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$21,313,305

Monthly Payment
$92,260

Down Payment

$-12,230,000

Total Loan

$20,230,000

Total int. paid

$12,983,305

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-11,900,000

Base on DTI ratio

$184,518

Budget of property purchase

HK$-11,900,000

Down Payment

$-12,230,000
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

$184,518

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 BAYCREST BLK 04

thumb_up

BAYCREST BLK 04

586 ft²

@13,311

GFA

790 ft²

@9,873

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$7.8 M

586 ft²

@13,311

GFA

790 ft²

@9,873

Sale$7.8 M

local_fire_department HIT hotel_class King local_offer Good Catch

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05

605 ft²

@12,397

GFA

808 ft²

@9,282

local_fire_department HIT

Sale$7.5 M

605 ft²

@12,397

GFA

808 ft²

@9,282

Sale$7.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

521 ft²

@14,012

directions_run Sale verified 首置必買

Sale$7.3 M

521 ft²

@14,012

Sale$7.3 M

directions_run Sale verified 首置必買

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

761 ft²

@11,406

GFA

990 ft²

@8,768

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Sale$8.68 M

761 ft²

@11,406

GFA

990 ft²

@8,768

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Shatin ESTORIL HTS

thumb_up

BELAIR GDNS ESTORIL HTS

831 ft²

@10,830

GFA

1,125 ft²

@8,000

local_fire_department HIT

Sale$9 M

831 ft²

@10,830

GFA

1,125 ft²

@8,000

Sale$9 M

local_fire_department HIT

Tai Po CHEUNG SHU TAN

thumb_up

RAINBOW HEIGHT

GFA

612 ft²

@11,438

Sale$7 M

GFA

612 ft²

@11,438

Sale$7 M

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK M

618 ft²

@14,045

GFA

832 ft²

@10,433

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.68 M

618 ft²

@14,045

GFA

832 ft²

@10,433

Sale$8.68 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@20,067

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.99 M

448 ft²

@20,067

Sale$8.99 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sai Kung TAN CHEUNG

thumb_up

SAI KUNG TOWN GROUND FLOOR WITH NICE DECORATION

GFA

1,200 ft²

@6,567

real_estate_agent Rare local_offer Good Catch

Sale$7.88 M

GFA

1,200 ft²

@6,567

Sale$7.88 M

real_estate_agent Rare local_offer Good Catch

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

Wanchai THE GLOUCESTER

thumb_up

THE GLOUCESTER

342 ft²

@26,316

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

342 ft²

@26,316

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

650 ft²

@11,462

GFA

807 ft²

@9,232

local_fire_department HIT

Sale$7.45 M

650 ft²

@11,462

GFA

807 ft²

@9,232

Sale$7.45 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$121,075	$93,037	$76,241	$65,068
1.500	$125,576	$97,619	$80,907	$69,818
2.000	$130,182	$102,340	$85,746	$74,774
2.500	$134,891	$107,199	$90,755	$79,933
3.000	$139,705	$112,195	$95,933	$85,290
3.500	$144,621	$117,326	$101,276	$90,842
3.625	$145,866	$118,629	$102,637	$92,259
4.000	$149,639	$122,590	$106,781	$96,581
4.500	$154,758	$127,985	$112,445	$102,502
5.000	$159,978	$133,509	$118,263	$108,599
5.500	$165,296	$139,160	$124,230	$114,864
6.000	$170,712	$144,934	$130,342	$121,289

Monthly Payment$92,260

Term

30Year

Loan amount

$20,230,000

Total int. paid

$12,983,305

Total Loan and Interest

$33,213,305

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$61,111	$31,148	$92,259	$20,198,852
2	$61,017	$31,242	$92,259	$20,167,610
3	$60,923	$31,336	$92,259	$20,136,274
4	$60,828	$31,431	$92,259	$20,104,843
5	$60,733	$31,526	$92,259	$20,073,318
6	$60,638	$31,621	$92,259	$20,041,697
7	$60,543	$31,717	$92,259	$20,009,980
8	$60,447	$31,812	$92,259	$19,978,168
9	$60,351	$31,908	$92,259	$19,946,259
10	$60,254	$32,005	$92,259	$19,914,254
11	$60,158	$32,102	$92,259	$19,882,153
12	$60,061	$32,199	$92,259	$19,849,954

