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$23,267,922

Monthly Payment
$101,384

Down Payment

$-13,560,000

Total Loan

$21,560,000

Total int. paid

$14,937,922

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-13,230,000

Base on DTI ratio

$202,766

Budget of property purchase

HK$-13,230,000

Down Payment

$-13,560,000
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

$202,766

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

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG TOWN NEW APARTMENT WITH GARDEN

457 ft²

@17,462

local_fire_department HIT

Sale$7.98 M

457 ft²

@17,462

Sale$7.98 M

local_fire_department HIT

Ma On Shan BAYSHORE TWR BLK 03

thumb_up

BAYSHORE TWR BLK 03

567 ft²

@15,520

GFA

757 ft²

@11,625

local_fire_department HIT

Sale$8.8 M

567 ft²

@15,520

GFA

757 ft²

@11,625

Sale$8.8 M

local_fire_department HIT

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,905

local_fire_department HIT

Sale$7.5 M

630 ft²

@11,905

Sale$7.5 M

local_fire_department HIT

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

707 ft²

@12,447

GFA

872 ft²

@10,092

real_estate_agent Rare hotel_class King

Sale$8.8 M

707 ft²

@12,447

GFA

872 ft²

@10,092

Sale$8.8 M

real_estate_agent Rare hotel_class King

Shatin GREENFIELD COURT

thumb_up

GREENFIELD COURT

633 ft²

@11,848

GFA

846 ft²

@8,865

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

633 ft²

@11,848

GFA

846 ft²

@8,865

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

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

Ma On Shan VISTA PARADISO BLK 08

thumb_up

MA ON SHAN VISTA PARADISO

660 ft²

@13,030

GFA

819 ft²

@10,501

real_estate_agent Rare verified 首置必買

Sale$8.6 M

660 ft²

@13,030

GFA

819 ft²

@10,501

Sale$8.6 M

real_estate_agent Rare verified 首置必買

Shatin GRANDVILLE TWR B

thumb_up

GRANDVILLE TWR B

602 ft²

@14,452

GFA

756 ft²

@11,508

local_fire_department HIT local_offer Good Catch

Sale$8.7 M

602 ft²

@14,452

GFA

756 ft²

@11,508

Sale$8.7 M

local_fire_department HIT local_offer Good Catch

Sai Kung NAM SHAN

thumb_up

Detached House with Rooftop

GFA

700 ft²

@11,143

real_estate_agent Rare

Sale$7.8 M

GFA

700 ft²

@11,143

Sale$7.8 M

real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

755 ft²

@11,921

GFA

932 ft²

@9,657

local_fire_department HIT local_offer Good Catch

Sale$9 M

755 ft²

@11,921

GFA

932 ft²

@9,657

Sale$9 M

local_fire_department HIT local_offer Good Catch

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

662 ft²

@10,725

local_fire_department HIT

Sale$7.1 M

662 ft²

@10,725

Sale$7.1 M

local_fire_department HIT

Tai Po MONT VERT

thumb_up

MONT VERT

833 ft²

@8,764

local_fire_department HIT

Sale$7.3 M

833 ft²

@8,764

Sale$7.3 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$129,035	$99,153	$81,254	$69,345
1.500	$133,832	$104,037	$86,226	$74,408
2.000	$138,740	$109,068	$91,383	$79,690
2.500	$143,760	$114,247	$96,722	$85,188
3.000	$148,889	$119,571	$102,240	$90,898
3.500	$154,129	$125,039	$107,934	$96,814
3.875	$158,130	$129,234	$112,319	$101,383
4.000	$159,477	$130,649	$113,802	$102,931
4.500	$164,933	$136,399	$119,837	$109,241
5.000	$170,495	$142,286	$126,038	$115,739
5.500	$176,163	$148,309	$132,397	$122,415
6.000	$181,936	$154,463	$138,911	$129,263

