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$21,493,004

Monthly Payment
$93,537

Down Payment

$-12,510,000

Total Loan

$20,510,000

Total int. paid

$13,163,004

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-12,180,000

Base on DTI ratio

$187,072

Budget of property purchase

HK$-12,180,000

Down Payment

$-12,510,000
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

$187,072

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

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

750 ft²

@11,733

GFA

972 ft²

@9,053

real_estate_agent Rare

Sale$8.8 M

750 ft²

@11,733

GFA

972 ft²

@9,053

Sale$8.8 M

real_estate_agent Rare

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY B

519 ft²

@13,642

GFA

696 ft²

@10,172

hotel_class King

Sale$7.08 M

519 ft²

@13,642

GFA

696 ft²

@10,172

Sale$7.08 M

hotel_class King

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

523 ft²

@14,340

GFA

699 ft²

@10,730

local_fire_department HIT

Sale$7.5 M

523 ft²

@14,340

GFA

699 ft²

@10,730

Sale$7.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

特色單位 (Rented)

480 ft²

@15,625

local_fire_department HIT

Sale$7.5 M

480 ft²

@15,625

Sale$7.5 M

local_fire_department HIT

Tai Po CLASSICAL GDNS PH 01 BLK 10

thumb_up

CLASSICAL GDNS PH 01 BLK 10

778 ft²

@9,871

local_fire_department HIT flight_takeoff 移民急讓

Sale$7.68 M

778 ft²

@9,871

Sale$7.68 M

local_fire_department HIT flight_takeoff 移民急讓

Sai Kung PARK MEDITERRANEAN TWR 03

thumb_up

PARK MEDITERRANEAN

424 ft²

@16,509

local_offer Good Catch

Sale$7 M

424 ft²

@16,509

Sale$7 M

local_offer Good Catch

Sai Kung NAI CHUNG

thumb_up

NAI CHUNG

GFA

670 ft²

@11,791

local_fire_department HIT real_estate_agent Rare

Sale$7.9 M

GFA

670 ft²

@11,791

Sale$7.9 M

local_fire_department HIT real_estate_agent Rare

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN 2 bedrooms +1 storage room

586 ft²

@13,140

local_offer Good Catch verified 首置必買

Sale$7.7 M

586 ft²

@13,140

Sale$7.7 M

local_offer Good Catch verified 首置必買

Shatin RAVANA GDN

thumb_up

沙田濱景花園,新地物業,特高樓底

643 ft²

@12,753

GFA

780 ft²

@10,513

real_estate_agent Rare

Sale$8.2 M

643 ft²

@12,753

GFA

780 ft²

@10,513

Sale$8.2 M

real_estate_agent Rare

Ma On Shan BAYCREST

thumb_up

BAYCREST

608 ft²

@14,638

GFA

777 ft²

@11,454

real_estate_agent Rare hotel_class King

Sale$8.9 M

608 ft²

@14,638

GFA

777 ft²

@11,454

Sale$8.9 M

real_estate_agent Rare hotel_class King

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

795 ft²

@10,063

GFA

1,102 ft²

@7,260

real_estate_agent Rare pets Pet Friendly

Sale$8 M

795 ft²

@10,063

GFA

1,102 ft²

@7,260

Sale$8 M

real_estate_agent Rare pets Pet Friendly

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$122,751	$94,324	$77,297	$65,968
1.500	$127,314	$98,970	$82,027	$70,784
2.000	$131,984	$103,757	$86,933	$75,809
2.500	$136,758	$108,683	$92,011	$81,039
3.000	$141,638	$113,748	$97,261	$86,471
3.500	$146,622	$118,950	$102,678	$92,099
3.625	$147,885	$120,271	$104,058	$93,536
4.000	$151,710	$124,287	$108,259	$97,918
4.500	$156,900	$129,756	$114,001	$103,921
5.000	$162,192	$135,357	$119,899	$110,102
5.500	$167,584	$141,086	$125,949	$116,454
6.000	$173,075	$146,940	$132,146	$122,968

