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$21,672,704

Monthly Payment
$94,814

Down Payment

$-12,790,000

Total Loan

$20,790,000

Total int. paid

$13,342,704

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-12,460,000

Base on DTI ratio

$189,626

Budget of property purchase

HK$-12,460,000

Down Payment

$-12,790,000
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

$189,626

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 DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

491 ft²

@16,293

local_fire_department HIT pets Pet Friendly

Sale$8 M

491 ft²

@16,293

Sale$8 M

local_fire_department HIT pets Pet Friendly

Sole

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

496 ft²

@14,274

flight_takeoff 移民急讓

Sale$7.08 M

496 ft²

@14,274

Sale$7.08 M

flight_takeoff 移民急讓

Tseung Kwan O LOHAS PARK PH 05A MALIBU TWR 02B

thumb_up

LOHAS PARK PH 05A MALIBU TWR 02B

552 ft²

@15,399

local_offer Good Catch vpn_key Key pets Pet Friendly

Sale$8.5 M

552 ft²

@15,399

Sale$8.5 M

local_offer Good Catch vpn_key Key pets Pet Friendly

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,648

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.5 M

512 ft²

@14,648

Sale$7.5 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

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

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,634

real_estate_agent Rare verified 首置必買

Sale$8.5 M

511 ft²

@16,634

Sale$8.5 M

real_estate_agent Rare verified 首置必買

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,204

GFA

978 ft²

@8,180

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8 M

714 ft²

@11,204

GFA

978 ft²

@8,180

Sale$8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

KOL VR

Ma On Shan OCEAN VIEW TWR 06

thumb_up

OCEAN VIEW TWR 06

492 ft²

@14,431

GFA

655 ft²

@10,840

real_estate_agent Rare verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.1 M

492 ft²

@14,431

GFA

655 ft²

@10,840

Sale$7.1 M

real_estate_agent Rare verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

541 ft²

@15,342

GFA

736 ft²

@11,277

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.3 M

541 ft²

@15,342

GFA

736 ft²

@11,277

Sale$8.3 M

local_fire_department HIT hotel_class King pets Pet Friendly

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@11,483

GFA

870 ft²

@9,080

local_fire_department HIT

Sale$7.9 M

688 ft²

@11,483

GFA

870 ft²

@9,080

Sale$7.9 M

local_fire_department HIT

KOL

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@9,249

GFA

1,245 ft²

@6,827

real_estate_agent Rare

Sale$8.5 M

919 ft²

@9,249

GFA

1,245 ft²

@6,827

Sale$8.5 M

real_estate_agent Rare

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

599 ft²

@13,689

local_offer Good Catch

Sale$8.2 M

599 ft²

@13,689

Sale$8.2 M

local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$124,427	$95,612	$78,352	$66,869
1.500	$129,052	$100,321	$83,147	$71,750
2.000	$133,785	$105,173	$88,119	$76,844
2.500	$138,625	$110,167	$93,267	$82,146
3.000	$143,572	$115,301	$98,589	$87,651
3.500	$148,624	$120,574	$104,080	$93,356
3.625	$149,904	$121,913	$105,479	$94,813
4.000	$153,781	$125,983	$109,737	$99,255
4.500	$159,042	$131,528	$115,558	$105,340
5.000	$164,406	$137,205	$121,536	$111,605
5.500	$169,872	$143,012	$127,669	$118,043
6.000	$175,438	$148,946	$133,950	$124,647

Monthly Payment$94,814

Term

30Year

Loan amount

$20,790,000

Total int. paid

$13,342,704

Total Loan and Interest

$34,132,704

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$62,803	$32,010	$94,813	$20,757,990
2	$62,706	$32,107	$94,813	$20,725,883
3	$62,609	$32,204	$94,813	$20,693,680
4	$62,512	$32,301	$94,813	$20,661,379
5	$62,415	$32,398	$94,813	$20,628,980
6	$62,317	$32,496	$94,813	$20,596,484
7	$62,219	$32,595	$94,813	$20,563,890
8	$62,120	$32,693	$94,813	$20,531,197
9	$62,021	$32,792	$94,813	$20,498,405
10	$61,922	$32,891	$94,813	$20,465,514
11	$61,823	$32,990	$94,813	$20,432,524
12	$61,723	$33,090	$94,813	$20,399,434

