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$21,925,168

Monthly Payment
$99,015

Down Payment

$-14,050,000

Total Loan

$22,050,000

Total int. paid

$13,595,168

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-13,720,000

Base on DTI ratio

$198,029

Budget of property purchase

HK$-13,720,000

Down Payment

$-14,050,000
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

$198,029

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 SAUSALITO

thumb_up

SAUSALITO

483 ft²

@14,493

GFA

649 ft²

@10,786

local_fire_department HIT

Sale$7 M

483 ft²

@14,493

GFA

649 ft²

@10,786

Sale$7 M

local_fire_department HIT

Kam Fung Building

thumb_up

高层3房实用吕字厅

578 ft²

@12,111

GFA

696 ft²

@10,057

local_fire_department HIT real_estate_agent Rare

Sale$7 M

578 ft²

@12,111

GFA

696 ft²

@10,057

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01

849 ft²

@10,000

GFA

1,217 ft²

@6,976

local_fire_department HIT directions_run Sale

Sale$8.49 M

849 ft²

@10,000

GFA

1,217 ft²

@6,976

Sale$8.49 M

local_fire_department HIT directions_run Sale

Ma On Shan CHEUNG KANG VILLAGE

thumb_up

CHEUNG KANG VILLAGE

GFA

1,000 ft²

@8,500

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.5 M

GFA

1,000 ft²

@8,500

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin JUBILEE GDN

thumb_up

JUBILEE GDN

510 ft²

@14,314

GFA

653 ft²

@11,179

local_fire_department HIT

Sale$7.3 M

510 ft²

@14,314

GFA

653 ft²

@11,179

Sale$7.3 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW

510 ft²

@14,706

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.5 M

510 ft²

@14,706

Sale$7.5 M

local_offer Good Catch verified 首置必買 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

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

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

Tai Po CHEUNG SHU TAN

thumb_up

RAINBOW HEIGHT

GFA

612 ft²

@11,438

Sale$7 M

GFA

612 ft²

@11,438

Sale$7 M

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@12,879

GFA

819 ft²

@10,379

local_fire_department HIT

Sale$8.5 M

660 ft²

@12,879

GFA

819 ft²

@10,379

Sale$8.5 M

local_fire_department HIT

Sai Kung MOUNT PAVILIA TWR 23

thumb_up

sea view

457 ft²

@19,256

verified 首置必買

Sale$8.8 M

457 ft²

@19,256

Sale$8.8 M

verified 首置必買

Ma On Shan DOUBLE COVE PH 01

thumb_up

DOUBLE COVE PH 01

586 ft²

@14,505

GFA

725 ft²

@11,724

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

586 ft²

@14,505

GFA

725 ft²

@11,724

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$131,968	$101,407	$83,100	$70,922
1.500	$136,874	$106,401	$88,186	$76,099
2.000	$141,894	$111,547	$93,460	$81,501
2.500	$147,027	$116,844	$98,920	$87,124
3.000	$152,273	$122,289	$104,564	$92,964
3.500	$157,632	$127,881	$110,387	$99,014
4.000	$163,101	$133,619	$116,388	$105,270
4.500	$168,681	$139,499	$122,561	$111,724
5.000	$174,370	$145,520	$128,902	$118,369
5.500	$180,167	$151,679	$135,406	$125,197
6.000	$186,070	$157,973	$142,068	$132,201

Monthly Payment$99,015

Term

30Year

Loan amount

$22,050,000

Total int. paid

$13,595,168

Total Loan and Interest

$35,645,168

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$64,313	$34,702	$99,014	$22,015,298
2	$64,211	$34,803	$99,014	$21,980,495
3	$64,110	$34,905	$99,014	$21,945,591
4	$64,008	$35,006	$99,014	$21,910,584
5	$63,906	$35,108	$99,014	$21,875,476
6	$63,803	$35,211	$99,014	$21,840,265
7	$63,701	$35,314	$99,014	$21,804,951
8	$63,598	$35,417	$99,014	$21,769,535
9	$63,494	$35,520	$99,014	$21,734,015
10	$63,391	$35,623	$99,014	$21,698,391
11	$63,287	$35,727	$99,014	$21,662,664
12	$63,183	$35,832	$99,014	$21,626,832