Monthly Payment$93,537

Term

30Year

Loan amount

$20,510,000

Total int. paid

$13,163,004

Total Loan and Interest

$33,673,004

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$61,957	$31,579	$93,536	$20,478,421
2	$61,862	$31,674	$93,536	$20,446,747
3	$61,766	$31,770	$93,536	$20,414,977
4	$61,670	$31,866	$93,536	$20,383,111
5	$61,574	$31,962	$93,536	$20,351,149
6	$61,477	$32,059	$93,536	$20,319,090
7	$61,381	$32,156	$93,536	$20,286,935
8	$61,283	$32,253	$93,536	$20,254,682
9	$61,186	$32,350	$93,536	$20,222,332
10	$61,088	$32,448	$93,536	$20,189,884
11	$60,990	$32,546	$93,536	$20,157,338
12	$60,892	$32,644	$93,536	$20,124,694

第1年供款共

$1,122,433

第1年利息

$737,128

第1年共還本金

$385,306

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$60,793	$32,743	$93,536	$20,091,951
14	$60,694	$32,842	$93,536	$20,059,110
15	$60,595	$32,941	$93,536	$20,026,169
16	$60,496	$33,040	$93,536	$19,993,128
17	$60,396	$33,140	$93,536	$19,959,988
18	$60,296	$33,240	$93,536	$19,926,748
19	$60,195	$33,341	$93,536	$19,893,407
20	$60,095	$33,441	$93,536	$19,859,966
21	$59,994	$33,542	$93,536	$19,826,423
22	$59,892	$33,644	$93,536	$19,792,779
23	$59,791	$33,745	$93,536	$19,759,034
24	$59,689	$33,847	$93,536	$19,725,187

第2年供款共

$1,122,433

第2年利息

$722,926

第2年共還本金

$399,508

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$59,587	$33,950	$93,536	$19,691,237
26	$59,484	$34,052	$93,536	$19,657,185
27	$59,381	$34,155	$93,536	$19,623,030
28	$59,278	$34,258	$93,536	$19,588,772
29	$59,174	$34,362	$93,536	$19,554,410
30	$59,071	$34,466	$93,536	$19,519,944
31	$58,966	$34,570	$93,536	$19,485,375
32	$58,862	$34,674	$93,536	$19,450,701
33	$58,757	$34,779	$93,536	$19,415,922
34	$58,652	$34,884	$93,536	$19,381,038
35	$58,547	$34,989	$93,536	$19,346,049
36	$58,441	$35,095	$93,536	$19,310,954

第3年供款共

$1,122,433

第3年利息

$708,201

第3年共還本金

$414,233

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$58,335	$35,201	$93,536	$19,275,753
38	$58,229	$35,307	$93,536	$19,240,446
39	$58,122	$35,414	$93,536	$19,205,032
40	$58,015	$35,521	$93,536	$19,169,511
41	$57,908	$35,628	$93,536	$19,133,882
42	$57,800	$35,736	$93,536	$19,098,147
43	$57,692	$35,844	$93,536	$19,062,303
44	$57,584	$35,952	$93,536	$19,026,351
45	$57,475	$36,061	$93,536	$18,990,290
46	$57,367	$36,170	$93,536	$18,954,120
47	$57,257	$36,279	$93,536	$18,917,842
48	$57,148	$36,388	$93,536	$18,881,453

第4年供款共

$1,122,433

第4年利息

$692,933

第4年共還本金

$429,501

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$57,038	$36,498	$93,536	$18,844,955
50	$56,927	$36,609	$93,536	$18,808,346
51	$56,817	$36,719	$93,536	$18,771,627
52	$56,706	$36,830	$93,536	$18,734,797
53	$56,595	$36,941	$93,536	$18,697,855
54	$56,483	$37,053	$93,536	$18,660,802
55	$56,371	$37,165	$93,536	$18,623,637
56	$56,259	$37,277	$93,536	$18,586,360
57	$56,146	$37,390	$93,536	$18,548,970
58	$56,033	$37,503	$93,536	$18,511,467
59	$55,920	$37,616	$93,536	$18,473,851
60	$55,806	$37,730	$93,536	$18,436,122