第1年供款共

$1,137,757

第1年利息

$747,191

第1年共還本金

$390,566

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$61,623	$33,190	$94,813	$20,366,244
14	$61,523	$33,290	$94,813	$20,332,954
15	$61,422	$33,391	$94,813	$20,299,564
16	$61,322	$33,491	$94,813	$20,266,072
17	$61,220	$33,593	$94,813	$20,232,480
18	$61,119	$33,694	$94,813	$20,198,785
19	$61,017	$33,796	$94,813	$20,164,989
20	$60,915	$33,898	$94,813	$20,131,091
21	$60,813	$34,000	$94,813	$20,097,091
22	$60,710	$34,103	$94,813	$20,062,988
23	$60,607	$34,206	$94,813	$20,028,782
24	$60,504	$34,309	$94,813	$19,994,472

第2年供款共

$1,137,757

第2年利息

$732,795

第2年共還本金

$404,962

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$60,400	$34,413	$94,813	$19,960,059
26	$60,296	$34,517	$94,813	$19,925,542
27	$60,192	$34,621	$94,813	$19,890,921
28	$60,087	$34,726	$94,813	$19,856,195
29	$59,982	$34,831	$94,813	$19,821,364
30	$59,877	$34,936	$94,813	$19,786,428
31	$59,772	$35,042	$94,813	$19,751,387
32	$59,666	$35,147	$94,813	$19,716,239
33	$59,559	$35,254	$94,813	$19,680,986
34	$59,453	$35,360	$94,813	$19,645,626
35	$59,346	$35,467	$94,813	$19,610,159
36	$59,239	$35,574	$94,813	$19,574,585

第3年供款共

$1,137,757

第3年利息

$717,869

第3年共還本金

$419,888

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$59,132	$35,682	$94,813	$19,538,903
38	$59,024	$35,789	$94,813	$19,503,114
39	$58,916	$35,897	$94,813	$19,467,216
40	$58,807	$36,006	$94,813	$19,431,211
41	$58,698	$36,115	$94,813	$19,395,096
42	$58,589	$36,224	$94,813	$19,358,872
43	$58,480	$36,333	$94,813	$19,322,539
44	$58,370	$36,443	$94,813	$19,286,096
45	$58,260	$36,553	$94,813	$19,249,543
46	$58,150	$36,663	$94,813	$19,212,880
47	$58,039	$36,774	$94,813	$19,176,106
48	$57,928	$36,885	$94,813	$19,139,220

第4年供款共

$1,137,757

第4年利息

$702,393

第4年共還本金

$435,364

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$57,816	$36,997	$94,813	$19,102,224
50	$57,705	$37,108	$94,813	$19,065,115
51	$57,593	$37,221	$94,813	$19,027,895
52	$57,480	$37,333	$94,813	$18,990,562
53	$57,367	$37,446	$94,813	$18,953,116
54	$57,254	$37,559	$94,813	$18,915,557
55	$57,141	$37,672	$94,813	$18,877,885
56	$57,027	$37,786	$94,813	$18,840,099
57	$56,913	$37,900	$94,813	$18,802,198
58	$56,798	$38,015	$94,813	$18,764,184
59	$56,683	$38,130	$94,813	$18,726,054
60	$56,568	$38,245	$94,813	$18,687,809

第5年供款共

$1,137,757

第5年利息

$686,346

第5年共還本金

$451,411

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$56,453	$38,360	$94,813	$18,649,449
62	$56,337	$38,476	$94,813	$18,610,973
63	$56,221	$38,592	$94,813	$18,572,380
64	$56,104	$38,709	$94,813	$18,533,671
65	$55,987	$38,826	$94,813	$18,494,845
66	$55,870	$38,943	$94,813	$18,455,902
67	$55,752	$39,061	$94,813	$18,416,841
68	$55,634	$39,179	$94,813	$18,377,663
69	$55,516	$39,297	$94,813	$18,338,365
70	$55,397	$39,416	$94,813	$18,298,949
71	$55,278	$39,535	$94,813	$18,259,414
72	$55,159	$39,654	$94,813	$18,219,760

