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$22,166,878

Monthly Payment
$98,325

Down Payment

$-13,560,000

Total Loan

$21,560,000

Total int. paid

$13,836,878

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-13,230,000

Base on DTI ratio

$196,649

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

$196,649

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

Tai Po SOLARIA TWR 08

thumb_up

SOLARIA

461 ft²

@17,354

local_fire_department HIT

Sale$8 M

461 ft²

@17,354

Sale$8 M

local_fire_department HIT

Fanling GREENPARK VILLA BLK 04

thumb_up

靚裝連車位

716 ft²

@12,291

GFA

826 ft²

@10,654

local_fire_department HIT

Sale$8.8 M

716 ft²

@12,291

GFA

826 ft²

@10,654

Sale$8.8 M

local_fire_department HIT

Fanling PARKFORD GDN

thumb_up

PARKFORD GDN

790 ft²

@11,392

GFA

1,075 ft²

@8,372

real_estate_agent Rare

Sale$9 M

790 ft²

@11,392

GFA

1,075 ft²

@8,372

Sale$9 M

real_estate_agent Rare

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 OCEANAIRE TWR 06B

thumb_up

OCEANAIRE TWR 06B

751 ft²

@11,851

GFA

990 ft²

@8,990

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8.9 M

751 ft²

@11,851

GFA

990 ft²

@8,990

Sale$8.9 M

local_fire_department HIT directions_run Sale local_offer Good Catch

Ma On Shan SUNSHINE CITY BLK G

thumb_up

SUNSHINE CITY BLK G

551 ft²

@13,612

GFA

742 ft²

@10,108

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

551 ft²

@13,612

GFA

742 ft²

@10,108

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

565 ft²

@15,929

local_fire_department HIT

Sale$9 M

565 ft²

@15,929

Sale$9 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK K

thumb_up

SUNSHINE CITY BLK K

551 ft²

@14,882

GFA

750 ft²

@10,933

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.2 M

551 ft²

@14,882

GFA

750 ft²

@10,933

Sale$8.2 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin RAVANA GDN

thumb_up

RAVANA GDN

542 ft²

@13,284

GFA

659 ft²

@10,926

hotel_class King

Sale$7.2 M

542 ft²

@13,284

GFA

659 ft²

@10,926

Sale$7.2 M

hotel_class King

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

590 ft²

@15,085

local_offer Good Catch vpn_key Key

Sale$8.9 M

590 ft²

@15,085

Sale$8.9 M

local_offer Good Catch vpn_key Key

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

472 ft²

@16,949

real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8 M

472 ft²

@16,949

Sale$8 M

real_estate_agent Rare verified 首置必買 pets Pet Friendly

Tseung Kwan O RESIDENCE OASIS

thumb_up

RESIDENCE OASIS TWR 02

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

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
3.625	$155,456	$126,429	$109,385	$98,325
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$98,325

Term

30Year

Loan amount

$21,560,000

Total int. paid

$13,836,878

Total Loan and Interest

$35,396,878

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$65,129	$33,195	$98,325	$21,526,805
2	$65,029	$33,296	$98,325	$21,493,509
3	$64,928	$33,396	$98,325	$21,460,112
4	$64,827	$33,497	$98,325	$21,426,615
5	$64,726	$33,598	$98,325	$21,393,017
6	$64,625	$33,700	$98,325	$21,359,317
7	$64,523	$33,802	$98,325	$21,325,515
8	$64,421	$33,904	$98,325	$21,291,611
9	$64,318	$34,006	$98,325	$21,257,605
10	$64,216	$34,109	$98,325	$21,223,496
11	$64,113	$34,212	$98,325	$21,189,284
12	$64,009	$34,315	$98,325	$21,154,969