第5年供款共

$1,122,433

第5年利息

$677,102

第5年共還本金

$445,331

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$55,692	$37,844	$93,536	$18,398,278
62	$55,578	$37,958	$93,536	$18,360,320
63	$55,463	$38,073	$93,536	$18,322,247
64	$55,348	$38,188	$93,536	$18,284,060
65	$55,233	$38,303	$93,536	$18,245,757
66	$55,117	$38,419	$93,536	$18,207,338
67	$55,001	$38,535	$93,536	$18,168,803
68	$54,885	$38,651	$93,536	$18,130,152
69	$54,768	$38,768	$93,536	$18,091,384
70	$54,651	$38,885	$93,536	$18,052,499
71	$54,534	$39,003	$93,536	$18,013,496
72	$54,416	$39,120	$93,536	$17,974,376

第6年供款共

$1,122,433

第6年利息

$660,688

第6年共還本金

$461,746

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$54,298	$39,239	$93,536	$17,935,138
74	$54,179	$39,357	$93,536	$17,895,780
75	$54,060	$39,476	$93,536	$17,856,304
76	$53,941	$39,595	$93,536	$17,816,709
77	$53,821	$39,715	$93,536	$17,776,994
78	$53,701	$39,835	$93,536	$17,737,160
79	$53,581	$39,955	$93,536	$17,697,205
80	$53,460	$40,076	$93,536	$17,657,129
81	$53,339	$40,197	$93,536	$17,616,932
82	$53,218	$40,318	$93,536	$17,576,614
83	$53,096	$40,440	$93,536	$17,536,173
84	$52,974	$40,562	$93,536	$17,495,611

第7年供款共

$1,122,433

第7年利息

$643,669

第7年共還本金

$478,765

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$52,851	$40,685	$93,536	$17,454,926
86	$52,728	$40,808	$93,536	$17,414,119
87	$52,605	$40,931	$93,536	$17,373,188
88	$52,482	$41,055	$93,536	$17,332,133
89	$52,357	$41,179	$93,536	$17,290,954
90	$52,233	$41,303	$93,536	$17,249,651
91	$52,108	$41,428	$93,536	$17,208,224
92	$51,983	$41,553	$93,536	$17,166,671
93	$51,858	$41,678	$93,536	$17,124,992
94	$51,732	$41,804	$93,536	$17,083,188
95	$51,605	$41,931	$93,536	$17,041,257
96	$51,479	$42,057	$93,536	$16,999,200

第8年供款共

$1,122,433

第8年利息

$626,022

第8年共還本金

$496,411

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$51,352	$42,184	$93,536	$16,957,016
98	$51,224	$42,312	$93,536	$16,914,704
99	$51,097	$42,440	$93,536	$16,872,264
100	$50,968	$42,568	$93,536	$16,829,696
101	$50,840	$42,696	$93,536	$16,787,000
102	$50,711	$42,825	$93,536	$16,744,174
103	$50,581	$42,955	$93,536	$16,701,220
104	$50,452	$43,085	$93,536	$16,658,135
105	$50,321	$43,215	$93,536	$16,614,920
106	$50,191	$43,345	$93,536	$16,571,575
107	$50,060	$43,476	$93,536	$16,528,099
108	$49,929	$43,607	$93,536	$16,484,492

第9年供款共

$1,122,433

第9年利息

$607,725

第9年共還本金

$514,708

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$49,797	$43,739	$93,536	$16,440,752
110	$49,665	$43,871	$93,536	$16,396,881
111	$49,532	$44,004	$93,536	$16,352,877
112	$49,399	$44,137	$93,536	$16,308,740
113	$49,266	$44,270	$93,536	$16,264,470
114	$49,132	$44,404	$93,536	$16,220,066
115	$48,998	$44,538	$93,536	$16,175,528
116	$48,864	$44,673	$93,536	$16,130,856
117	$48,729	$44,807	$93,536	$16,086,048
118	$48,593	$44,943	$93,536	$16,041,105
119	$48,458	$45,079	$93,536	$15,996,027
120	$48,321	$45,215	$93,536	$15,950,812