第6年供款共

$1,137,757

第6年利息

$669,707

第6年共還本金

$468,049

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$55,039	$39,774	$94,813	$18,179,986
74	$54,919	$39,894	$94,813	$18,140,091
75	$54,798	$40,015	$94,813	$18,100,077
76	$54,677	$40,136	$94,813	$18,059,941
77	$54,556	$40,257	$94,813	$18,019,684
78	$54,434	$40,379	$94,813	$17,979,305
79	$54,312	$40,501	$94,813	$17,938,805
80	$54,190	$40,623	$94,813	$17,898,182
81	$54,067	$40,746	$94,813	$17,857,436
82	$53,944	$40,869	$94,813	$17,816,567
83	$53,821	$40,992	$94,813	$17,775,575
84	$53,697	$41,116	$94,813	$17,734,459

第7年供款共

$1,137,757

第7年利息

$652,456

第7年共還本金

$485,301

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$53,573	$41,240	$94,813	$17,693,219
86	$53,448	$41,365	$94,813	$17,651,854
87	$53,323	$41,490	$94,813	$17,610,364
88	$53,198	$41,615	$94,813	$17,568,749
89	$53,072	$41,741	$94,813	$17,527,008
90	$52,946	$41,867	$94,813	$17,485,142
91	$52,820	$41,993	$94,813	$17,443,148
92	$52,693	$42,120	$94,813	$17,401,028
93	$52,566	$42,247	$94,813	$17,358,781
94	$52,438	$42,375	$94,813	$17,316,405
95	$52,310	$42,503	$94,813	$17,273,902
96	$52,182	$42,631	$94,813	$17,231,271

第8年供款共

$1,137,757

第8年利息

$634,569

第8年共還本金

$503,188

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$52,053	$42,760	$94,813	$17,188,511
98	$51,924	$42,889	$94,813	$17,145,621
99	$51,794	$43,019	$94,813	$17,102,602
100	$51,664	$43,149	$94,813	$17,059,453
101	$51,534	$43,279	$94,813	$17,016,174
102	$51,403	$43,410	$94,813	$16,972,764
103	$51,272	$43,541	$94,813	$16,929,223
104	$51,140	$43,673	$94,813	$16,885,550
105	$51,008	$43,805	$94,813	$16,841,745
106	$50,876	$43,937	$94,813	$16,797,808
107	$50,743	$44,070	$94,813	$16,753,739
108	$50,610	$44,203	$94,813	$16,709,536

第9年供款共

$1,137,757

第9年利息

$616,022

第9年共還本金

$521,735

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$50,477	$44,336	$94,813	$16,665,200
110	$50,343	$44,470	$94,813	$16,620,729
111	$50,208	$44,605	$94,813	$16,576,125
112	$50,074	$44,739	$94,813	$16,531,385
113	$49,939	$44,875	$94,813	$16,486,511
114	$49,803	$45,010	$94,813	$16,441,501
115	$49,667	$45,146	$94,813	$16,396,355
116	$49,531	$45,282	$94,813	$16,351,072
117	$49,394	$45,419	$94,813	$16,305,653
118	$49,257	$45,556	$94,813	$16,260,097
119	$49,119	$45,694	$94,813	$16,214,403
120	$48,981	$45,832	$94,813	$16,168,571