第1年供款共

$1,188,172

第1年利息

$765,005

第1年共還本金

$423,168

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$63,078	$35,936	$99,014	$21,590,896
14	$62,973	$36,041	$99,014	$21,554,855
15	$62,868	$36,146	$99,014	$21,518,709
16	$62,763	$36,251	$99,014	$21,482,458
17	$62,657	$36,357	$99,014	$21,446,101
18	$62,551	$36,463	$99,014	$21,409,637
19	$62,445	$36,570	$99,014	$21,373,068
20	$62,338	$36,676	$99,014	$21,336,392
21	$62,231	$36,783	$99,014	$21,299,608
22	$62,124	$36,890	$99,014	$21,262,718
23	$62,016	$36,998	$99,014	$21,225,720
24	$61,908	$37,106	$99,014	$21,188,614

第2年供款共

$1,188,172

第2年利息

$749,954

第2年共還本金

$438,219

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$61,800	$37,214	$99,014	$21,151,400
26	$61,692	$37,323	$99,014	$21,114,077
27	$61,583	$37,432	$99,014	$21,076,645
28	$61,474	$37,541	$99,014	$21,039,104
29	$61,364	$37,650	$99,014	$21,001,454
30	$61,254	$37,760	$99,014	$20,963,694
31	$61,144	$37,870	$99,014	$20,925,824
32	$61,034	$37,981	$99,014	$20,887,843
33	$60,923	$38,091	$99,014	$20,849,751
34	$60,812	$38,203	$99,014	$20,811,549
35	$60,700	$38,314	$99,014	$20,773,235
36	$60,589	$38,426	$99,014	$20,734,809

第3年供款共

$1,188,172

第3年利息

$734,368

第3年共還本金

$453,805

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$60,477	$38,538	$99,014	$20,696,271
38	$60,364	$38,650	$99,014	$20,657,621
39	$60,251	$38,763	$99,014	$20,618,858
40	$60,138	$38,876	$99,014	$20,579,982
41	$60,025	$38,989	$99,014	$20,540,993
42	$59,911	$39,103	$99,014	$20,501,890
43	$59,797	$39,217	$99,014	$20,462,672
44	$59,683	$39,332	$99,014	$20,423,341
45	$59,568	$39,446	$99,014	$20,383,895
46	$59,453	$39,561	$99,014	$20,344,333
47	$59,338	$39,677	$99,014	$20,304,657
48	$59,222	$39,792	$99,014	$20,264,864

第4年供款共

$1,188,172

第4年利息

$718,227

第4年共還本金

$469,945

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$59,106	$39,909	$99,014	$20,224,956
50	$58,989	$40,025	$99,014	$20,184,931
51	$58,873	$40,142	$99,014	$20,144,789
52	$58,756	$40,259	$99,014	$20,104,530
53	$58,638	$40,376	$99,014	$20,064,154
54	$58,520	$40,494	$99,014	$20,023,660
55	$58,402	$40,612	$99,014	$19,983,048
56	$58,284	$40,730	$99,014	$19,942,318
57	$58,165	$40,849	$99,014	$19,901,469
58	$58,046	$40,968	$99,014	$19,860,500
59	$57,926	$41,088	$99,014	$19,819,412
60	$57,807	$41,208	$99,014	$19,778,205

第5年供款共

$1,188,172

第5年利息

$701,513

第5年共還本金

$486,660

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$57,686	$41,328	$99,014	$19,736,877
62	$57,566	$41,448	$99,014	$19,695,428
63	$57,445	$41,569	$99,014	$19,653,859
64	$57,324	$41,691	$99,014	$19,612,168
65	$57,202	$41,812	$99,014	$19,570,356
66	$57,080	$41,934	$99,014	$19,528,422
67	$56,958	$42,056	$99,014	$19,486,365
68	$56,835	$42,179	$99,014	$19,444,186
69	$56,712	$42,302	$99,014	$19,401,884
70	$56,589	$42,426	$99,014	$19,359,459
71	$56,465	$42,549	$99,014	$19,316,909
72	$56,341	$42,673	$99,014	$19,274,236