第10年供款共

$1,122,433

第10年利息

$588,754

第10年共還本金

$533,680

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$48,185	$45,351	$93,536	$15,905,461
122	$48,048	$45,488	$93,536	$15,859,972
123	$47,910	$45,626	$93,536	$15,814,347
124	$47,773	$45,764	$93,536	$15,768,583
125	$47,634	$45,902	$93,536	$15,722,681
126	$47,496	$46,041	$93,536	$15,676,641
127	$47,357	$46,180	$93,536	$15,630,461
128	$47,217	$46,319	$93,536	$15,584,142
129	$47,077	$46,459	$93,536	$15,537,683
130	$46,937	$46,599	$93,536	$15,491,083
131	$46,796	$46,740	$93,536	$15,444,343
132	$46,655	$46,881	$93,536	$15,397,462

第11年供款共

$1,122,433

第11年利息

$569,083

第11年共還本金

$553,350

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$46,513	$47,023	$93,536	$15,350,439
134	$46,371	$47,165	$93,536	$15,303,274
135	$46,229	$47,307	$93,536	$15,255,967
136	$46,086	$47,450	$93,536	$15,208,516
137	$45,942	$47,594	$93,536	$15,160,922
138	$45,799	$47,738	$93,536	$15,113,185
139	$45,654	$47,882	$93,536	$15,065,303
140	$45,510	$48,026	$93,536	$15,017,277
141	$45,365	$48,171	$93,536	$14,969,105
142	$45,219	$48,317	$93,536	$14,920,788
143	$45,073	$48,463	$93,536	$14,872,326
144	$44,927	$48,609	$93,536	$14,823,716

第12年供款共

$1,122,433

第12年利息

$548,688

第12年共還本金

$573,746

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$44,780	$48,756	$93,536	$14,774,960
146	$44,633	$48,903	$93,536	$14,726,057
147	$44,485	$49,051	$93,536	$14,677,005
148	$44,337	$49,199	$93,536	$14,627,806
149	$44,188	$49,348	$93,536	$14,578,458
150	$44,039	$49,497	$93,536	$14,528,961
151	$43,890	$49,647	$93,536	$14,479,315
152	$43,740	$49,797	$93,536	$14,429,518
153	$43,589	$49,947	$93,536	$14,379,571
154	$43,438	$50,098	$93,536	$14,329,473
155	$43,287	$50,249	$93,536	$14,279,224
156	$43,135	$50,401	$93,536	$14,228,823

第13年供款共

$1,122,433

第13年利息

$527,540

第13年共還本金

$594,893

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$42,983	$50,553	$93,536	$14,178,270
158	$42,830	$50,706	$93,536	$14,127,564
159	$42,677	$50,859	$93,536	$14,076,705
160	$42,523	$51,013	$93,536	$14,025,692
161	$42,369	$51,167	$93,536	$13,974,525
162	$42,215	$51,321	$93,536	$13,923,204
163	$42,060	$51,476	$93,536	$13,871,727
164	$41,904	$51,632	$93,536	$13,820,096
165	$41,748	$51,788	$93,536	$13,768,308
166	$41,592	$51,944	$93,536	$13,716,363
167	$41,435	$52,101	$93,536	$13,664,262
168	$41,277	$52,259	$93,536	$13,612,003

第14年供款共

$1,122,433

第14年利息

$505,614

第14年共還本金

$616,820

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$41,120	$52,417	$93,536	$13,559,587
170	$40,961	$52,575	$93,536	$13,507,012
171	$40,802	$52,734	$93,536	$13,454,278
172	$40,643	$52,893	$93,536	$13,401,385
173	$40,483	$53,053	$93,536	$13,348,332
174	$40,323	$53,213	$93,536	$13,295,119
175	$40,162	$53,374	$93,536	$13,241,746
176	$40,001	$53,535	$93,536	$13,188,211
177	$39,839	$53,697	$93,536	$13,134,514
178	$39,677	$53,859	$93,536	$13,080,655
179	$39,514	$54,022	$93,536	$13,026,633
180	$39,351	$54,185	$93,536	$12,972,448