第1年供款共

$1,179,896

第1年利息

$774,865

第1年共還本金

$405,031

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$63,906	$34,419	$98,325	$21,120,550
14	$63,802	$34,523	$98,325	$21,086,027
15	$63,697	$34,627	$98,325	$21,051,399
16	$63,593	$34,732	$98,325	$21,016,667
17	$63,488	$34,837	$98,325	$20,981,831
18	$63,383	$34,942	$98,325	$20,946,889
19	$63,277	$35,048	$98,325	$20,911,841
20	$63,171	$35,153	$98,325	$20,876,687
21	$63,065	$35,260	$98,325	$20,841,428
22	$62,958	$35,366	$98,325	$20,806,062
23	$62,852	$35,473	$98,325	$20,770,589
24	$62,744	$35,580	$98,325	$20,735,008

第2年供款共

$1,179,896

第2年利息

$759,936

第2年共還本金

$419,960

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$62,637	$35,688	$98,325	$20,699,321
26	$62,529	$35,795	$98,325	$20,663,525
27	$62,421	$35,904	$98,325	$20,627,622
28	$62,313	$36,012	$98,325	$20,591,610
29	$62,204	$36,121	$98,325	$20,555,489
30	$62,095	$36,230	$98,325	$20,519,259
31	$61,985	$36,339	$98,325	$20,482,919
32	$61,875	$36,449	$98,325	$20,446,470
33	$61,765	$36,559	$98,325	$20,409,911
34	$61,655	$36,670	$98,325	$20,373,241
35	$61,544	$36,780	$98,325	$20,336,461
36	$61,433	$36,892	$98,325	$20,299,569

第3年供款共

$1,179,896

第3年利息

$744,457

第3年共還本金

$435,439

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$61,322	$37,003	$98,325	$20,262,566
38	$61,210	$37,115	$98,325	$20,225,451
39	$61,098	$37,227	$98,325	$20,188,224
40	$60,985	$37,339	$98,325	$20,150,885
41	$60,872	$37,452	$98,325	$20,113,433
42	$60,759	$37,565	$98,325	$20,075,867
43	$60,646	$37,679	$98,325	$20,038,189
44	$60,532	$37,793	$98,325	$20,000,396
45	$60,418	$37,907	$98,325	$19,962,489
46	$60,303	$38,021	$98,325	$19,924,468
47	$60,188	$38,136	$98,325	$19,886,332
48	$60,073	$38,251	$98,325	$19,848,080

第4年供款共

$1,179,896

第4年利息

$728,407

第4年共還本金

$451,489

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$59,958	$38,367	$98,325	$19,809,713
50	$59,842	$38,483	$98,325	$19,771,231
51	$59,726	$38,599	$98,325	$19,732,632
52	$59,609	$38,716	$98,325	$19,693,916
53	$59,492	$38,833	$98,325	$19,655,083
54	$59,375	$38,950	$98,325	$19,616,133
55	$59,257	$39,068	$98,325	$19,577,066
56	$59,139	$39,186	$98,325	$19,537,880
57	$59,021	$39,304	$98,325	$19,498,576
58	$58,902	$39,423	$98,325	$19,459,153
59	$58,783	$39,542	$98,325	$19,419,612
60	$58,663	$39,661	$98,325	$19,379,950

第5年供款共

$1,179,896

第5年利息

$711,766

第5年共還本金

$468,130

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$58,544	$39,781	$98,325	$19,340,169
62	$58,423	$39,901	$98,325	$19,300,268
63	$58,303	$40,022	$98,325	$19,260,246
64	$58,182	$40,143	$98,325	$19,220,104
65	$58,061	$40,264	$98,325	$19,179,840
66	$57,939	$40,386	$98,325	$19,139,454
67	$57,817	$40,508	$98,325	$19,098,947
68	$57,695	$40,630	$98,325	$19,058,317
69	$57,572	$40,753	$98,325	$19,017,564
70	$57,449	$40,876	$98,325	$18,976,688
71	$57,325	$40,999	$98,325	$18,935,689
72	$57,202	$41,123	$98,325	$18,894,566