第6年供款共

$1,188,172

第6年利息

$684,204

第6年共還本金

$503,969

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$56,217	$42,798	$99,014	$19,231,438
74	$56,092	$42,923	$99,014	$19,188,515
75	$55,967	$43,048	$99,014	$19,145,468
76	$55,841	$43,173	$99,014	$19,102,294
77	$55,715	$43,299	$99,014	$19,058,995
78	$55,589	$43,426	$99,014	$19,015,569
79	$55,462	$43,552	$99,014	$18,972,017
80	$55,335	$43,679	$99,014	$18,928,338
81	$55,208	$43,807	$99,014	$18,884,531
82	$55,080	$43,934	$99,014	$18,840,597
83	$54,952	$44,063	$99,014	$18,796,534
84	$54,823	$44,191	$99,014	$18,752,343

第7年供款共

$1,188,172

第7年利息

$666,279

第7年共還本金

$521,893

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$54,694	$44,320	$99,014	$18,708,023
86	$54,565	$44,449	$99,014	$18,663,573
87	$54,435	$44,579	$99,014	$18,618,995
88	$54,305	$44,709	$99,014	$18,574,286
89	$54,175	$44,839	$99,014	$18,529,446
90	$54,044	$44,970	$99,014	$18,484,476
91	$53,913	$45,101	$99,014	$18,439,375
92	$53,782	$45,233	$99,014	$18,394,142
93	$53,650	$45,365	$99,014	$18,348,777
94	$53,517	$45,497	$99,014	$18,303,280
95	$53,385	$45,630	$99,014	$18,257,650
96	$53,251	$45,763	$99,014	$18,211,887

第8年供款共

$1,188,172

第8年利息

$647,717

第8年共還本金

$540,455

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$53,118	$45,896	$99,014	$18,165,991
98	$52,984	$46,030	$99,014	$18,119,961
99	$52,850	$46,164	$99,014	$18,073,796
100	$52,715	$46,299	$99,014	$18,027,497
101	$52,580	$46,434	$99,014	$17,981,063
102	$52,445	$46,570	$99,014	$17,934,494
103	$52,309	$46,705	$99,014	$17,887,788
104	$52,173	$46,842	$99,014	$17,840,946
105	$52,036	$46,978	$99,014	$17,793,968
106	$51,899	$47,115	$99,014	$17,746,853
107	$51,762	$47,253	$99,014	$17,699,600
108	$51,624	$47,391	$99,014	$17,652,210

第9年供款共

$1,188,172

第9年利息

$628,495

第9年共還本金

$559,678

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$51,486	$47,529	$99,014	$17,604,681
110	$51,347	$47,667	$99,014	$17,557,014
111	$51,208	$47,806	$99,014	$17,509,207
112	$51,069	$47,946	$99,014	$17,461,261
113	$50,929	$48,086	$99,014	$17,413,176
114	$50,788	$48,226	$99,014	$17,364,950
115	$50,648	$48,367	$99,014	$17,316,583
116	$50,507	$48,508	$99,014	$17,268,076
117	$50,365	$48,649	$99,014	$17,219,426
118	$50,223	$48,791	$99,014	$17,170,635
119	$50,081	$48,933	$99,014	$17,121,702
120	$49,938	$49,076	$99,014	$17,072,626

第10年供款共

$1,188,172

第10年利息

$608,589

第10年共還本金

$579,584

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$49,795	$49,219	$99,014	$17,023,407
122	$49,652	$49,363	$99,014	$16,974,044
123	$49,508	$49,507	$99,014	$16,924,537
124	$49,363	$49,651	$99,014	$16,874,886
125	$49,218	$49,796	$99,014	$16,825,090
126	$49,073	$49,941	$99,014	$16,775,149
127	$48,928	$50,087	$99,014	$16,725,062
128	$48,781	$50,233	$99,014	$16,674,829
129	$48,635	$50,379	$99,014	$16,624,450
130	$48,488	$50,526	$99,014	$16,573,924
131	$48,341	$50,674	$99,014	$16,523,250
132	$48,193	$50,822	$99,014	$16,472,428