第1年供款共

$1,107,110

第1年利息

$727,064

第1年共還本金

$380,046

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$59,963	$32,296	$92,259	$19,817,659
14	$59,866	$32,393	$92,259	$19,785,265
15	$59,768	$32,491	$92,259	$19,752,774
16	$59,670	$32,589	$92,259	$19,720,185
17	$59,571	$32,688	$92,259	$19,687,497
18	$59,473	$32,787	$92,259	$19,654,710
19	$59,374	$32,886	$92,259	$19,621,825
20	$59,274	$32,985	$92,259	$19,588,840
21	$59,175	$33,085	$92,259	$19,555,755
22	$59,075	$33,185	$92,259	$19,522,571
23	$58,974	$33,285	$92,259	$19,489,286
24	$58,874	$33,385	$92,259	$19,455,901

第2年供款共

$1,107,110

第2年利息

$713,057

第2年共還本金

$394,054

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$58,773	$33,486	$92,259	$19,422,415
26	$58,672	$33,587	$92,259	$19,388,827
27	$58,570	$33,689	$92,259	$19,355,139
28	$58,469	$33,791	$92,259	$19,321,348
29	$58,367	$33,893	$92,259	$19,287,455
30	$58,264	$33,995	$92,259	$19,253,460
31	$58,161	$34,098	$92,259	$19,219,363
32	$58,058	$34,201	$92,259	$19,185,162
33	$57,955	$34,304	$92,259	$19,150,858
34	$57,852	$34,408	$92,259	$19,116,450
35	$57,748	$34,512	$92,259	$19,081,939
36	$57,643	$34,616	$92,259	$19,047,323

第3年供款共

$1,107,110

第3年利息

$698,532

第3年共還本金

$408,578

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$57,539	$34,720	$92,259	$19,012,603
38	$57,434	$34,825	$92,259	$18,977,777
39	$57,329	$34,930	$92,259	$18,942,847
40	$57,223	$35,036	$92,259	$18,907,811
41	$57,117	$35,142	$92,259	$18,872,669
42	$57,011	$35,248	$92,259	$18,837,421
43	$56,905	$35,354	$92,259	$18,802,067
44	$56,798	$35,461	$92,259	$18,766,605
45	$56,691	$35,568	$92,259	$18,731,037
46	$56,583	$35,676	$92,259	$18,695,361
47	$56,476	$35,784	$92,259	$18,659,578
48	$56,367	$35,892	$92,259	$18,623,686

第4年供款共

$1,107,110

第4年利息

$683,473

第4年共還本金

$423,637

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$56,259	$36,000	$92,259	$18,587,686
50	$56,150	$36,109	$92,259	$18,551,577
51	$56,041	$36,218	$92,259	$18,515,359
52	$55,932	$36,327	$92,259	$18,479,031
53	$55,822	$36,437	$92,259	$18,442,594
54	$55,712	$36,547	$92,259	$18,406,047
55	$55,602	$36,658	$92,259	$18,369,390
56	$55,491	$36,768	$92,259	$18,332,621
57	$55,380	$36,879	$92,259	$18,295,742
58	$55,268	$36,991	$92,259	$18,258,751
59	$55,157	$37,103	$92,259	$18,221,649
60	$55,045	$37,215	$92,259	$18,184,434

第5年供款共

$1,107,110

第5年利息

$667,858

第5年共還本金

$439,252

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$54,932	$37,327	$92,259	$18,147,107
62	$54,819	$37,440	$92,259	$18,109,667
63	$54,706	$37,553	$92,259	$18,072,114
64	$54,593	$37,666	$92,259	$18,034,448
65	$54,479	$37,780	$92,259	$17,996,668
66	$54,365	$37,894	$92,259	$17,958,774
67	$54,250	$38,009	$92,259	$17,920,765
68	$54,136	$38,124	$92,259	$17,882,641
69	$54,020	$38,239	$92,259	$17,844,403
70	$53,905	$38,354	$92,259	$17,806,048
71	$53,789	$38,470	$92,259	$17,767,578
72	$53,673	$38,586	$92,259	$17,728,992