第6年供款共

$1,179,896

第6年利息

$694,511

第6年共還本金

$485,384

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$57,077	$41,247	$98,325	$18,853,319
74	$56,953	$41,372	$98,325	$18,811,947
75	$56,828	$41,497	$98,325	$18,770,450
76	$56,702	$41,622	$98,325	$18,728,828
77	$56,577	$41,748	$98,325	$18,687,080
78	$56,451	$41,874	$98,325	$18,645,205
79	$56,324	$42,001	$98,325	$18,603,205
80	$56,197	$42,127	$98,325	$18,561,077
81	$56,070	$42,255	$98,325	$18,518,823
82	$55,942	$42,382	$98,325	$18,476,440
83	$55,814	$42,510	$98,325	$18,433,930
84	$55,686	$42,639	$98,325	$18,391,291

第7年供款共

$1,179,896

第7年利息

$676,621

第7年共還本金

$503,275

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$55,557	$42,768	$98,325	$18,348,523
86	$55,428	$42,897	$98,325	$18,305,626
87	$55,298	$43,026	$98,325	$18,262,600
88	$55,168	$43,156	$98,325	$18,219,444
89	$55,038	$43,287	$98,325	$18,176,157
90	$54,907	$43,418	$98,325	$18,132,739
91	$54,776	$43,549	$98,325	$18,089,191
92	$54,644	$43,680	$98,325	$18,045,511
93	$54,512	$43,812	$98,325	$18,001,698
94	$54,380	$43,945	$98,325	$17,957,754
95	$54,247	$44,077	$98,325	$17,913,677
96	$54,114	$44,210	$98,325	$17,869,466

第8年供款共

$1,179,896

第8年利息

$658,071

第8年共還本金

$521,825

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$53,981	$44,344	$98,325	$17,825,122
98	$53,847	$44,478	$98,325	$17,780,644
99	$53,712	$44,612	$98,325	$17,736,032
100	$53,578	$44,747	$98,325	$17,691,285
101	$53,442	$44,882	$98,325	$17,646,403
102	$53,307	$45,018	$98,325	$17,601,385
103	$53,171	$45,154	$98,325	$17,556,231
104	$53,034	$45,290	$98,325	$17,510,941
105	$52,898	$45,427	$98,325	$17,465,514
106	$52,760	$45,564	$98,325	$17,419,949
107	$52,623	$45,702	$98,325	$17,374,248
108	$52,485	$45,840	$98,325	$17,328,408

第9年供款共

$1,179,896

第9年利息

$638,837

第9年共還本金

$541,058

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$52,346	$45,978	$98,325	$17,282,429
110	$52,207	$46,117	$98,325	$17,236,312
111	$52,068	$46,257	$98,325	$17,190,055
112	$51,928	$46,396	$98,325	$17,143,659
113	$51,788	$46,537	$98,325	$17,097,122
114	$51,648	$46,677	$98,325	$17,050,445
115	$51,507	$46,818	$98,325	$17,003,627
116	$51,365	$46,960	$98,325	$16,956,668
117	$51,223	$47,101	$98,325	$16,909,566
118	$51,081	$47,244	$98,325	$16,862,322
119	$50,938	$47,386	$98,325	$16,814,936
120	$50,795	$47,530	$98,325	$16,767,407

第10年供款共

$1,179,896

第10年利息

$618,895

第10年共還本金

$561,001

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$50,652	$47,673	$98,325	$16,719,733
122	$50,508	$47,817	$98,325	$16,671,916
123	$50,363	$47,962	$98,325	$16,623,955
124	$50,218	$48,106	$98,325	$16,575,848
125	$50,073	$48,252	$98,325	$16,527,596
126	$49,927	$48,398	$98,325	$16,479,199
127	$49,781	$48,544	$98,325	$16,430,655
128	$49,634	$48,690	$98,325	$16,381,965
129	$49,487	$48,837	$98,325	$16,333,127
130	$49,340	$48,985	$98,325	$16,284,142
131	$49,192	$49,133	$98,325	$16,235,009
132	$49,043	$49,281	$98,325	$16,185,728