第11年供款共

$1,188,172

第11年利息

$587,974

第11年共還本金

$600,198

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$48,045	$50,970	$99,014	$16,421,458
134	$47,896	$51,118	$99,014	$16,370,340
135	$47,747	$51,268	$99,014	$16,319,073
136	$47,597	$51,417	$99,014	$16,267,655
137	$47,447	$51,567	$99,014	$16,216,088
138	$47,297	$51,717	$99,014	$16,164,371
139	$47,146	$51,868	$99,014	$16,112,503
140	$46,995	$52,020	$99,014	$16,060,483
141	$46,843	$52,171	$99,014	$16,008,312
142	$46,691	$52,323	$99,014	$15,955,988
143	$46,538	$52,476	$99,014	$15,903,512
144	$46,385	$52,629	$99,014	$15,850,883

第12年供款共

$1,188,172

第12年利息

$566,627

第12年共還本金

$621,545

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$46,232	$52,783	$99,014	$15,798,101
146	$46,078	$52,937	$99,014	$15,745,164
147	$45,923	$53,091	$99,014	$15,692,073
148	$45,769	$53,246	$99,014	$15,638,827
149	$45,613	$53,401	$99,014	$15,585,426
150	$45,457	$53,557	$99,014	$15,531,869
151	$45,301	$53,713	$99,014	$15,478,156
152	$45,145	$53,870	$99,014	$15,424,287
153	$44,988	$54,027	$99,014	$15,370,260
154	$44,830	$54,184	$99,014	$15,316,075
155	$44,672	$54,342	$99,014	$15,261,733
156	$44,513	$54,501	$99,014	$15,207,232

第13年供款共

$1,188,172

第13年利息

$544,521

第13年共還本金

$643,651

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$44,354	$54,660	$99,014	$15,152,572
158	$44,195	$54,819	$99,014	$15,097,753
159	$44,035	$54,979	$99,014	$15,042,773
160	$43,875	$55,140	$99,014	$14,987,634
161	$43,714	$55,300	$99,014	$14,932,333
162	$43,553	$55,462	$99,014	$14,876,872
163	$43,391	$55,623	$99,014	$14,821,248
164	$43,229	$55,786	$99,014	$14,765,462
165	$43,066	$55,948	$99,014	$14,709,514
166	$42,903	$56,112	$99,014	$14,653,402
167	$42,739	$56,275	$99,014	$14,597,127
168	$42,575	$56,439	$99,014	$14,540,688

第14年供款共

$1,188,172

第14年利息

$521,628

第14年共還本金

$666,544

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$42,410	$56,604	$99,014	$14,484,084
170	$42,245	$56,769	$99,014	$14,427,315
171	$42,080	$56,935	$99,014	$14,370,380
172	$41,914	$57,101	$99,014	$14,313,279
173	$41,747	$57,267	$99,014	$14,256,012
174	$41,580	$57,434	$99,014	$14,198,578
175	$41,413	$57,602	$99,014	$14,140,976
176	$41,245	$57,770	$99,014	$14,083,206
177	$41,076	$57,938	$99,014	$14,025,268
178	$40,907	$58,107	$99,014	$13,967,160
179	$40,738	$58,277	$99,014	$13,908,883
180	$40,568	$58,447	$99,014	$13,850,437