Monthly Payment$101,384

Term

30Year

Loan amount

$21,560,000

Total int. paid

$14,937,922

Total Loan and Interest

$36,497,922

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$69,621	$31,762	$101,383	$21,528,238
2	$69,518	$31,865	$101,383	$21,496,373
3	$69,415	$31,968	$101,383	$21,464,405
4	$69,312	$32,071	$101,383	$21,432,334
5	$69,209	$32,175	$101,383	$21,400,160
6	$69,105	$32,278	$101,383	$21,367,881
7	$69,000	$32,383	$101,383	$21,335,499
8	$68,896	$32,487	$101,383	$21,303,011
9	$68,791	$32,592	$101,383	$21,270,419
10	$68,686	$32,697	$101,383	$21,237,722
11	$68,580	$32,803	$101,383	$21,204,919
12	$68,474	$32,909	$101,383	$21,172,010

第1年供款共

$1,216,597

第1年利息

$828,607

第1年共還本金

$387,990

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$68,368	$33,015	$101,383	$21,138,995
14	$68,261	$33,122	$101,383	$21,105,873
15	$68,154	$33,229	$101,383	$21,072,644
16	$68,047	$33,336	$101,383	$21,039,308
17	$67,939	$33,444	$101,383	$21,005,864
18	$67,831	$33,552	$101,383	$20,972,313
19	$67,723	$33,660	$101,383	$20,938,653
20	$67,614	$33,769	$101,383	$20,904,884
21	$67,505	$33,878	$101,383	$20,871,006
22	$67,396	$33,987	$101,383	$20,837,019
23	$67,286	$34,097	$101,383	$20,802,922
24	$67,176	$34,207	$101,383	$20,768,715

第2年供款共

$1,216,597

第2年利息

$813,303

第2年共還本金

$403,295

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$67,066	$34,317	$101,383	$20,734,398
26	$66,955	$34,428	$101,383	$20,699,969
27	$66,844	$34,539	$101,383	$20,665,430
28	$66,732	$34,651	$101,383	$20,630,779
29	$66,620	$34,763	$101,383	$20,596,016
30	$66,508	$34,875	$101,383	$20,561,141
31	$66,395	$34,988	$101,383	$20,526,153
32	$66,282	$35,101	$101,383	$20,491,052
33	$66,169	$35,214	$101,383	$20,455,838
34	$66,055	$35,328	$101,383	$20,420,511
35	$65,941	$35,442	$101,383	$20,385,069
36	$65,827	$35,556	$101,383	$20,349,512

第3年供款共

$1,216,597

第3年利息

$797,395

第3年共還本金

$419,203

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$65,712	$35,671	$101,383	$20,313,841
38	$65,597	$35,786	$101,383	$20,278,055
39	$65,481	$35,902	$101,383	$20,242,153
40	$65,365	$36,018	$101,383	$20,206,135
41	$65,249	$36,134	$101,383	$20,170,001
42	$65,132	$36,251	$101,383	$20,133,750
43	$65,015	$36,368	$101,383	$20,097,382
44	$64,898	$36,485	$101,383	$20,060,897
45	$64,780	$36,603	$101,383	$20,024,294
46	$64,662	$36,721	$101,383	$19,987,573
47	$64,543	$36,840	$101,383	$19,950,733
48	$64,424	$36,959	$101,383	$19,913,774

第4年供款共

$1,216,597

第4年利息

$780,859

第4年共還本金

$435,739

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$64,305	$37,078	$101,383	$19,876,696
50	$64,185	$37,198	$101,383	$19,839,498
51	$64,065	$37,318	$101,383	$19,802,179
52	$63,945	$37,439	$101,383	$19,764,741
53	$63,824	$37,559	$101,383	$19,727,181
54	$63,702	$37,681	$101,383	$19,689,501
55	$63,581	$37,802	$101,383	$19,651,698
56	$63,459	$37,925	$101,383	$19,613,774
57	$63,336	$38,047	$101,383	$19,575,727
58	$63,213	$38,170	$101,383	$19,537,557
59	$63,090	$38,293	$101,383	$19,499,264
60	$62,966	$38,417	$101,383	$19,460,847