第10年供款共

$1,137,757

第10年利息

$596,792

第10年共還本金

$540,965

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$48,843	$45,971	$94,813	$16,122,600
122	$48,704	$46,109	$94,813	$16,076,491
123	$48,564	$46,249	$94,813	$16,030,242
124	$48,425	$46,388	$94,813	$15,983,854
125	$48,285	$46,529	$94,813	$15,937,325
126	$48,144	$46,669	$94,813	$15,890,656
127	$48,003	$46,810	$94,813	$15,843,846
128	$47,862	$46,951	$94,813	$15,796,895
129	$47,720	$47,093	$94,813	$15,749,801
130	$47,578	$47,236	$94,813	$15,702,566
131	$47,435	$47,378	$94,813	$15,655,188
132	$47,292	$47,521	$94,813	$15,607,666

第11年供款共

$1,137,757

第11年利息

$576,852

第11年共還本金

$560,904

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$47,148	$47,665	$94,813	$15,560,001
134	$47,004	$47,809	$94,813	$15,512,192
135	$46,860	$47,953	$94,813	$15,464,239
136	$46,715	$48,098	$94,813	$15,416,141
137	$46,570	$48,243	$94,813	$15,367,897
138	$46,424	$48,389	$94,813	$15,319,508
139	$46,278	$48,535	$94,813	$15,270,973
140	$46,131	$48,682	$94,813	$15,222,291
141	$45,984	$48,829	$94,813	$15,173,462
142	$45,836	$48,977	$94,813	$15,124,485
143	$45,689	$49,125	$94,813	$15,075,361
144	$45,540	$49,273	$94,813	$15,026,088

第12年供款共

$1,137,757

第12年利息

$556,178

第12年共還本金

$581,578

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$45,391	$49,422	$94,813	$14,976,666
146	$45,242	$49,571	$94,813	$14,927,095
147	$45,092	$49,721	$94,813	$14,877,374
148	$44,942	$49,871	$94,813	$14,827,503
149	$44,791	$50,022	$94,813	$14,777,482
150	$44,640	$50,173	$94,813	$14,727,309
151	$44,489	$50,324	$94,813	$14,676,984
152	$44,337	$50,476	$94,813	$14,626,508
153	$44,184	$50,629	$94,813	$14,575,879
154	$44,031	$50,782	$94,813	$14,525,098
155	$43,878	$50,935	$94,813	$14,474,162
156	$43,724	$51,089	$94,813	$14,423,073

第13年供款共

$1,137,757

第13年利息

$534,742

第13年共還本金

$603,014

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$43,570	$51,243	$94,813	$14,371,830
158	$43,415	$51,398	$94,813	$14,320,432
159	$43,260	$51,553	$94,813	$14,268,878
160	$43,104	$51,709	$94,813	$14,217,169
161	$42,948	$51,865	$94,813	$14,165,304
162	$42,791	$52,022	$94,813	$14,113,282
163	$42,634	$52,179	$94,813	$14,061,103
164	$42,476	$52,337	$94,813	$14,008,766
165	$42,318	$52,495	$94,813	$13,956,271
166	$42,160	$52,653	$94,813	$13,903,617
167	$42,001	$52,813	$94,813	$13,850,805
168	$41,841	$52,972	$94,813	$13,797,833

第14年供款共

$1,137,757

第14年利息

$512,516

第14年共還本金

$625,241

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$41,681	$53,132	$94,813	$13,744,701
170	$41,520	$53,293	$94,813	$13,691,408
171	$41,359	$53,454	$94,813	$13,637,954
172	$41,198	$53,615	$94,813	$13,584,339
173	$41,036	$53,777	$94,813	$13,530,562
174	$40,874	$53,939	$94,813	$13,476,623
175	$40,711	$54,102	$94,813	$13,422,520
176	$40,547	$54,266	$94,813	$13,368,254
177	$40,383	$54,430	$94,813	$13,313,825
178	$40,219	$54,594	$94,813	$13,259,230
179	$40,054	$54,759	$94,813	$13,204,471
180	$39,889	$54,925	$94,813	$13,149,547