第11年供款共

$1,179,896

第11年利息

$598,217

第11年共還本金

$581,679

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$48,894	$49,430	$98,325	$16,136,298
134	$48,745	$49,580	$98,325	$16,086,718
135	$48,595	$49,729	$98,325	$16,036,989
136	$48,445	$49,880	$98,325	$15,987,109
137	$48,294	$50,030	$98,325	$15,937,079
138	$48,143	$50,181	$98,325	$15,886,897
139	$47,992	$50,333	$98,325	$15,836,564
140	$47,840	$50,485	$98,325	$15,786,079
141	$47,687	$50,638	$98,325	$15,735,442
142	$47,534	$50,791	$98,325	$15,684,651
143	$47,381	$50,944	$98,325	$15,633,707
144	$47,227	$51,098	$98,325	$15,582,610

第12年供款共

$1,179,896

第12年利息

$576,778

第12年共還本金

$603,118

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$47,072	$51,252	$98,325	$15,531,357
146	$46,918	$51,407	$98,325	$15,479,950
147	$46,762	$51,562	$98,325	$15,428,388
148	$46,607	$51,718	$98,325	$15,376,670
149	$46,450	$51,874	$98,325	$15,324,796
150	$46,294	$52,031	$98,325	$15,272,765
151	$46,136	$52,188	$98,325	$15,220,576
152	$45,979	$52,346	$98,325	$15,168,231
153	$45,821	$52,504	$98,325	$15,115,727
154	$45,662	$52,663	$98,325	$15,063,064
155	$45,503	$52,822	$98,325	$15,010,242
156	$45,343	$52,981	$98,325	$14,957,261

第13年供款共

$1,179,896

第13年利息

$554,548

第13年共還本金

$625,348

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$45,183	$53,141	$98,325	$14,904,120
158	$45,023	$53,302	$98,325	$14,850,818
159	$44,862	$53,463	$98,325	$14,797,355
160	$44,700	$53,624	$98,325	$14,743,731
161	$44,538	$53,786	$98,325	$14,689,945
162	$44,376	$53,949	$98,325	$14,635,996
163	$44,213	$54,112	$98,325	$14,581,884
164	$44,049	$54,275	$98,325	$14,527,609
165	$43,885	$54,439	$98,325	$14,473,170
166	$43,721	$54,604	$98,325	$14,418,566
167	$43,556	$54,769	$98,325	$14,363,798
168	$43,391	$54,934	$98,325	$14,308,864

第14年供款共

$1,179,896

第14年利息

$531,498

第14年共還本金

$648,398

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$43,225	$55,100	$98,325	$14,253,764
170	$43,058	$55,266	$98,325	$14,198,497
171	$42,891	$55,433	$98,325	$14,143,064
172	$42,724	$55,601	$98,325	$14,087,463
173	$42,556	$55,769	$98,325	$14,031,694
174	$42,387	$55,937	$98,325	$13,975,757
175	$42,218	$56,106	$98,325	$13,919,651
176	$42,049	$56,276	$98,325	$13,863,375
177	$41,879	$56,446	$98,325	$13,806,929
178	$41,708	$56,616	$98,325	$13,750,313
179	$41,537	$56,787	$98,325	$13,693,526
180	$41,366	$56,959	$98,325	$13,636,567

第15年供款共

$1,179,896

第15年利息

$507,599

第15年共還本金

$672,297

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$41,194	$57,131	$98,325	$13,579,436
182	$41,021	$57,303	$98,325	$13,522,133
183	$40,848	$57,477	$98,325	$13,464,656
184	$40,674	$57,650	$98,325	$13,407,006
185	$40,500	$57,824	$98,325	$13,349,182
186	$40,326	$57,999	$98,325	$13,291,183
187	$40,150	$58,174	$98,325	$13,233,008
188	$39,975	$58,350	$98,325	$13,174,658
189	$39,798	$58,526	$98,325	$13,116,132
190	$39,622	$58,703	$98,325	$13,057,429
191	$39,444	$58,880	$98,325	$12,998,549
192	$39,266	$59,058	$98,325	$12,939,491