第5年供款共

$1,216,597

第5年利息

$763,671

第5年共還本金

$452,927

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$62,842	$38,541	$101,383	$19,422,306
62	$62,718	$38,665	$101,383	$19,383,641
63	$62,593	$38,790	$101,383	$19,344,851
64	$62,468	$38,915	$101,383	$19,305,936
65	$62,342	$39,041	$101,383	$19,266,895
66	$62,216	$39,167	$101,383	$19,227,727
67	$62,090	$39,294	$101,383	$19,188,434
68	$61,963	$39,420	$101,383	$19,149,013
69	$61,835	$39,548	$101,383	$19,109,466
70	$61,708	$39,675	$101,383	$19,069,790
71	$61,580	$39,804	$101,383	$19,029,987
72	$61,451	$39,932	$101,383	$18,990,054

第6年供款共

$1,216,597

第6年利息

$745,805

第6年共還本金

$470,793

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$61,322	$40,061	$101,383	$18,949,993
74	$61,193	$40,190	$101,383	$18,909,803
75	$61,063	$40,320	$101,383	$18,869,483
76	$60,933	$40,450	$101,383	$18,829,032
77	$60,802	$40,581	$101,383	$18,788,451
78	$60,671	$40,712	$101,383	$18,747,739
79	$60,540	$40,844	$101,383	$18,706,896
80	$60,408	$40,975	$101,383	$18,665,920
81	$60,275	$41,108	$101,383	$18,624,813
82	$60,143	$41,240	$101,383	$18,583,572
83	$60,009	$41,374	$101,383	$18,542,198
84	$59,876	$41,507	$101,383	$18,500,691

第7年供款共

$1,216,597

第7年利息

$727,234

第7年共還本金

$489,363

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$59,742	$41,641	$101,383	$18,459,050
86	$59,607	$41,776	$101,383	$18,417,274
87	$59,472	$41,911	$101,383	$18,375,363
88	$59,337	$42,046	$101,383	$18,333,317
89	$59,201	$42,182	$101,383	$18,291,136
90	$59,065	$42,318	$101,383	$18,248,818
91	$58,928	$42,455	$101,383	$18,206,363
92	$58,791	$42,592	$101,383	$18,163,771
93	$58,654	$42,729	$101,383	$18,121,042
94	$58,516	$42,867	$101,383	$18,078,175
95	$58,377	$43,006	$101,383	$18,035,169
96	$58,239	$43,145	$101,383	$17,992,024

第8年供款共

$1,216,597

第8年利息

$707,931

第8年共還本金

$508,667

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$58,099	$43,284	$101,383	$17,948,741
98	$57,959	$43,424	$101,383	$17,905,317
99	$57,819	$43,564	$101,383	$17,861,753
100	$57,679	$43,705	$101,383	$17,818,049
101	$57,537	$43,846	$101,383	$17,774,203
102	$57,396	$43,987	$101,383	$17,730,216
103	$57,254	$44,129	$101,383	$17,686,086
104	$57,111	$44,272	$101,383	$17,641,815
105	$56,968	$44,415	$101,383	$17,597,400
106	$56,825	$44,558	$101,383	$17,552,842
107	$56,681	$44,702	$101,383	$17,508,140
108	$56,537	$44,846	$101,383	$17,463,293

第9年供款共

$1,216,597

第9年利息

$687,866

第9年共還本金

$528,731

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$56,392	$44,991	$101,383	$17,418,302
110	$56,247	$45,137	$101,383	$17,373,165
111	$56,101	$45,282	$101,383	$17,327,883
112	$55,955	$45,428	$101,383	$17,282,455
113	$55,808	$45,575	$101,383	$17,236,879
114	$55,661	$45,722	$101,383	$17,191,157
115	$55,513	$45,870	$101,383	$17,145,287
116	$55,365	$46,018	$101,383	$17,099,269
117	$55,216	$46,167	$101,383	$17,053,102
118	$55,067	$46,316	$101,383	$17,006,786
119	$54,918	$46,465	$101,383	$16,960,321
120	$54,768	$46,615	$101,383	$16,913,706