第6年供款共

$1,107,110

第6年利息

$651,668

第6年共還本金

$455,442

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$53,556	$38,703	$92,259	$17,690,289
74	$53,439	$38,820	$92,259	$17,651,469
75	$53,322	$38,937	$92,259	$17,612,532
76	$53,205	$39,055	$92,259	$17,573,478
77	$53,087	$39,173	$92,259	$17,534,305
78	$52,968	$39,291	$92,259	$17,495,014
79	$52,850	$39,410	$92,259	$17,455,605
80	$52,730	$39,529	$92,259	$17,416,076
81	$52,611	$39,648	$92,259	$17,376,428
82	$52,491	$39,768	$92,259	$17,336,660
83	$52,371	$39,888	$92,259	$17,296,772
84	$52,251	$40,009	$92,259	$17,256,763

第7年供款共

$1,107,110

第7年利息

$634,881

第7年共還本金

$472,229

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$52,130	$40,129	$92,259	$17,216,634
86	$52,009	$40,251	$92,259	$17,176,383
87	$51,887	$40,372	$92,259	$17,136,011
88	$51,765	$40,494	$92,259	$17,095,517
89	$51,643	$40,616	$92,259	$17,054,900
90	$51,520	$40,739	$92,259	$17,014,161
91	$51,397	$40,862	$92,259	$16,973,299
92	$51,274	$40,986	$92,259	$16,932,313
93	$51,150	$41,109	$92,259	$16,891,204
94	$51,026	$41,234	$92,259	$16,849,970
95	$50,901	$41,358	$92,259	$16,808,612
96	$50,776	$41,483	$92,259	$16,767,129

第8年供款共

$1,107,110

第8年利息

$617,476

第8年共還本金

$489,634

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$50,651	$41,608	$92,259	$16,725,520
98	$50,525	$41,734	$92,259	$16,683,786
99	$50,399	$41,860	$92,259	$16,641,926
100	$50,272	$41,987	$92,259	$16,599,939
101	$50,146	$42,114	$92,259	$16,557,826
102	$50,018	$42,241	$92,259	$16,515,585
103	$49,891	$42,368	$92,259	$16,473,217
104	$49,763	$42,496	$92,259	$16,430,720
105	$49,634	$42,625	$92,259	$16,388,096
106	$49,506	$42,753	$92,259	$16,345,342
107	$49,377	$42,883	$92,259	$16,302,460
108	$49,247	$43,012	$92,259	$16,259,447

第9年供款共

$1,107,110

第9年利息

$599,429

第9年共還本金

$507,682

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$49,117	$43,142	$92,259	$16,216,305
110	$48,987	$43,272	$92,259	$16,173,033
111	$48,856	$43,403	$92,259	$16,129,630
112	$48,725	$43,534	$92,259	$16,086,095
113	$48,593	$43,666	$92,259	$16,042,430
114	$48,462	$43,798	$92,259	$15,998,632
115	$48,329	$43,930	$92,259	$15,954,702
116	$48,196	$44,063	$92,259	$15,910,639
117	$48,063	$44,196	$92,259	$15,866,444
118	$47,930	$44,329	$92,259	$15,822,114
119	$47,796	$44,463	$92,259	$15,777,651
120	$47,662	$44,598	$92,259	$15,733,054