第15年供款共

$1,137,757

第15年利息

$489,471

第15年共還本金

$648,286

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$39,723	$55,090	$94,813	$13,094,456
182	$39,556	$55,257	$94,813	$13,039,199
183	$39,389	$55,424	$94,813	$12,983,776
184	$39,222	$55,591	$94,813	$12,928,184
185	$39,054	$55,759	$94,813	$12,872,425
186	$38,885	$55,928	$94,813	$12,816,498
187	$38,717	$56,097	$94,813	$12,760,401
188	$38,547	$56,266	$94,813	$12,704,135
189	$38,377	$56,436	$94,813	$12,647,699
190	$38,207	$56,606	$94,813	$12,591,092
191	$38,036	$56,777	$94,813	$12,534,315
192	$37,864	$56,949	$94,813	$12,477,366

第16年供款共

$1,137,757

第16年利息

$465,576

第16年共還本金

$672,181

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$37,692	$57,121	$94,813	$12,420,245
194	$37,519	$57,294	$94,813	$12,362,951
195	$37,346	$57,467	$94,813	$12,305,485
196	$37,173	$57,640	$94,813	$12,247,845
197	$36,999	$57,814	$94,813	$12,190,030
198	$36,824	$57,989	$94,813	$12,132,041
199	$36,649	$58,164	$94,813	$12,073,877
200	$36,473	$58,340	$94,813	$12,015,537
201	$36,297	$58,516	$94,813	$11,957,021
202	$36,120	$58,693	$94,813	$11,898,328
203	$35,943	$58,870	$94,813	$11,839,458
204	$35,765	$59,048	$94,813	$11,780,410

第17年供款共

$1,137,757

第17年利息

$440,801

第17年共還本金

$696,956

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$35,587	$59,226	$94,813	$11,721,183
206	$35,408	$59,405	$94,813	$11,661,778
207	$35,228	$59,585	$94,813	$11,602,193
208	$35,048	$59,765	$94,813	$11,542,428
209	$34,868	$59,945	$94,813	$11,482,483
210	$34,687	$60,126	$94,813	$11,422,357
211	$34,505	$60,308	$94,813	$11,362,049
212	$34,323	$60,490	$94,813	$11,301,559
213	$34,140	$60,673	$94,813	$11,240,886
214	$33,957	$60,856	$94,813	$11,180,029
215	$33,773	$61,040	$94,813	$11,118,989
216	$33,589	$61,224	$94,813	$11,057,765

第18年供款共

$1,137,757

第18年利息

$415,112

第18年共還本金

$722,645

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$33,404	$61,409	$94,813	$10,996,355
218	$33,218	$61,595	$94,813	$10,934,761
219	$33,032	$61,781	$94,813	$10,872,980
220	$32,845	$61,968	$94,813	$10,811,012
221	$32,658	$62,155	$94,813	$10,748,857
222	$32,471	$62,343	$94,813	$10,686,515
223	$32,282	$62,531	$94,813	$10,623,984
224	$32,093	$62,720	$94,813	$10,561,264
225	$31,904	$62,909	$94,813	$10,498,355
226	$31,714	$63,099	$94,813	$10,435,255
227	$31,523	$63,290	$94,813	$10,371,966
228	$31,332	$63,481	$94,813	$10,308,484

第19年供款共

$1,137,757

第19年利息

$388,476

第19年共還本金

$749,280

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$31,140	$63,673	$94,813	$10,244,812
230	$30,948	$63,865	$94,813	$10,180,946
231	$30,755	$64,058	$94,813	$10,116,888
232	$30,561	$64,252	$94,813	$10,052,637
233	$30,367	$64,446	$94,813	$9,988,191
234	$30,173	$64,640	$94,813	$9,923,550
235	$29,977	$64,836	$94,813	$9,858,715
236	$29,782	$65,032	$94,813	$9,793,683
237	$29,585	$65,228	$94,813	$9,728,455
238	$29,388	$65,425	$94,813	$9,663,030
239	$29,190	$65,623	$94,813	$9,597,408
240	$28,992	$65,821	$94,813	$9,531,587