第10年供款共

$1,216,597

第10年利息

$667,010

第10年共還本金

$549,587

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$54,617	$46,766	$101,383	$16,866,940
122	$54,466	$46,917	$101,383	$16,820,023
123	$54,315	$47,068	$101,383	$16,772,954
124	$54,163	$47,220	$101,383	$16,725,734
125	$54,010	$47,373	$101,383	$16,678,361
126	$53,857	$47,526	$101,383	$16,630,835
127	$53,704	$47,679	$101,383	$16,583,156
128	$53,550	$47,833	$101,383	$16,535,322
129	$53,395	$47,988	$101,383	$16,487,334
130	$53,240	$48,143	$101,383	$16,439,192
131	$53,085	$48,298	$101,383	$16,390,894
132	$52,929	$48,454	$101,383	$16,342,439

第11年供款共

$1,216,597

第11年利息

$645,331

第11年共還本金

$571,266

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$52,772	$48,611	$101,383	$16,293,829
134	$52,615	$48,768	$101,383	$16,245,061
135	$52,458	$48,925	$101,383	$16,196,136
136	$52,300	$49,083	$101,383	$16,147,053
137	$52,142	$49,242	$101,383	$16,097,811
138	$51,983	$49,401	$101,383	$16,048,411
139	$51,823	$49,560	$101,383	$15,998,851
140	$51,663	$49,720	$101,383	$15,949,130
141	$51,502	$49,881	$101,383	$15,899,250
142	$51,341	$50,042	$101,383	$15,849,208
143	$51,180	$50,203	$101,383	$15,799,004
144	$51,018	$50,365	$101,383	$15,748,639

第12年供款共

$1,216,597

第12年利息

$622,797

第12年共還本金

$593,800

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$50,855	$50,528	$101,383	$15,698,111
146	$50,692	$50,691	$101,383	$15,647,420
147	$50,528	$50,855	$101,383	$15,596,565
148	$50,364	$51,019	$101,383	$15,545,545
149	$50,199	$51,184	$101,383	$15,494,361
150	$50,034	$51,349	$101,383	$15,443,012
151	$49,868	$51,515	$101,383	$15,391,497
152	$49,702	$51,681	$101,383	$15,339,816
153	$49,535	$51,848	$101,383	$15,287,967
154	$49,367	$52,016	$101,383	$15,235,952
155	$49,199	$52,184	$101,383	$15,183,768
156	$49,031	$52,352	$101,383	$15,131,416

第13年供款共

$1,216,597

第13年利息

$599,374

第13年共還本金

$617,223

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$48,862	$52,521	$101,383	$15,078,895
158	$48,692	$52,691	$101,383	$15,026,204
159	$48,522	$52,861	$101,383	$14,973,343
160	$48,351	$53,032	$101,383	$14,920,311
161	$48,180	$53,203	$101,383	$14,867,108
162	$48,008	$53,375	$101,383	$14,813,733
163	$47,836	$53,547	$101,383	$14,760,186
164	$47,663	$53,720	$101,383	$14,706,466
165	$47,490	$53,893	$101,383	$14,652,573
166	$47,316	$54,068	$101,383	$14,598,505
167	$47,141	$54,242	$101,383	$14,544,263
168	$46,966	$54,417	$101,383	$14,489,846

第14年供款共

$1,216,597

第14年利息

$575,027

第14年共還本金

$641,570

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$46,790	$54,593	$101,383	$14,435,253
170	$46,614	$54,769	$101,383	$14,380,484
171	$46,437	$54,946	$101,383	$14,325,537
172	$46,260	$55,124	$101,383	$14,270,414
173	$46,082	$55,302	$101,383	$14,215,112
174	$45,903	$55,480	$101,383	$14,159,632
175	$45,724	$55,659	$101,383	$14,103,973
176	$45,544	$55,839	$101,383	$14,048,134
177	$45,364	$56,019	$101,383	$13,992,114
178	$45,183	$56,200	$101,383	$13,935,914
179	$45,001	$56,382	$101,383	$13,879,532
180	$44,819	$56,564	$101,383	$13,822,969