第10年供款共

$1,107,110

第10年利息

$580,716

第10年共還本金

$526,394

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$47,527	$44,732	$92,259	$15,688,321
122	$47,392	$44,867	$92,259	$15,643,454
123	$47,256	$45,003	$92,259	$15,598,451
124	$47,120	$45,139	$92,259	$15,553,312
125	$46,984	$45,275	$92,259	$15,508,037
126	$46,847	$45,412	$92,259	$15,462,625
127	$46,710	$45,549	$92,259	$15,417,076
128	$46,572	$45,687	$92,259	$15,371,389
129	$46,434	$45,825	$92,259	$15,325,564
130	$46,296	$45,963	$92,259	$15,279,601
131	$46,157	$46,102	$92,259	$15,233,499
132	$46,018	$46,241	$92,259	$15,187,258

第11年供款共

$1,107,110

第11年利息

$561,314

第11年共還本金

$545,796

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$45,878	$46,381	$92,259	$15,140,877
134	$45,738	$46,521	$92,259	$15,094,356
135	$45,598	$46,662	$92,259	$15,047,694
136	$45,457	$46,803	$92,259	$15,000,891
137	$45,315	$46,944	$92,259	$14,953,947
138	$45,173	$47,086	$92,259	$14,906,862
139	$45,031	$47,228	$92,259	$14,859,634
140	$44,888	$47,371	$92,259	$14,812,263
141	$44,745	$47,514	$92,259	$14,764,749
142	$44,602	$47,657	$92,259	$14,717,092
143	$44,458	$47,801	$92,259	$14,669,290
144	$44,313	$47,946	$92,259	$14,621,345

第12年供款共

$1,107,110

第12年利息

$541,197

第12年共還本金

$565,913

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$44,169	$48,091	$92,259	$14,573,254
146	$44,023	$48,236	$92,259	$14,525,018
147	$43,878	$48,382	$92,259	$14,476,637
148	$43,732	$48,528	$92,259	$14,428,109
149	$43,585	$48,674	$92,259	$14,379,435
150	$43,438	$48,821	$92,259	$14,330,614
151	$43,290	$48,969	$92,259	$14,281,645
152	$43,142	$49,117	$92,259	$14,232,528
153	$42,994	$49,265	$92,259	$14,183,263
154	$42,845	$49,414	$92,259	$14,133,849
155	$42,696	$49,563	$92,259	$14,084,286
156	$42,546	$49,713	$92,259	$14,034,573

第13年供款共

$1,107,110

第13年利息

$520,338

第13年共還本金

$586,772

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$42,396	$49,863	$92,259	$13,984,710
158	$42,245	$50,014	$92,259	$13,934,696
159	$42,094	$50,165	$92,259	$13,884,531
160	$41,943	$50,316	$92,259	$13,834,215
161	$41,791	$50,468	$92,259	$13,783,747
162	$41,638	$50,621	$92,259	$13,733,126
163	$41,485	$50,774	$92,259	$13,682,352
164	$41,332	$50,927	$92,259	$13,631,425
165	$41,178	$51,081	$92,259	$13,580,344
166	$41,024	$51,235	$92,259	$13,529,109
167	$40,869	$51,390	$92,259	$13,477,719
168	$40,714	$51,545	$92,259	$13,426,174

第14年供款共

$1,107,110

第14年利息

$498,711

第14年共還本金

$608,399

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$40,558	$51,701	$92,259	$13,374,473
170	$40,402	$51,857	$92,259	$13,322,616
171	$40,245	$52,014	$92,259	$13,270,602
172	$40,088	$52,171	$92,259	$13,218,431
173	$39,931	$52,329	$92,259	$13,166,103
174	$39,773	$52,487	$92,259	$13,113,616
175	$39,614	$52,645	$92,259	$13,060,971
176	$39,455	$52,804	$92,259	$13,008,167
177	$39,296	$52,964	$92,259	$12,955,203
178	$39,136	$53,124	$92,259	$12,902,079
179	$38,975	$53,284	$92,259	$12,848,795
180	$38,814	$53,445	$92,259	$12,795,350

