$606,813

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$37,181	$51,566	$88,748	$12,256,764
182	$37,026	$51,722	$88,748	$12,205,042
183	$36,869	$51,878	$88,748	$12,153,164
184	$36,713	$52,035	$88,748	$12,101,129
185	$36,555	$52,192	$88,748	$12,048,937
186	$36,398	$52,350	$88,748	$11,996,587
187	$36,240	$52,508	$88,748	$11,944,079
188	$36,081	$52,667	$88,748	$11,891,412
189	$35,922	$52,826	$88,748	$11,838,587
190	$35,762	$52,985	$88,748	$11,785,602
191	$35,602	$53,145	$88,748	$11,732,456
192	$35,442	$53,306	$88,748	$11,679,151

第16年供款共

$1,064,971

第16年利息

$435,792

第16年共還本金

$629,179

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$35,281	$53,467	$88,748	$11,625,684
194	$35,119	$53,628	$88,748	$11,572,056
195	$34,957	$53,790	$88,748	$11,518,265
196	$34,795	$53,953	$88,748	$11,464,312
197	$34,632	$54,116	$88,748	$11,410,197
198	$34,468	$54,279	$88,748	$11,355,917
199	$34,304	$54,443	$88,748	$11,301,474
200	$34,140	$54,608	$88,748	$11,246,866
201	$33,975	$54,773	$88,748	$11,192,094
202	$33,809	$54,938	$88,748	$11,137,156
203	$33,643	$55,104	$88,748	$11,082,051
204	$33,477	$55,271	$88,748	$11,026,781

第17年供款共

$1,064,971

第17年利息

$412,601

第17年共還本金

$652,370

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$33,310	$55,438	$88,748	$10,971,343
206	$33,143	$55,605	$88,748	$10,915,738
207	$32,975	$55,773	$88,748	$10,859,965
208	$32,806	$55,941	$88,748	$10,804,024
209	$32,637	$56,110	$88,748	$10,747,914
210	$32,468	$56,280	$88,748	$10,691,634
211	$32,298	$56,450	$88,748	$10,635,184
212	$32,127	$56,620	$88,748	$10,578,563
213	$31,956	$56,792	$88,748	$10,521,772
214	$31,785	$56,963	$88,748	$10,464,809
215	$31,612	$57,135	$88,748	$10,407,673
216	$31,440	$57,308	$88,748	$10,350,366

第18年供款共

$1,064,971

第18年利息

$388,556

第18年共還本金

$676,415

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$31,267	$57,481	$88,748	$10,292,885
218	$31,093	$57,654	$88,748	$10,235,230
219	$30,919	$57,829	$88,748	$10,177,402
220	$30,744	$58,003	$88,748	$10,119,398
221	$30,569	$58,179	$88,748	$10,061,220
222	$30,393	$58,354	$88,748	$10,002,866
223	$30,217	$58,531	$88,748	$9,944,335
224	$30,040	$58,707	$88,748	$9,885,628
225	$29,863	$58,885	$88,748	$9,826,743
226	$29,685	$59,063	$88,748	$9,767,680
227	$29,507	$59,241	$88,748	$9,708,439
228	$29,328	$59,420	$88,748	$9,649,019

第19年供款共

$1,064,971

第19年利息

$363,624

第19年共還本金

$701,347

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$29,148	$59,600	$88,748	$9,589,420
230	$28,968	$59,780	$88,748	$9,529,640
231	$28,787	$59,960	$88,748	$9,469,680
232	$28,606	$60,141	$88,748	$9,409,539
233	$28,425	$60,323	$88,748	$9,349,216
234	$28,242	$60,505	$88,748	$9,288,711
235	$28,060	$60,688	$88,748	$9,228,023
236	$27,876	$60,871	$88,748	$9,167,151
237	$27,692	$61,055	$88,748	$9,106,096
238	$27,508	$61,240	$88,748	$9,044,857
239	$27,323	$61,425	$88,748	$8,983,432
240	$27,137	$61,610	$88,748	$8,921,822