第15年供款共

$1,216,597

第15年利息

$549,720

第15年共還本金

$666,877

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$44,637	$56,746	$101,383	$13,766,222
182	$44,453	$56,930	$101,383	$13,709,293
183	$44,270	$57,114	$101,383	$13,652,179
184	$44,085	$57,298	$101,383	$13,594,881
185	$43,900	$57,483	$101,383	$13,537,398
186	$43,715	$57,669	$101,383	$13,479,729
187	$43,528	$57,855	$101,383	$13,421,875
188	$43,341	$58,042	$101,383	$13,363,833
189	$43,154	$58,229	$101,383	$13,305,604
190	$42,966	$58,417	$101,383	$13,247,187
191	$42,777	$58,606	$101,383	$13,188,581
192	$42,588	$58,795	$101,383	$13,129,786

第16年供款共

$1,216,597

第16年利息

$523,415

第16年共還本金

$693,183

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$42,398	$58,985	$101,383	$13,070,801
194	$42,208	$59,175	$101,383	$13,011,626
195	$42,017	$59,366	$101,383	$12,952,260
196	$41,825	$59,558	$101,383	$12,892,701
197	$41,633	$59,750	$101,383	$12,832,951
198	$41,440	$59,943	$101,383	$12,773,008
199	$41,246	$60,137	$101,383	$12,712,871
200	$41,052	$60,331	$101,383	$12,652,540
201	$40,857	$60,526	$101,383	$12,592,014
202	$40,662	$60,721	$101,383	$12,531,292
203	$40,466	$60,917	$101,383	$12,470,375
204	$40,269	$61,114	$101,383	$12,409,260

第17年供款共

$1,216,597

第17年利息

$496,072

第17年共還本金

$720,526

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$40,072	$61,312	$101,383	$12,347,949
206	$39,874	$61,510	$101,383	$12,286,439
207	$39,675	$61,708	$101,383	$12,224,731
208	$39,476	$61,907	$101,383	$12,162,824
209	$39,276	$62,107	$101,383	$12,100,716
210	$39,075	$62,308	$101,383	$12,038,409
211	$38,874	$62,509	$101,383	$11,975,900
212	$38,672	$62,711	$101,383	$11,913,189
213	$38,470	$62,913	$101,383	$11,850,275
214	$38,267	$63,117	$101,383	$11,787,159
215	$38,063	$63,320	$101,383	$11,723,838
216	$37,858	$63,525	$101,383	$11,660,313

第18年供款共

$1,216,597

第18年利息

$467,650

第18年共還本金

$748,947

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$37,653	$63,730	$101,383	$11,596,583
218	$37,447	$63,936	$101,383	$11,532,647
219	$37,241	$64,142	$101,383	$11,468,505
220	$37,034	$64,349	$101,383	$11,404,156
221	$36,826	$64,557	$101,383	$11,339,599
222	$36,617	$64,766	$101,383	$11,274,833
223	$36,408	$64,975	$101,383	$11,209,858
224	$36,199	$65,185	$101,383	$11,144,673
225	$35,988	$65,395	$101,383	$11,079,278
226	$35,777	$65,606	$101,383	$11,013,672
227	$35,565	$65,818	$101,383	$10,947,854
228	$35,352	$66,031	$101,383	$10,881,823

第19年供款共

$1,216,597

第19年利息

$438,107

第19年共還本金

$778,490

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$35,139	$66,244	$101,383	$10,815,579
230	$34,925	$66,458	$101,383	$10,749,122
231	$34,711	$66,672	$101,383	$10,682,449
232	$34,495	$66,888	$101,383	$10,615,561
233	$34,279	$67,104	$101,383	$10,548,458
234	$34,063	$67,320	$101,383	$10,481,137
235	$33,845	$67,538	$101,383	$10,413,600
236	$33,627	$67,756	$101,383	$10,345,844
237	$33,408	$67,975	$101,383	$10,277,869
238	$33,189	$68,194	$101,383	$10,209,675
239	$32,969	$68,414	$101,383	$10,141,261
240	$32,748	$68,635	$101,383	$10,072,625