第15年供款共

$1,188,172

第15年利息

$497,921

第15年共還本金

$690,251

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$40,397	$58,617	$99,014	$13,791,819
182	$40,226	$58,788	$99,014	$13,733,031
183	$40,055	$58,960	$99,014	$13,674,072
184	$39,883	$59,132	$99,014	$13,614,940
185	$39,710	$59,304	$99,014	$13,555,636
186	$39,537	$59,477	$99,014	$13,496,159
187	$39,364	$59,651	$99,014	$13,436,508
188	$39,190	$59,825	$99,014	$13,376,684
189	$39,015	$59,999	$99,014	$13,316,685
190	$38,840	$60,174	$99,014	$13,256,511
191	$38,665	$60,350	$99,014	$13,196,161
192	$38,489	$60,526	$99,014	$13,135,635

第16年供款共

$1,188,172

第16年利息

$473,371

第16年共還本金

$714,801

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$38,312	$60,702	$99,014	$13,074,933
194	$38,135	$60,879	$99,014	$13,014,054
195	$37,958	$61,057	$99,014	$12,952,998
196	$37,780	$61,235	$99,014	$12,891,763
197	$37,601	$61,413	$99,014	$12,830,349
198	$37,422	$61,593	$99,014	$12,768,757
199	$37,242	$61,772	$99,014	$12,706,985
200	$37,062	$61,952	$99,014	$12,645,032
201	$36,881	$62,133	$99,014	$12,582,899
202	$36,700	$62,314	$99,014	$12,520,585
203	$36,518	$62,496	$99,014	$12,458,089
204	$36,336	$62,678	$99,014	$12,395,411

第17年供款共

$1,188,172

第17年利息

$447,948

第17年共還本金

$740,225

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$36,153	$62,861	$99,014	$12,332,550
206	$35,970	$63,044	$99,014	$12,269,505
207	$35,786	$63,228	$99,014	$12,206,277
208	$35,602	$63,413	$99,014	$12,142,864
209	$35,417	$63,598	$99,014	$12,079,267
210	$35,231	$63,783	$99,014	$12,015,484
211	$35,045	$63,969	$99,014	$11,951,514
212	$34,859	$64,156	$99,014	$11,887,359
213	$34,671	$64,343	$99,014	$11,823,016
214	$34,484	$64,531	$99,014	$11,758,485
215	$34,296	$64,719	$99,014	$11,693,766
216	$34,107	$64,908	$99,014	$11,628,859

第18年供款共

$1,188,172

第18年利息

$421,620

第18年共還本金

$766,552

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$33,918	$65,097	$99,014	$11,563,762
218	$33,728	$65,287	$99,014	$11,498,475
219	$33,537	$65,477	$99,014	$11,432,998
220	$33,346	$65,668	$99,014	$11,367,330
221	$33,155	$65,860	$99,014	$11,301,470
222	$32,963	$66,052	$99,014	$11,235,419
223	$32,770	$66,244	$99,014	$11,169,174
224	$32,577	$66,438	$99,014	$11,102,737
225	$32,383	$66,631	$99,014	$11,036,105
226	$32,189	$66,826	$99,014	$10,969,280
227	$31,994	$67,021	$99,014	$10,902,259
228	$31,798	$67,216	$99,014	$10,835,043

第19年供款共

$1,188,172

第19年利息

$394,356

第19年共還本金

$793,816

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$31,602	$67,412	$99,014	$10,767,631
230	$31,406	$67,609	$99,014	$10,700,022
231	$31,208	$67,806	$99,014	$10,632,216
232	$31,011	$68,004	$99,014	$10,564,212
233	$30,812	$68,202	$99,014	$10,496,010
234	$30,613	$68,401	$99,014	$10,427,609
235	$30,414	$68,600	$99,014	$10,359,009
236	$30,214	$68,801	$99,014	$10,290,208
237	$30,013	$69,001	$99,014	$10,221,207
238	$29,812	$69,202	$99,014	$10,152,004
239	$29,610	$69,404	$99,014	$10,082,600
240	$29,408	$69,607	$99,014	$10,012,993