第20年供款共

$1,137,757

第20年利息

$360,859

第20年共還本金

$776,898

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$28,793	$66,020	$94,813	$9,465,567
242	$28,594	$66,219	$94,813	$9,399,348
243	$28,394	$66,419	$94,813	$9,332,929
244	$28,193	$66,620	$94,813	$9,266,309
245	$27,992	$66,821	$94,813	$9,199,488
246	$27,790	$67,023	$94,813	$9,132,465
247	$27,588	$67,225	$94,813	$9,065,239
248	$27,385	$67,428	$94,813	$8,997,811
249	$27,181	$67,632	$94,813	$8,930,179
250	$26,977	$67,836	$94,813	$8,862,342
251	$26,772	$68,041	$94,813	$8,794,301
252	$26,566	$68,247	$94,813	$8,726,054

第21年供款共

$1,137,757

第21年利息

$332,224

第21年共還本金

$805,533

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$26,360	$68,453	$94,813	$8,657,601
254	$26,153	$68,660	$94,813	$8,588,941
255	$25,946	$68,867	$94,813	$8,520,073
256	$25,738	$69,075	$94,813	$8,450,998
257	$25,529	$69,284	$94,813	$8,381,714
258	$25,320	$69,493	$94,813	$8,312,221
259	$25,110	$69,703	$94,813	$8,242,518
260	$24,899	$69,914	$94,813	$8,172,604
261	$24,688	$70,125	$94,813	$8,102,479
262	$24,476	$70,337	$94,813	$8,032,142
263	$24,264	$70,549	$94,813	$7,961,593
264	$24,051	$70,762	$94,813	$7,890,830

第22年供款共

$1,137,757

第22年利息

$302,533

第22年共還本金

$835,224

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$23,837	$70,976	$94,813	$7,819,854
266	$23,622	$71,191	$94,813	$7,748,663
267	$23,407	$71,406	$94,813	$7,677,258
268	$23,192	$71,621	$94,813	$7,605,637
269	$22,975	$71,838	$94,813	$7,533,799
270	$22,758	$72,055	$94,813	$7,461,744
271	$22,541	$72,272	$94,813	$7,389,472
272	$22,322	$72,491	$94,813	$7,316,981
273	$22,103	$72,710	$94,813	$7,244,271
274	$21,884	$72,929	$94,813	$7,171,342
275	$21,663	$73,150	$94,813	$7,098,192
276	$21,442	$73,371	$94,813	$7,024,822

第23年供款共

$1,137,757

第23年利息

$271,748

第23年共還本金

$866,009

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$21,221	$73,592	$94,813	$6,951,229
278	$20,999	$73,815	$94,813	$6,877,415
279	$20,776	$74,038	$94,813	$6,803,377
280	$20,552	$74,261	$94,813	$6,729,116
281	$20,328	$74,486	$94,813	$6,654,631
282	$20,103	$74,711	$94,813	$6,579,920
283	$19,877	$74,936	$94,813	$6,504,984
284	$19,650	$75,163	$94,813	$6,429,821
285	$19,423	$75,390	$94,813	$6,354,432
286	$19,196	$75,617	$94,813	$6,278,814
287	$18,967	$75,846	$94,813	$6,202,968
288	$18,738	$76,075	$94,813	$6,126,894

第24年供款共

$1,137,757

第24年利息

$239,829

第24年共還本金

$897,928

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$18,508	$76,305	$94,813	$6,050,589
290	$18,278	$76,535	$94,813	$5,974,054
291	$18,047	$76,766	$94,813	$5,897,287
292	$17,815	$76,998	$94,813	$5,820,289
293	$17,582	$77,231	$94,813	$5,743,058
294	$17,349	$77,464	$94,813	$5,665,594
295	$17,115	$77,698	$94,813	$5,587,895
296	$16,880	$77,933	$94,813	$5,509,962
297	$16,645	$78,168	$94,813	$5,431,794
298	$16,409	$78,405	$94,813	$5,353,389
299	$16,172	$78,641	$94,813	$5,274,748
300	$15,934	$78,879	$94,813	$5,195,869