第20年供款共

$1,216,597

第20年利息

$407,399

第20年共還本金

$809,198

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$32,526	$68,857	$101,383	$10,003,768
242	$32,304	$69,079	$101,383	$9,934,689
243	$32,081	$69,302	$101,383	$9,865,387
244	$31,857	$69,526	$101,383	$9,795,861
245	$31,632	$69,751	$101,383	$9,726,110
246	$31,407	$69,976	$101,383	$9,656,134
247	$31,181	$70,202	$101,383	$9,585,932
248	$30,955	$70,429	$101,383	$9,515,504
249	$30,727	$70,656	$101,383	$9,444,848
250	$30,499	$70,884	$101,383	$9,373,964
251	$30,270	$71,113	$101,383	$9,302,850
252	$30,040	$71,343	$101,383	$9,231,508

第21年供款共

$1,216,597

第21年利息

$375,480

第21年共還本金

$841,117

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$29,810	$71,573	$101,383	$9,159,935
254	$29,579	$71,804	$101,383	$9,088,131
255	$29,347	$72,036	$101,383	$9,016,095
256	$29,114	$72,269	$101,383	$8,943,826
257	$28,881	$72,502	$101,383	$8,871,324
258	$28,647	$72,736	$101,383	$8,798,588
259	$28,412	$72,971	$101,383	$8,725,617
260	$28,176	$73,207	$101,383	$8,652,410
261	$27,940	$73,443	$101,383	$8,578,967
262	$27,703	$73,680	$101,383	$8,505,287
263	$27,465	$73,918	$101,383	$8,431,369
264	$27,226	$74,157	$101,383	$8,357,212

第22年供款共

$1,216,597

第22年利息

$342,302

第22年共還本金

$874,296

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$26,987	$74,396	$101,383	$8,282,816
266	$26,747	$74,637	$101,383	$8,208,179
267	$26,506	$74,878	$101,383	$8,133,302
268	$26,264	$75,119	$101,383	$8,058,182
269	$26,021	$75,362	$101,383	$7,982,820
270	$25,778	$75,605	$101,383	$7,907,215
271	$25,534	$75,849	$101,383	$7,831,366
272	$25,289	$76,094	$101,383	$7,755,271
273	$25,043	$76,340	$101,383	$7,678,931
274	$24,797	$76,587	$101,383	$7,602,345
275	$24,549	$76,834	$101,383	$7,525,511
276	$24,301	$77,082	$101,383	$7,448,429

第23年供款共

$1,216,597

第23年利息

$307,814

第23年共還本金

$908,783

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$24,052	$77,331	$101,383	$7,371,098
278	$23,803	$77,581	$101,383	$7,293,517
279	$23,552	$77,831	$101,383	$7,215,686
280	$23,301	$78,082	$101,383	$7,137,604
281	$23,049	$78,335	$101,383	$7,059,269
282	$22,796	$78,588	$101,383	$6,980,682
283	$22,542	$78,841	$101,383	$6,901,840
284	$22,287	$79,096	$101,383	$6,822,744
285	$22,032	$79,351	$101,383	$6,743,393
286	$21,776	$79,608	$101,383	$6,663,785
287	$21,518	$79,865	$101,383	$6,583,921
288	$21,261	$80,123	$101,383	$6,503,798

第24年供款共

$1,216,597

第24年利息

$271,967

第24年共還本金

$944,631

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$21,002	$80,381	$101,383	$6,423,417
290	$20,742	$80,641	$101,383	$6,342,776
291	$20,482	$80,901	$101,383	$6,261,875
292	$20,221	$81,162	$101,383	$6,180,713
293	$19,959	$81,425	$101,383	$6,099,288
294	$19,696	$81,687	$101,383	$6,017,600
295	$19,432	$81,951	$101,383	$5,935,649
296	$19,167	$82,216	$101,383	$5,853,433
297	$18,902	$82,481	$101,383	$5,770,952
298	$18,635	$82,748	$101,383	$5,688,204
299	$18,368	$83,015	$101,383	$5,605,189
300	$18,100	$83,283	$101,383	$5,521,906