第15年供款共

$1,122,433

第15年利息

$482,879

第15年共還本金

$639,555

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$39,188	$54,349	$93,536	$12,918,100
182	$39,023	$54,513	$93,536	$12,863,587
183	$38,859	$54,677	$93,536	$12,808,910
184	$38,694	$54,843	$93,536	$12,754,067
185	$38,528	$55,008	$93,536	$12,699,059
186	$38,362	$55,174	$93,536	$12,643,885
187	$38,195	$55,341	$93,536	$12,588,544
188	$38,028	$55,508	$93,536	$12,533,035
189	$37,860	$55,676	$93,536	$12,477,360
190	$37,692	$55,844	$93,536	$12,421,515
191	$37,523	$56,013	$93,536	$12,365,503
192	$37,354	$56,182	$93,536	$12,309,321

第16年供款共

$1,122,433

第16年利息

$459,306

第16年共還本金

$663,128

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$37,184	$56,352	$93,536	$12,252,969
194	$37,014	$56,522	$93,536	$12,196,447
195	$36,843	$56,693	$93,536	$12,139,754
196	$36,672	$56,864	$93,536	$12,082,890
197	$36,500	$57,036	$93,536	$12,025,855
198	$36,328	$57,208	$93,536	$11,968,647
199	$36,155	$57,381	$93,536	$11,911,266
200	$35,982	$57,554	$93,536	$11,853,712
201	$35,808	$57,728	$93,536	$11,795,984
202	$35,634	$57,902	$93,536	$11,738,081
203	$35,459	$58,077	$93,536	$11,680,004
204	$35,283	$58,253	$93,536	$11,621,751

第17年供款共

$1,122,433

第17年利息

$434,864

第17年共還本金

$687,570

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$35,107	$58,429	$93,536	$11,563,322
206	$34,931	$58,605	$93,536	$11,504,717
207	$34,754	$58,782	$93,536	$11,445,935
208	$34,576	$58,960	$93,536	$11,386,975
209	$34,398	$59,138	$93,536	$11,327,837
210	$34,220	$59,317	$93,536	$11,268,520
211	$34,040	$59,496	$93,536	$11,209,025
212	$33,861	$59,676	$93,536	$11,149,349
213	$33,680	$59,856	$93,536	$11,089,493
214	$33,500	$60,037	$93,536	$11,029,457
215	$33,318	$60,218	$93,536	$10,969,239
216	$33,136	$60,400	$93,536	$10,908,839

第18年供款共

$1,122,433

第18年利息

$409,521

第18年共還本金

$712,912

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$32,954	$60,582	$93,536	$10,848,256
218	$32,771	$60,765	$93,536	$10,787,491
219	$32,587	$60,949	$93,536	$10,726,542
220	$32,403	$61,133	$93,536	$10,665,409
221	$32,218	$61,318	$93,536	$10,604,091
222	$32,033	$61,503	$93,536	$10,542,588
223	$31,847	$61,689	$93,536	$10,480,900
224	$31,661	$61,875	$93,536	$10,419,025
225	$31,474	$62,062	$93,536	$10,356,963
226	$31,287	$62,249	$93,536	$10,294,713
227	$31,099	$62,438	$93,536	$10,232,276
228	$30,910	$62,626	$93,536	$10,169,650

第19年供款共

$1,122,433

第19年利息

$383,244

第19年共還本金

$739,189

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$30,721	$62,815	$93,536	$10,106,834
230	$30,531	$63,005	$93,536	$10,043,829
231	$30,341	$63,195	$93,536	$9,980,634
232	$30,150	$63,386	$93,536	$9,917,248
233	$29,958	$63,578	$93,536	$9,853,670
234	$29,766	$63,770	$93,536	$9,789,900
235	$29,574	$63,962	$93,536	$9,725,938
236	$29,380	$64,156	$93,536	$9,661,782
237	$29,187	$64,349	$93,536	$9,597,432
238	$28,992	$64,544	$93,536	$9,532,888
239	$28,797	$64,739	$93,536	$9,468,150
240	$28,602	$64,934	$93,536	$9,403,215