第15年供款共

$1,107,110

第15年利息

$476,286

第15年共還本金

$630,824

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$38,653	$53,607	$92,259	$12,741,744
182	$38,491	$53,768	$92,259	$12,687,975
183	$38,328	$53,931	$92,259	$12,634,044
184	$38,165	$54,094	$92,259	$12,579,950
185	$38,002	$54,257	$92,259	$12,525,693
186	$37,838	$54,421	$92,259	$12,471,272
187	$37,674	$54,586	$92,259	$12,416,686
188	$37,509	$54,750	$92,259	$12,361,936
189	$37,343	$54,916	$92,259	$12,307,020
190	$37,177	$55,082	$92,259	$12,251,938
191	$37,011	$55,248	$92,259	$12,196,690
192	$36,844	$55,415	$92,259	$12,141,275

第16年供款共

$1,107,110

第16年利息

$453,035

第16年共還本金

$654,075

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$36,677	$55,582	$92,259	$12,085,693
194	$36,509	$55,750	$92,259	$12,029,943
195	$36,340	$55,919	$92,259	$11,974,024
196	$36,172	$56,088	$92,259	$11,917,936
197	$36,002	$56,257	$92,259	$11,861,679
198	$35,832	$56,427	$92,259	$11,805,252
199	$35,662	$56,597	$92,259	$11,748,655
200	$35,491	$56,768	$92,259	$11,691,886
201	$35,319	$56,940	$92,259	$11,634,946
202	$35,147	$57,112	$92,259	$11,577,834
203	$34,975	$57,284	$92,259	$11,520,550
204	$34,802	$57,458	$92,259	$11,463,092

第17年供款共

$1,107,110

第17年利息

$428,927

第17年共還本金

$678,183

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$34,628	$57,631	$92,259	$11,405,461
206	$34,454	$57,805	$92,259	$11,347,656
207	$34,279	$57,980	$92,259	$11,289,676
208	$34,104	$58,155	$92,259	$11,231,521
209	$33,929	$58,331	$92,259	$11,173,191
210	$33,752	$58,507	$92,259	$11,114,684
211	$33,576	$58,684	$92,259	$11,056,000
212	$33,398	$58,861	$92,259	$10,997,139
213	$33,221	$59,039	$92,259	$10,938,101
214	$33,042	$59,217	$92,259	$10,878,884
215	$32,863	$59,396	$92,259	$10,819,488
216	$32,684	$59,575	$92,259	$10,759,913

第18年供款共

$1,107,110

第18年利息

$403,930

第18年共還本金

$703,180

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$32,504	$59,755	$92,259	$10,700,157
218	$32,323	$59,936	$92,259	$10,640,222
219	$32,142	$60,117	$92,259	$10,580,105
220	$31,961	$60,298	$92,259	$10,519,806
221	$31,779	$60,481	$92,259	$10,459,326
222	$31,596	$60,663	$92,259	$10,398,662
223	$31,413	$60,847	$92,259	$10,337,816
224	$31,229	$61,030	$92,259	$10,276,785
225	$31,044	$61,215	$92,259	$10,215,571
226	$30,860	$61,400	$92,259	$10,154,171
227	$30,674	$61,585	$92,259	$10,092,586
228	$30,488	$61,771	$92,259	$10,030,815

第19年供款共

$1,107,110

第19年利息

$378,012

第19年共還本金

$729,098

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$30,301	$61,958	$92,259	$9,968,857
230	$30,114	$62,145	$92,259	$9,906,712
231	$29,927	$62,333	$92,259	$9,844,379
232	$29,738	$62,521	$92,259	$9,781,859
233	$29,549	$62,710	$92,259	$9,719,149
234	$29,360	$62,899	$92,259	$9,656,249
235	$29,170	$63,089	$92,259	$9,593,160
236	$28,979	$63,280	$92,259	$9,529,880
237	$28,788	$63,471	$92,259	$9,466,409
238	$28,596	$63,663	$92,259	$9,402,747
239	$28,404	$63,855	$92,259	$9,338,892
240	$28,211	$64,048	$92,259	$9,274,844