第20年供款共

$1,188,172

第20年利息

$366,123

第20年共還本金

$822,050

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$29,205	$69,810	$99,014	$9,943,184
242	$29,001	$70,013	$99,014	$9,873,170
243	$28,797	$70,218	$99,014	$9,802,953
244	$28,592	$70,422	$99,014	$9,732,530
245	$28,387	$70,628	$99,014	$9,661,902
246	$28,181	$70,834	$99,014	$9,591,069
247	$27,974	$71,040	$99,014	$9,520,028
248	$27,767	$71,248	$99,014	$9,448,781
249	$27,559	$71,455	$99,014	$9,377,325
250	$27,351	$71,664	$99,014	$9,305,661
251	$27,142	$71,873	$99,014	$9,233,788
252	$26,932	$72,082	$99,014	$9,161,706

第21年供款共

$1,188,172

第21年利息

$336,885

第21年共還本金

$851,287

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$26,722	$72,293	$99,014	$9,089,413
254	$26,511	$72,504	$99,014	$9,016,910
255	$26,299	$72,715	$99,014	$8,944,195
256	$26,087	$72,927	$99,014	$8,871,268
257	$25,875	$73,140	$99,014	$8,798,128
258	$25,661	$73,353	$99,014	$8,724,775
259	$25,447	$73,567	$99,014	$8,651,208
260	$25,233	$73,782	$99,014	$8,577,426
261	$25,017	$73,997	$99,014	$8,503,429
262	$24,802	$74,213	$99,014	$8,429,216
263	$24,585	$74,429	$99,014	$8,354,787
264	$24,368	$74,646	$99,014	$8,280,141

第22年供款共

$1,188,172

第22年利息

$306,607

第22年共還本金

$881,565

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$24,150	$74,864	$99,014	$8,205,277
266	$23,932	$75,082	$99,014	$8,130,195
267	$23,713	$75,301	$99,014	$8,054,893
268	$23,493	$75,521	$99,014	$7,979,373
269	$23,273	$75,741	$99,014	$7,903,631
270	$23,052	$75,962	$99,014	$7,827,669
271	$22,831	$76,184	$99,014	$7,751,486
272	$22,608	$76,406	$99,014	$7,675,080
273	$22,386	$76,629	$99,014	$7,598,451
274	$22,162	$76,852	$99,014	$7,521,599
275	$21,938	$77,076	$99,014	$7,444,522
276	$21,713	$77,301	$99,014	$7,367,221

第23年供款共

$1,188,172

第23年利息

$275,253

第23年共還本金

$912,920

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$21,488	$77,527	$99,014	$7,289,695
278	$21,262	$77,753	$99,014	$7,211,942
279	$21,035	$77,980	$99,014	$7,133,962
280	$20,807	$78,207	$99,014	$7,055,755
281	$20,579	$78,435	$99,014	$6,977,320
282	$20,351	$78,664	$99,014	$6,898,657
283	$20,121	$78,893	$99,014	$6,819,763
284	$19,891	$79,123	$99,014	$6,740,640
285	$19,660	$79,354	$99,014	$6,661,286
286	$19,429	$79,586	$99,014	$6,581,700
287	$19,197	$79,818	$99,014	$6,501,882
288	$18,964	$80,051	$99,014	$6,421,832

第24年供款共

$1,188,172

第24年利息

$242,783

第24年共還本金

$945,389

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$18,730	$80,284	$99,014	$6,341,548
290	$18,496	$80,518	$99,014	$6,261,030
291	$18,261	$80,753	$99,014	$6,180,277
292	$18,026	$80,989	$99,014	$6,099,288
293	$17,790	$81,225	$99,014	$6,018,063
294	$17,553	$81,462	$99,014	$5,936,602
295	$17,315	$81,699	$99,014	$5,854,902
296	$17,077	$81,938	$99,014	$5,772,965
297	$16,838	$82,177	$99,014	$5,690,788
298	$16,598	$82,416	$99,014	$5,608,372
299	$16,358	$82,657	$99,014	$5,525,716
300	$16,117	$82,898	$99,014	$5,442,818