第20年供款共

$1,122,433

第20年利息

$355,999

第20年共還本金

$766,434

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$28,406	$65,131	$93,536	$9,338,085
242	$28,209	$65,327	$93,536	$9,272,757
243	$28,011	$65,525	$93,536	$9,207,233
244	$27,814	$65,723	$93,536	$9,141,510
245	$27,615	$65,921	$93,536	$9,075,589
246	$27,416	$66,120	$93,536	$9,009,469
247	$27,216	$66,320	$93,536	$8,943,149
248	$27,016	$66,520	$93,536	$8,876,628
249	$26,815	$66,721	$93,536	$8,809,907
250	$26,613	$66,923	$93,536	$8,742,984
251	$26,411	$67,125	$93,536	$8,675,859
252	$26,208	$67,328	$93,536	$8,608,531

第21年供款共

$1,122,433

第21年利息

$327,749

第21年共還本金

$794,684

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$26,005	$67,531	$93,536	$8,541,000
254	$25,801	$67,735	$93,536	$8,473,265
255	$25,596	$67,940	$93,536	$8,405,325
256	$25,391	$68,145	$93,536	$8,337,180
257	$25,185	$68,351	$93,536	$8,268,829
258	$24,979	$68,557	$93,536	$8,200,272
259	$24,772	$68,764	$93,536	$8,131,507
260	$24,564	$68,972	$93,536	$8,062,535
261	$24,356	$69,181	$93,536	$7,993,355
262	$24,147	$69,390	$93,536	$7,923,965
263	$23,937	$69,599	$93,536	$7,854,366
264	$23,727	$69,809	$93,536	$7,784,556

第22年供款共

$1,122,433

第22年利息

$298,459

第22年共還本金

$823,975

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$23,516	$70,020	$93,536	$7,714,536
266	$23,304	$70,232	$93,536	$7,644,304
267	$23,092	$70,444	$93,536	$7,573,860
268	$22,879	$70,657	$93,536	$7,503,204
269	$22,666	$70,870	$93,536	$7,432,333
270	$22,452	$71,084	$93,536	$7,361,249
271	$22,237	$71,299	$93,536	$7,289,950
272	$22,022	$71,514	$93,536	$7,218,436
273	$21,806	$71,730	$93,536	$7,146,705
274	$21,589	$71,947	$93,536	$7,074,758
275	$21,372	$72,164	$93,536	$7,002,594
276	$21,154	$72,382	$93,536	$6,930,211

第23年供款共

$1,122,433

第23年利息

$268,088

第23年共還本金

$854,345

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$20,935	$72,601	$93,536	$6,857,610
278	$20,716	$72,820	$93,536	$6,784,790
279	$20,496	$73,040	$93,536	$6,711,749
280	$20,275	$73,261	$93,536	$6,638,488
281	$20,054	$73,482	$93,536	$6,565,006
282	$19,832	$73,704	$93,536	$6,491,302
283	$19,609	$73,927	$93,536	$6,417,375
284	$19,386	$74,150	$93,536	$6,343,224
285	$19,162	$74,374	$93,536	$6,268,850
286	$18,937	$74,599	$93,536	$6,194,251
287	$18,712	$74,824	$93,536	$6,119,427
288	$18,486	$75,050	$93,536	$6,044,376

第24年供款共

$1,122,433

第24年利息

$236,599

第24年共還本金

$885,835

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$18,259	$75,277	$93,536	$5,969,099
290	$18,032	$75,504	$93,536	$5,893,595
291	$17,804	$75,733	$93,536	$5,817,862
292	$17,575	$75,961	$93,536	$5,741,901
293	$17,345	$76,191	$93,536	$5,665,710
294	$17,115	$76,421	$93,536	$5,589,289
295	$16,884	$76,652	$93,536	$5,512,637
296	$16,653	$76,883	$93,536	$5,435,754
297	$16,421	$77,116	$93,536	$5,358,638
298	$16,188	$77,349	$93,536	$5,281,290
299	$15,954	$77,582	$93,536	$5,203,708
300	$15,720	$77,817	$93,536	$5,125,891