第25年供款共

$1,137,757

第25年利息

$206,732

第25年共還本金

$931,024

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$15,696	$79,117	$94,813	$5,116,752
302	$15,457	$79,356	$94,813	$5,037,396
303	$15,217	$79,596	$94,813	$4,957,800
304	$14,977	$79,836	$94,813	$4,877,963
305	$14,736	$80,078	$94,813	$4,797,886
306	$14,494	$80,319	$94,813	$4,717,566
307	$14,251	$80,562	$94,813	$4,637,004
308	$14,008	$80,805	$94,813	$4,556,199
309	$13,764	$81,050	$94,813	$4,475,149
310	$13,519	$81,294	$94,813	$4,393,855
311	$13,273	$81,540	$94,813	$4,312,315
312	$13,027	$81,786	$94,813	$4,230,529

第26年供款共

$1,137,757

第26年利息

$172,416

第26年共還本金

$965,340

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$12,780	$82,033	$94,813	$4,148,495
314	$12,532	$82,281	$94,813	$4,066,214
315	$12,283	$82,530	$94,813	$3,983,684
316	$12,034	$82,779	$94,813	$3,900,905
317	$11,784	$83,029	$94,813	$3,817,876
318	$11,533	$83,280	$94,813	$3,734,596
319	$11,282	$83,531	$94,813	$3,651,065
320	$11,029	$83,784	$94,813	$3,567,281
321	$10,776	$84,037	$94,813	$3,483,244
322	$10,522	$84,291	$94,813	$3,398,954
323	$10,268	$84,545	$94,813	$3,314,408
324	$10,012	$84,801	$94,813	$3,229,607

第27年供款共

$1,137,757

第27年利息

$136,835

第27年共還本金

$1,000,921

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$9,756	$85,057	$94,813	$3,144,550
326	$9,499	$85,314	$94,813	$3,059,236
327	$9,241	$85,572	$94,813	$2,973,665
328	$8,983	$85,830	$94,813	$2,887,835
329	$8,724	$86,089	$94,813	$2,801,745
330	$8,464	$86,349	$94,813	$2,715,396
331	$8,203	$86,610	$94,813	$2,628,786
332	$7,941	$86,872	$94,813	$2,541,914
333	$7,679	$87,134	$94,813	$2,454,779
334	$7,415	$87,398	$94,813	$2,367,382
335	$7,151	$87,662	$94,813	$2,279,720
336	$6,887	$87,926	$94,813	$2,191,794

第28年供款共

$1,137,757

第28年利息

$99,943

第28年共還本金

$1,037,814

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,621	$88,192	$94,813	$2,103,602
338	$6,355	$88,458	$94,813	$2,015,143
339	$6,087	$88,726	$94,813	$1,926,418
340	$5,819	$88,994	$94,813	$1,837,424
341	$5,551	$89,263	$94,813	$1,748,161
342	$5,281	$89,532	$94,813	$1,658,629
343	$5,010	$89,803	$94,813	$1,568,827
344	$4,739	$90,074	$94,813	$1,478,753
345	$4,467	$90,346	$94,813	$1,388,407
346	$4,194	$90,619	$94,813	$1,297,788
347	$3,920	$90,893	$94,813	$1,206,895
348	$3,646	$91,167	$94,813	$1,115,728

第29年供款共

$1,137,757

第29年利息

$61,691

第29年共還本金

$1,076,066

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,370	$91,443	$94,813	$1,024,285
350	$3,094	$91,719	$94,813	$932,566
351	$2,817	$91,996	$94,813	$840,570
352	$2,539	$92,274	$94,813	$748,297
353	$2,260	$92,553	$94,813	$655,744
354	$1,981	$92,832	$94,813	$562,912
355	$1,700	$93,113	$94,813	$469,799
356	$1,419	$93,394	$94,813	$376,405
357	$1,137	$93,676	$94,813	$282,729
358	$854	$93,959	$94,813	$188,770
359	$570	$94,243	$94,813	$94,528
360	$286	$94,528	$94,813	$0

第30年供款共

$1,137,757

第30年利息

$22,029

第30年共還本金

$1,115,728

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$21,672,704

Disclaimer

Recommended properties

Mort. Insurance
info