第20年供款共

$1,107,110

第20年利息

$351,139

第20年共還本金

$755,971

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$28,018	$64,241	$92,259	$9,210,602
242	$27,824	$64,435	$92,259	$9,146,167
243	$27,629	$64,630	$92,259	$9,081,537
244	$27,434	$64,825	$92,259	$9,016,711
245	$27,238	$65,021	$92,259	$8,951,690
246	$27,042	$65,218	$92,259	$8,886,472
247	$26,845	$65,415	$92,259	$8,821,058
248	$26,647	$65,612	$92,259	$8,755,446
249	$26,449	$65,810	$92,259	$8,689,635
250	$26,250	$66,009	$92,259	$8,623,626
251	$26,051	$66,209	$92,259	$8,557,417
252	$25,851	$66,409	$92,259	$8,491,009

第21年供款共

$1,107,110

第21年利息

$323,275

第21年共還本金

$783,835

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$25,650	$66,609	$92,259	$8,424,399
254	$25,449	$66,810	$92,259	$8,357,589
255	$25,247	$67,012	$92,259	$8,290,577
256	$25,044	$67,215	$92,259	$8,223,362
257	$24,841	$67,418	$92,259	$8,155,944
258	$24,638	$67,621	$92,259	$8,088,323
259	$24,433	$67,826	$92,259	$8,020,497
260	$24,229	$68,031	$92,259	$7,952,466
261	$24,023	$68,236	$92,259	$7,884,230
262	$23,817	$68,442	$92,259	$7,815,788
263	$23,610	$68,649	$92,259	$7,747,139
264	$23,403	$68,856	$92,259	$7,678,283

第22年供款共

$1,107,110

第22年利息

$294,384

第22年共還本金

$812,726

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$23,195	$69,064	$92,259	$7,609,218
266	$22,986	$69,273	$92,259	$7,539,945
267	$22,777	$69,482	$92,259	$7,470,463
268	$22,567	$69,692	$92,259	$7,400,771
269	$22,356	$69,903	$92,259	$7,330,868
270	$22,145	$70,114	$92,259	$7,260,754
271	$21,934	$70,326	$92,259	$7,190,429
272	$21,721	$70,538	$92,259	$7,119,891
273	$21,508	$70,751	$92,259	$7,049,139
274	$21,294	$70,965	$92,259	$6,978,175
275	$21,080	$71,179	$92,259	$6,906,995
276	$20,865	$71,394	$92,259	$6,835,601

第23年供款共

$1,107,110

第23年利息

$264,428

第23年共還本金

$842,682

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$20,649	$71,610	$92,259	$6,763,991
278	$20,433	$71,826	$92,259	$6,692,165
279	$20,216	$72,043	$92,259	$6,620,121
280	$19,998	$72,261	$92,259	$6,547,861
281	$19,780	$72,479	$92,259	$6,475,381
282	$19,561	$72,698	$92,259	$6,402,683
283	$19,341	$72,918	$92,259	$6,329,765
284	$19,121	$73,138	$92,259	$6,256,627
285	$18,900	$73,359	$92,259	$6,183,269
286	$18,679	$73,581	$92,259	$6,109,688
287	$18,456	$73,803	$92,259	$6,035,885
288	$18,233	$74,026	$92,259	$5,961,859

第24年供款共

$1,107,110

第24年利息

$233,369

第24年共還本金

$873,742

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$18,010	$74,249	$92,259	$5,887,610
290	$17,785	$74,474	$92,259	$5,813,136
291	$17,561	$74,699	$92,259	$5,738,438
292	$17,335	$74,924	$92,259	$5,663,513
293	$17,109	$75,151	$92,259	$5,588,363
294	$16,882	$75,378	$92,259	$5,512,985
295	$16,654	$75,605	$92,259	$5,437,380
296	$16,425	$75,834	$92,259	$5,361,546
297	$16,196	$76,063	$92,259	$5,285,483
298	$15,967	$76,293	$92,259	$5,209,190
299	$15,736	$76,523	$92,259	$5,132,667
300	$15,505	$76,754	$92,259	$5,055,913