第16年供款共

$1,179,896

第16年利息

$482,820

第16年共還本金

$697,076

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$39,088	$59,237	$98,325	$12,880,254
194	$38,909	$59,416	$98,325	$12,820,838
195	$38,730	$59,595	$98,325	$12,761,243
196	$38,550	$59,775	$98,325	$12,701,468
197	$38,369	$59,956	$98,325	$12,641,513
198	$38,188	$60,137	$98,325	$12,581,376
199	$38,006	$60,318	$98,325	$12,521,058
200	$37,824	$60,501	$98,325	$12,460,557
201	$37,641	$60,683	$98,325	$12,399,874
202	$37,458	$60,867	$98,325	$12,339,007
203	$37,274	$61,051	$98,325	$12,277,956
204	$37,090	$61,235	$98,325	$12,216,721

第17年供款共

$1,179,896

第17年利息

$457,127

第17年共還本金

$722,769

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$36,905	$61,420	$98,325	$12,155,301
206	$36,719	$61,606	$98,325	$12,093,696
207	$36,533	$61,792	$98,325	$12,031,904
208	$36,346	$61,978	$98,325	$11,969,926
209	$36,159	$62,166	$98,325	$11,907,760
210	$35,971	$62,353	$98,325	$11,845,407
211	$35,783	$62,542	$98,325	$11,782,865
212	$35,594	$62,731	$98,325	$11,720,135
213	$35,405	$62,920	$98,325	$11,657,215
214	$35,215	$63,110	$98,325	$11,594,105
215	$35,024	$63,301	$98,325	$11,530,804
216	$34,833	$63,492	$98,325	$11,467,312

第18年供款共

$1,179,896

第18年利息

$430,486

第18年共還本金

$749,410

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$34,641	$63,684	$98,325	$11,403,628
218	$34,448	$63,876	$98,325	$11,339,752
219	$34,255	$64,069	$98,325	$11,275,683
220	$34,062	$64,263	$98,325	$11,211,420
221	$33,868	$64,457	$98,325	$11,146,963
222	$33,673	$64,652	$98,325	$11,082,311
223	$33,478	$64,847	$98,325	$11,017,465
224	$33,282	$65,043	$98,325	$10,952,422
225	$33,085	$65,239	$98,325	$10,887,183
226	$32,888	$65,436	$98,325	$10,821,746
227	$32,691	$65,634	$98,325	$10,756,112
228	$32,492	$65,832	$98,325	$10,690,280

第19年供款共

$1,179,896

第19年利息

$402,864

第19年共還本金

$777,032

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$32,294	$66,031	$98,325	$10,624,249
230	$32,094	$66,231	$98,325	$10,558,018
231	$31,894	$66,431	$98,325	$10,491,588
232	$31,693	$66,631	$98,325	$10,424,956
233	$31,492	$66,833	$98,325	$10,358,124
234	$31,290	$67,034	$98,325	$10,291,089
235	$31,088	$67,237	$98,325	$10,223,852
236	$30,885	$67,440	$98,325	$10,156,412
237	$30,681	$67,644	$98,325	$10,088,768
238	$30,476	$67,848	$98,325	$10,020,920
239	$30,272	$68,053	$98,325	$9,952,867
240	$30,066	$68,259	$98,325	$9,884,608

第20年供款共

$1,179,896

第20年利息

$374,224

第20年共還本金

$805,672

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$29,860	$68,465	$98,325	$9,816,144
242	$29,653	$68,672	$98,325	$9,747,472
243	$29,445	$68,879	$98,325	$9,678,593
244	$29,237	$69,087	$98,325	$9,609,505
245	$29,029	$69,296	$98,325	$9,540,209
246	$28,819	$69,505	$98,325	$9,470,704
247	$28,609	$69,715	$98,325	$9,400,989
248	$28,399	$69,926	$98,325	$9,331,063
249	$28,188	$70,137	$98,325	$9,260,926
250	$27,976	$70,349	$98,325	$9,190,577
251	$27,763	$70,561	$98,325	$9,120,016
252	$27,550	$70,775	$98,325	$9,049,241