第25年供款共

$1,122,433

第25年利息

$203,948

第25年共還本金

$918,485

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$15,484	$78,052	$93,536	$5,047,839
302	$15,249	$78,287	$93,536	$4,969,552
303	$15,012	$78,524	$93,536	$4,891,028
304	$14,775	$78,761	$93,536	$4,812,267
305	$14,537	$78,999	$93,536	$4,733,268
306	$14,298	$79,238	$93,536	$4,654,030
307	$14,059	$79,477	$93,536	$4,574,553
308	$13,819	$79,717	$93,536	$4,494,836
309	$13,578	$79,958	$93,536	$4,414,878
310	$13,337	$80,200	$93,536	$4,334,678
311	$13,094	$80,442	$93,536	$4,254,237
312	$12,851	$80,685	$93,536	$4,173,552

第26年供款共

$1,122,433

第26年利息

$170,094

第26年共還本金

$952,339

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$12,608	$80,929	$93,536	$4,092,623
314	$12,363	$81,173	$93,536	$4,011,450
315	$12,118	$81,418	$93,536	$3,930,032
316	$11,872	$81,664	$93,536	$3,848,368
317	$11,625	$81,911	$93,536	$3,766,457
318	$11,378	$82,158	$93,536	$3,684,299
319	$11,130	$82,406	$93,536	$3,601,892
320	$10,881	$82,655	$93,536	$3,519,237
321	$10,631	$82,905	$93,536	$3,436,332
322	$10,381	$83,156	$93,536	$3,353,176
323	$10,129	$83,407	$93,536	$3,269,770
324	$9,877	$83,659	$93,536	$3,186,111

第27年供款共

$1,122,433

第27年利息

$134,993

第27年共還本金

$987,441

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$9,625	$83,911	$93,536	$3,102,200
326	$9,371	$84,165	$93,536	$3,018,035
327	$9,117	$84,419	$93,536	$2,933,616
328	$8,862	$84,674	$93,536	$2,848,941
329	$8,606	$84,930	$93,536	$2,764,011
330	$8,350	$85,187	$93,536	$2,678,825
331	$8,092	$85,444	$93,536	$2,593,381
332	$7,834	$85,702	$93,536	$2,507,679
333	$7,575	$85,961	$93,536	$2,421,718
334	$7,316	$86,221	$93,536	$2,335,498
335	$7,055	$86,481	$93,536	$2,249,017
336	$6,794	$86,742	$93,536	$2,162,275

第28年供款共

$1,122,433

第28年利息

$98,597

第28年共還本金

$1,023,836

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,532	$87,004	$93,536	$2,075,270
338	$6,269	$87,267	$93,536	$1,988,003
339	$6,005	$87,531	$93,536	$1,900,473
340	$5,741	$87,795	$93,536	$1,812,677
341	$5,476	$88,060	$93,536	$1,724,617
342	$5,210	$88,326	$93,536	$1,636,291
343	$4,943	$88,593	$93,536	$1,547,698
344	$4,675	$88,861	$93,536	$1,458,837
345	$4,407	$89,129	$93,536	$1,369,708
346	$4,138	$89,398	$93,536	$1,280,309
347	$3,868	$89,669	$93,536	$1,190,641
348	$3,597	$89,939	$93,536	$1,100,701

第29年供款共

$1,122,433

第29年利息

$60,860

第29年共還本金

$1,061,573

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,325	$90,211	$93,536	$1,010,490
350	$3,053	$90,484	$93,536	$920,007
351	$2,779	$90,757	$93,536	$829,250
352	$2,505	$91,031	$93,536	$738,219
353	$2,230	$91,306	$93,536	$646,912
354	$1,954	$91,582	$93,536	$555,331
355	$1,678	$91,859	$93,536	$463,472
356	$1,400	$92,136	$93,536	$371,336
357	$1,122	$92,414	$93,536	$278,922
358	$843	$92,694	$93,536	$186,228
359	$563	$92,974	$93,536	$93,254
360	$282	$93,254	$93,536	$0

第30年供款共

$1,122,433

第30年利息

$21,732

第30年共還本金

$1,100,701

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$21,493,004

Disclaimer

Recommended properties

Mort. Insurance
info