第25年供款共

$1,107,110

第25年利息

$201,164

第25年共還本金

$905,946

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$15,273	$76,986	$92,259	$4,978,927
302	$15,041	$77,219	$92,259	$4,901,708
303	$14,807	$77,452	$92,259	$4,824,256
304	$14,573	$77,686	$92,259	$4,746,570
305	$14,339	$77,921	$92,259	$4,668,650
306	$14,103	$78,156	$92,259	$4,590,494
307	$13,867	$78,392	$92,259	$4,512,102
308	$13,630	$78,629	$92,259	$4,433,473
309	$13,393	$78,866	$92,259	$4,354,607
310	$13,155	$79,105	$92,259	$4,275,502
311	$12,916	$79,344	$92,259	$4,196,158
312	$12,676	$79,583	$92,259	$4,116,575

第26年供款共

$1,107,110

第26年利息

$167,772

第26年共還本金

$939,338

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$12,435	$79,824	$92,259	$4,036,751
314	$12,194	$80,065	$92,259	$3,956,687
315	$11,952	$80,307	$92,259	$3,876,380
316	$11,710	$80,549	$92,259	$3,795,831
317	$11,467	$80,793	$92,259	$3,715,038
318	$11,223	$81,037	$92,259	$3,634,001
319	$10,978	$81,281	$92,259	$3,552,720
320	$10,732	$81,527	$92,259	$3,471,193
321	$10,486	$81,773	$92,259	$3,389,420
322	$10,239	$82,020	$92,259	$3,307,399
323	$9,991	$82,268	$92,259	$3,225,131
324	$9,743	$82,517	$92,259	$3,142,615

第27年供款共

$1,107,110

第27年利息

$133,150

第27年共還本金

$973,960

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$9,493	$82,766	$92,259	$3,059,849
326	$9,243	$83,016	$92,259	$2,976,833
327	$8,993	$83,267	$92,259	$2,893,566
328	$8,741	$83,518	$92,259	$2,810,048
329	$8,489	$83,770	$92,259	$2,726,277
330	$8,236	$84,024	$92,259	$2,642,254
331	$7,982	$84,277	$92,259	$2,557,977
332	$7,727	$84,532	$92,259	$2,473,445
333	$7,472	$84,787	$92,259	$2,388,657
334	$7,216	$85,043	$92,259	$2,303,614
335	$6,959	$85,300	$92,259	$2,218,313
336	$6,701	$85,558	$92,259	$2,132,755

第28年供款共

$1,107,110

第28年利息

$97,251

第28年共還本金

$1,009,859

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,443	$85,816	$92,259	$2,046,939
338	$6,183	$86,076	$92,259	$1,960,863
339	$5,923	$86,336	$92,259	$1,874,528
340	$5,663	$86,597	$92,259	$1,787,931
341	$5,401	$86,858	$92,259	$1,701,073
342	$5,139	$87,121	$92,259	$1,613,952
343	$4,875	$87,384	$92,259	$1,526,569
344	$4,612	$87,648	$92,259	$1,438,921
345	$4,347	$87,912	$92,259	$1,351,009
346	$4,081	$88,178	$92,259	$1,262,831
347	$3,815	$88,444	$92,259	$1,174,386
348	$3,548	$88,712	$92,259	$1,085,675

第29年供款共

$1,107,110

第29年利息

$60,029

第29年共還本金

$1,047,081

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,280	$88,980	$92,259	$996,695
350	$3,011	$89,248	$92,259	$907,447
351	$2,741	$89,518	$92,259	$817,929
352	$2,471	$89,788	$92,259	$728,140
353	$2,200	$90,060	$92,259	$638,081
354	$1,928	$90,332	$92,259	$547,749
355	$1,655	$90,605	$92,259	$457,145
356	$1,381	$90,878	$92,259	$366,266
357	$1,106	$91,153	$92,259	$275,114
358	$831	$91,428	$92,259	$183,686
359	$555	$91,704	$92,259	$91,981
360	$278	$91,981	$92,259	$0

第30年供款共

$1,107,110

第30年利息

$21,436

第30年共還本金

$1,085,675

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$21,313,305

Disclaimer

Recommended properties

Mort. Insurance
info