第21年供款共

$1,179,896

第21年利息

$344,528

第21年共還本金

$835,367

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$27,336	$70,988	$98,325	$8,978,253
254	$27,122	$71,203	$98,325	$8,907,050
255	$26,907	$71,418	$98,325	$8,835,632
256	$26,691	$71,634	$98,325	$8,763,998
257	$26,475	$71,850	$98,325	$8,692,148
258	$26,258	$72,067	$98,325	$8,620,081
259	$26,040	$72,285	$98,325	$8,547,796
260	$25,821	$72,503	$98,325	$8,475,293
261	$25,602	$72,722	$98,325	$8,402,571
262	$25,383	$72,942	$98,325	$8,329,629
263	$25,162	$73,162	$98,325	$8,256,466
264	$24,941	$73,383	$98,325	$8,183,083

第22年供款共

$1,179,896

第22年利息

$313,738

第22年共還本金

$866,158

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$24,720	$73,605	$98,325	$8,109,478
266	$24,497	$73,827	$98,325	$8,035,651
267	$24,274	$74,050	$98,325	$7,961,601
268	$24,051	$74,274	$98,325	$7,887,327
269	$23,826	$74,498	$98,325	$7,812,828
270	$23,601	$74,723	$98,325	$7,738,105
271	$23,376	$74,949	$98,325	$7,663,156
272	$23,149	$75,176	$98,325	$7,587,980
273	$22,922	$75,403	$98,325	$7,512,578
274	$22,694	$75,630	$98,325	$7,436,947
275	$22,466	$75,859	$98,325	$7,361,088
276	$22,237	$76,088	$98,325	$7,285,000

第23年供款共

$1,179,896

第23年利息

$281,813

第23年共還本金

$898,083

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$22,007	$76,318	$98,325	$7,208,682
278	$21,776	$76,548	$98,325	$7,132,134
279	$21,545	$76,780	$98,325	$7,055,354
280	$21,313	$77,012	$98,325	$6,978,343
281	$21,080	$77,244	$98,325	$6,901,098
282	$20,847	$77,478	$98,325	$6,823,621
283	$20,613	$77,712	$98,325	$6,745,909
284	$20,378	$77,946	$98,325	$6,667,963
285	$20,143	$78,182	$98,325	$6,589,781
286	$19,907	$78,418	$98,325	$6,511,363
287	$19,670	$78,655	$98,325	$6,432,708
288	$19,432	$78,893	$98,325	$6,353,816

第24年供款共

$1,179,896

第24年利息

$248,711

第24年共還本金

$931,185

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$19,194	$79,131	$98,325	$6,274,685
290	$18,955	$79,370	$98,325	$6,195,315
291	$18,715	$79,610	$98,325	$6,115,705
292	$18,475	$79,850	$98,325	$6,035,855
293	$18,233	$80,091	$98,325	$5,955,764
294	$17,991	$80,333	$98,325	$5,875,430
295	$17,749	$80,576	$98,325	$5,794,854
296	$17,505	$80,819	$98,325	$5,714,035
297	$17,261	$81,064	$98,325	$5,632,972
298	$17,016	$81,308	$98,325	$5,551,663
299	$16,771	$81,554	$98,325	$5,470,109
300	$16,524	$81,800	$98,325	$5,388,309