第25年供款共

$1,216,597

第25年利息

$234,705

第25年共還本金

$981,892

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$17,831	$83,552	$101,383	$5,438,354
302	$17,561	$83,822	$101,383	$5,354,532
303	$17,291	$84,092	$101,383	$5,270,440
304	$17,019	$84,364	$101,383	$5,186,076
305	$16,747	$84,636	$101,383	$5,101,440
306	$16,473	$84,910	$101,383	$5,016,530
307	$16,199	$85,184	$101,383	$4,931,346
308	$15,924	$85,459	$101,383	$4,845,887
309	$15,648	$85,735	$101,383	$4,760,152
310	$15,371	$86,012	$101,383	$4,674,140
311	$15,094	$86,290	$101,383	$4,587,851
312	$14,815	$86,568	$101,383	$4,501,283

第26年供款共

$1,216,597

第26年利息

$195,974

第26年共還本金

$1,020,624

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$14,535	$86,848	$101,383	$4,414,435
314	$14,255	$87,128	$101,383	$4,327,307
315	$13,974	$87,410	$101,383	$4,239,897
316	$13,691	$87,692	$101,383	$4,152,205
317	$13,408	$87,975	$101,383	$4,064,230
318	$13,124	$88,259	$101,383	$3,975,971
319	$12,839	$88,544	$101,383	$3,887,427
320	$12,553	$88,830	$101,383	$3,798,597
321	$12,266	$89,117	$101,383	$3,709,481
322	$11,979	$89,405	$101,383	$3,620,076
323	$11,690	$89,693	$101,383	$3,530,383
324	$11,400	$89,983	$101,383	$3,440,400

第27年供款共

$1,216,597

第27年利息

$155,715

第27年共還本金

$1,060,883

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$11,110	$90,273	$101,383	$3,350,126
326	$10,818	$90,565	$101,383	$3,259,561
327	$10,526	$90,857	$101,383	$3,168,704
328	$10,232	$91,151	$101,383	$3,077,553
329	$9,938	$91,445	$101,383	$2,986,108
330	$9,643	$91,740	$101,383	$2,894,367
331	$9,346	$92,037	$101,383	$2,802,331
332	$9,049	$92,334	$101,383	$2,709,997
333	$8,751	$92,632	$101,383	$2,617,365
334	$8,452	$92,931	$101,383	$2,524,433
335	$8,152	$93,231	$101,383	$2,431,202
336	$7,851	$93,532	$101,383	$2,337,670

第28年供款共

$1,216,597

第28年利息

$113,867

第28年共還本金

$1,102,730

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$7,549	$93,834	$101,383	$2,243,835
338	$7,246	$94,137	$101,383	$2,149,698
339	$6,942	$94,441	$101,383	$2,055,257
340	$6,637	$94,746	$101,383	$1,960,510
341	$6,331	$95,052	$101,383	$1,865,458
342	$6,024	$95,359	$101,383	$1,770,099
343	$5,716	$95,667	$101,383	$1,674,431
344	$5,407	$95,976	$101,383	$1,578,455
345	$5,097	$96,286	$101,383	$1,482,169
346	$4,786	$96,597	$101,383	$1,385,572
347	$4,474	$96,909	$101,383	$1,288,664
348	$4,161	$97,222	$101,383	$1,191,442

第29年供款共

$1,216,597

第29年利息

$70,369

第29年共還本金

$1,146,228

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,847	$97,536	$101,383	$1,093,906
350	$3,532	$97,851	$101,383	$996,055
351	$3,216	$98,167	$101,383	$897,889
352	$2,899	$98,484	$101,383	$799,405
353	$2,581	$98,802	$101,383	$700,603
354	$2,262	$99,121	$101,383	$601,482
355	$1,942	$99,441	$101,383	$502,042
356	$1,621	$99,762	$101,383	$402,280
357	$1,299	$100,084	$101,383	$302,196
358	$976	$100,407	$101,383	$201,788
359	$652	$100,732	$101,383	$101,057
360	$326	$101,057	$101,383	$0

第30年供款共

$1,216,597

第30年利息

$25,156

第30年共還本金

$1,191,442

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$23,267,922

Disclaimer

Recommended properties

Mort. Insurance
info