第25年供款共

$1,188,172

第25年利息

$209,158

第25年共還本金

$979,014

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$15,875	$83,139	$99,014	$5,359,678
302	$15,632	$83,382	$99,014	$5,276,296
303	$15,389	$83,625	$99,014	$5,192,671
304	$15,145	$83,869	$99,014	$5,108,802
305	$14,901	$84,114	$99,014	$5,024,688
306	$14,655	$84,359	$99,014	$4,940,329
307	$14,409	$84,605	$99,014	$4,855,724
308	$14,163	$84,852	$99,014	$4,770,873
309	$13,915	$85,099	$99,014	$4,685,773
310	$13,667	$85,348	$99,014	$4,600,426
311	$13,418	$85,596	$99,014	$4,514,829
312	$13,168	$85,846	$99,014	$4,428,983

第26年供款共

$1,188,172

第26年利息

$174,338

第26年共還本金

$1,013,835

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$12,918	$86,096	$99,014	$4,342,887
314	$12,667	$86,348	$99,014	$4,256,539
315	$12,415	$86,599	$99,014	$4,169,940
316	$12,162	$86,852	$99,014	$4,083,088
317	$11,909	$87,105	$99,014	$3,995,982
318	$11,655	$87,359	$99,014	$3,908,623
319	$11,400	$87,614	$99,014	$3,821,009
320	$11,145	$87,870	$99,014	$3,733,139
321	$10,888	$88,126	$99,014	$3,645,013
322	$10,631	$88,383	$99,014	$3,556,630
323	$10,374	$88,641	$99,014	$3,467,989
324	$10,115	$88,899	$99,014	$3,379,090

第27年供款共

$1,188,172

第27年利息

$138,279

第27年共還本金

$1,049,894

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$9,856	$89,159	$99,014	$3,289,931
326	$9,596	$89,419	$99,014	$3,200,512
327	$9,335	$89,680	$99,014	$3,110,833
328	$9,073	$89,941	$99,014	$3,020,892
329	$8,811	$90,203	$99,014	$2,930,688
330	$8,548	$90,467	$99,014	$2,840,222
331	$8,284	$90,730	$99,014	$2,749,491
332	$8,019	$90,995	$99,014	$2,658,496
333	$7,754	$91,260	$99,014	$2,567,236
334	$7,488	$91,527	$99,014	$2,475,709
335	$7,221	$91,794	$99,014	$2,383,916
336	$6,953	$92,061	$99,014	$2,291,855

第28年供款共

$1,188,172

第28年利息

$100,937

第28年共還本金

$1,087,235

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,685	$92,330	$99,014	$2,199,525
338	$6,415	$92,599	$99,014	$2,106,926
339	$6,145	$92,869	$99,014	$2,014,057
340	$5,874	$93,140	$99,014	$1,920,916
341	$5,603	$93,412	$99,014	$1,827,505
342	$5,330	$93,684	$99,014	$1,733,821
343	$5,057	$93,957	$99,014	$1,639,863
344	$4,783	$94,231	$99,014	$1,545,632
345	$4,508	$94,506	$99,014	$1,451,126
346	$4,232	$94,782	$99,014	$1,356,344
347	$3,956	$95,058	$99,014	$1,261,285
348	$3,679	$95,336	$99,014	$1,165,950

第29年供款共

$1,188,172

第29年利息

$62,267

第29年共還本金

$1,125,905

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,401	$95,614	$99,014	$1,070,336
350	$3,122	$95,893	$99,014	$974,444
351	$2,842	$96,172	$99,014	$878,271
352	$2,562	$96,453	$99,014	$781,819
353	$2,280	$96,734	$99,014	$685,085
354	$1,998	$97,016	$99,014	$588,068
355	$1,715	$97,299	$99,014	$490,769
356	$1,431	$97,583	$99,014	$393,186
357	$1,147	$97,868	$99,014	$295,319
358	$861	$98,153	$99,014	$197,166
359	$575	$98,439	$99,014	$98,726
360	$288	$98,726	$99,014	$0

第30年供款共

$1,188,172

第30年利息

$22,222

第30年共還本金

$1,165,950

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$21,925,168

Disclaimer

Recommended properties

Mort. Insurance
info