第25年供款共

$1,179,896

第25年利息

$214,389

第25年共還本金

$965,507

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$16,277	$82,047	$98,325	$5,306,261
302	$16,029	$82,295	$98,325	$5,223,966
303	$15,781	$82,544	$98,325	$5,141,422
304	$15,531	$82,793	$98,325	$5,058,629
305	$15,281	$83,043	$98,325	$4,975,585
306	$15,030	$83,294	$98,325	$4,892,291
307	$14,779	$83,546	$98,325	$4,808,745
308	$14,526	$83,798	$98,325	$4,724,947
309	$14,273	$84,051	$98,325	$4,640,896
310	$14,019	$84,305	$98,325	$4,556,590
311	$13,765	$84,560	$98,325	$4,472,030
312	$13,509	$84,815	$98,325	$4,387,215

第26年供款共

$1,179,896

第26年利息

$178,802

第26年共還本金

$1,001,094

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$13,253	$85,072	$98,325	$4,302,143
314	$12,996	$85,329	$98,325	$4,216,815
315	$12,738	$85,586	$98,325	$4,131,228
316	$12,480	$85,845	$98,325	$4,045,383
317	$12,220	$86,104	$98,325	$3,959,279
318	$11,960	$86,364	$98,325	$3,872,915
319	$11,699	$86,625	$98,325	$3,786,290
320	$11,438	$86,887	$98,325	$3,699,403
321	$11,175	$87,149	$98,325	$3,612,253
322	$10,912	$87,413	$98,325	$3,524,841
323	$10,648	$87,677	$98,325	$3,437,164
324	$10,383	$87,942	$98,325	$3,349,222

第27年供款共

$1,179,896

第27年利息

$141,903

第27年共還本金

$1,037,992

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$10,117	$88,207	$98,325	$3,261,015
326	$9,851	$88,474	$98,325	$3,172,542
327	$9,584	$88,741	$98,325	$3,083,801
328	$9,316	$89,009	$98,325	$2,994,792
329	$9,047	$89,278	$98,325	$2,905,514
330	$8,777	$89,548	$98,325	$2,815,966
331	$8,507	$89,818	$98,325	$2,726,148
332	$8,235	$90,089	$98,325	$2,636,059
333	$7,963	$90,362	$98,325	$2,545,697
334	$7,690	$90,635	$98,325	$2,455,062
335	$7,416	$90,908	$98,325	$2,364,154
336	$7,142	$91,183	$98,325	$2,272,971

第28年供款共

$1,179,896

第28年利息

$103,645

第28年共還本金

$1,076,251

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,866	$91,458	$98,325	$2,181,513
338	$6,590	$91,735	$98,325	$2,089,778
339	$6,313	$92,012	$98,325	$1,997,766
340	$6,035	$92,290	$98,325	$1,905,477
341	$5,756	$92,569	$98,325	$1,812,908
342	$5,476	$92,848	$98,325	$1,720,060
343	$5,196	$93,129	$98,325	$1,626,931
344	$4,915	$93,410	$98,325	$1,533,521
345	$4,633	$93,692	$98,325	$1,439,829
346	$4,349	$93,975	$98,325	$1,345,854
347	$4,066	$94,259	$98,325	$1,251,595
348	$3,781	$94,544	$98,325	$1,157,051

第29年供款共

$1,179,896

第29年利息

$63,976

第29年共還本金

$1,115,920

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,495	$94,829	$98,325	$1,062,222
350	$3,209	$95,116	$98,325	$967,106
351	$2,921	$95,403	$98,325	$871,703
352	$2,633	$95,691	$98,325	$776,011
353	$2,344	$95,980	$98,325	$680,031
354	$2,054	$96,270	$98,325	$583,760
355	$1,763	$96,561	$98,325	$487,199
356	$1,472	$96,853	$98,325	$390,346
357	$1,179	$97,145	$98,325	$293,201
358	$886	$97,439	$98,325	$195,762
359	$591	$97,733	$98,325	$98,029
360	$296	$98,029	$98,325	$0

第30年供款共

$1,179,896

第30年利息

$22,845

第30年共還本金

$1,157,051

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$22,166,878

Disclaimer

Recommended properties

Mort. Insurance
info