第20年供款共

$1,064,971

第20年利息

$337,774

第20年共還本金

$727,197

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$26,951	$61,796	$88,748	$8,860,026
242	$26,765	$61,983	$88,748	$8,798,043
243	$26,577	$62,170	$88,748	$8,735,873
244	$26,390	$62,358	$88,748	$8,673,515
245	$26,201	$62,546	$88,748	$8,610,968
246	$26,012	$62,735	$88,748	$8,548,233
247	$25,823	$62,925	$88,748	$8,485,308
248	$25,633	$63,115	$88,748	$8,422,193
249	$25,442	$63,306	$88,748	$8,358,888
250	$25,251	$63,497	$88,748	$8,295,391
251	$25,059	$63,689	$88,748	$8,231,702
252	$24,867	$63,881	$88,748	$8,167,821

第21年供款共

$1,064,971

第21年利息

$310,971

第21年共還本金

$754,000

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$24,674	$64,074	$88,748	$8,103,747
254	$24,480	$64,268	$88,748	$8,039,480
255	$24,286	$64,462	$88,748	$7,975,018
256	$24,091	$64,656	$88,748	$7,910,362
257	$23,896	$64,852	$88,748	$7,845,510
258	$23,700	$65,048	$88,748	$7,780,463
259	$23,503	$65,244	$88,748	$7,715,219
260	$23,306	$65,441	$88,748	$7,649,777
261	$23,109	$65,639	$88,748	$7,584,138
262	$22,910	$65,837	$88,748	$7,518,301
263	$22,712	$66,036	$88,748	$7,452,265
264	$22,512	$66,236	$88,748	$7,386,030

第22年供款共

$1,064,971

第22年利息

$283,179

第22年共還本金

$781,792

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$22,312	$66,436	$88,748	$7,319,594
266	$22,111	$66,636	$88,748	$7,252,958
267	$21,910	$66,838	$88,748	$7,186,120
268	$21,708	$67,040	$88,748	$7,119,081
269	$21,506	$67,242	$88,748	$7,051,839
270	$21,302	$67,445	$88,748	$6,984,393
271	$21,099	$67,649	$88,748	$6,916,745
272	$20,894	$67,853	$88,748	$6,848,891
273	$20,689	$68,058	$88,748	$6,780,833
274	$20,484	$68,264	$88,748	$6,712,569
275	$20,278	$68,470	$88,748	$6,644,099
276	$20,071	$68,677	$88,748	$6,575,422

第23年供款共

$1,064,971

第23年利息

$254,364

第23年共還本金

$810,607

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$19,863	$68,884	$88,748	$6,506,538
278	$19,655	$69,092	$88,748	$6,437,446
279	$19,446	$69,301	$88,748	$6,368,144
280	$19,237	$69,510	$88,748	$6,298,634
281	$19,027	$69,720	$88,748	$6,228,914
282	$18,817	$69,931	$88,748	$6,158,982
283	$18,605	$70,142	$88,748	$6,088,840
284	$18,393	$70,354	$88,748	$6,018,486
285	$18,181	$70,567	$88,748	$5,947,919
286	$17,968	$70,780	$88,748	$5,877,139
287	$17,754	$70,994	$88,748	$5,806,146
288	$17,539	$71,208	$88,748	$5,734,937

第24年供款共

$1,064,971

第24年利息

$224,486

第24年共還本金

$840,485

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$17,324	$71,423	$88,748	$5,663,514
290	$17,109	$71,639	$88,748	$5,591,875
291	$16,892	$71,855	$88,748	$5,520,020
292	$16,675	$72,073	$88,748	$5,447,947
293	$16,457	$72,290	$88,748	$5,375,657
294	$16,239	$72,509	$88,748	$5,303,148
295	$16,020	$72,728	$88,748	$5,230,421
296	$15,800	$72,947	$88,748	$5,157,473
297	$15,580	$73,168	$88,748	$5,084,305
298	$15,359	$73,389	$88,748	$5,010,917
299	$15,137	$73,610	$88,748	$4,937,306
300	$14,915	$73,833	$88,748	$4,863,473

第25年供款共

$1,064,971

第25年利息

$193,507

第25年共還本金

$871,464

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$14,692	$74,056	$88,748	$4,789,418
302	$14,468	$74,280	$88,748	$4,715,138
303	$14,244	$74,504	$88,748	$4,640,634
304	$14,019	$74,729	$88,748	$4,565,905
305	$13,793	$74,955	$88,748	$4,490,950
306	$13,566	$75,181	$88,748	$4,415,769
307	$13,339	$75,408	$88,748	$4,340,361
308	$13,112	$75,636	$88,748	$4,264,725
309	$12,883	$75,865	$88,748	$4,188,860
310	$12,654	$76,094	$88,748	$4,112,767
311	$12,424	$76,324	$88,748	$4,036,443
312	$12,193	$76,554	$88,748	$3,959,889

第26年供款共

$1,064,971

第26年利息

$161,386

第26年共還本金

$903,585

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$11,962	$76,785	$88,748	$3,883,103
314	$11,730	$77,017	$88,748	$3,806,086
315	$11,498	$77,250	$88,748	$3,728,836
316	$11,264	$77,483	$88,748	$3,651,353
317	$11,030	$77,717	$88,748	$3,573,635
318	$10,795	$77,952	$88,748	$3,495,683
319	$10,560	$78,188	$88,748	$3,417,495
320	$10,324	$78,424	$88,748	$3,339,071
321	$10,087	$78,661	$88,748	$3,260,410
322	$9,849	$78,898	$88,748	$3,181,512
323	$9,611	$79,137	$88,748	$3,102,375
324	$9,372	$79,376	$88,748	$3,022,999

第27年供款共

$1,064,971

第27年利息

$128,082

第27年共還本金

$936,889

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$9,132	$79,616	$88,748	$2,943,384
326	$8,891	$79,856	$88,748	$2,863,528
327	$8,650	$80,097	$88,748	$2,783,430
328	$8,408	$80,339	$88,748	$2,703,091
329	$8,166	$80,582	$88,748	$2,622,509
330	$7,922	$80,825	$88,748	$2,541,684
331	$7,678	$81,070	$88,748	$2,460,614
332	$7,433	$81,314	$88,748	$2,379,300
333	$7,187	$81,560	$88,748	$2,297,740
334	$6,941	$81,806	$88,748	$2,215,933
335	$6,694	$82,054	$88,748	$2,133,879
336	$6,446	$82,301	$88,748	$2,051,578

第28年供款共

$1,064,971

第28年利息

$93,549

第28年共還本金

$971,422

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,197	$82,550	$88,748	$1,969,028
338	$5,948	$82,799	$88,748	$1,886,228
339	$5,698	$83,050	$88,748	$1,803,179
340	$5,447	$83,300	$88,748	$1,719,878
341	$5,195	$83,552	$88,748	$1,636,326
342	$4,943	$83,805	$88,748	$1,552,522
343	$4,690	$84,058	$88,748	$1,468,464
344	$4,436	$84,312	$88,748	$1,384,152
345	$4,181	$84,566	$88,748	$1,299,586
346	$3,926	$84,822	$88,748	$1,214,764
347	$3,670	$85,078	$88,748	$1,129,686
348	$3,413	$85,335	$88,748	$1,044,351

第29年供款共

$1,064,971

第29年利息

$57,744

第29年共還本金

$1,007,227

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,155	$85,593	$88,748	$958,759
350	$2,896	$85,851	$88,748	$872,907
351	$2,637	$86,111	$88,748	$786,797
352	$2,377	$86,371	$88,748	$700,426
353	$2,116	$86,632	$88,748	$613,794
354	$1,854	$86,893	$88,748	$526,901
355	$1,592	$87,156	$88,748	$439,745
356	$1,328	$87,419	$88,748	$352,326
357	$1,064	$87,683	$88,748	$264,642
358	$799	$87,948	$88,748	$176,694
359	$534	$88,214	$88,748	$88,480
360	$267	$88,480	$88,748	$0

第30年供款共

$1,064,971

第30年利息

$20,620

第30年共還本金

$1,044,351

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$20,819,131

Disclaimer

Recommended properties

Mort. Insurance
info