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$22,616,128

Monthly Payment
$101,518

Down Payment

$-14,260,000

Total Loan

$22,260,000

Total int. paid

$14,286,128

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-13,930,000

Base on DTI ratio

$203,034

Budget of property purchase

HK$-13,930,000

Down Payment

$-14,260,000
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

$203,034

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 MONT VERT PH 01 TWR 08

thumb_up

MONT VERT PH 01 TWR 08

942 ft²

@8,811

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$8.3 M

942 ft²

@8,811

Sale$8.3 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sole

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

818 ft²

@10,452

GFA

1,060 ft²

@8,066

real_estate_agent Rare

Sale$8.55 M

818 ft²

@10,452

GFA

1,060 ft²

@8,066

Sale$8.55 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 19

497 ft²

@14,085

vpn_key Key

Sale$7 M

497 ft²

@14,085

Sale$7 M

vpn_key Key

Ma On Shan VISTA PARADISO BLK 03

thumb_up

西南,園海

748 ft²

@11,898

GFA

930 ft²

@9,570

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Sale$8.9 M

748 ft²

@11,898

GFA

930 ft²

@9,570

Sale$8.9 M

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Tai Po CLASSICAL GDNS PH 01 BLK 10

thumb_up

CLASSICAL GDNS PH 01 BLK 10

778 ft²

@9,871

local_fire_department HIT flight_takeoff 移民急讓

Sale$7.68 M

778 ft²

@9,871

Sale$7.68 M

local_fire_department HIT flight_takeoff 移民急讓

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,432

GFA

906 ft²

@9,249

vpn_key Key flight_takeoff 移民急讓

Sale$8.38 M

733 ft²

@11,432

GFA

906 ft²

@9,249

Sale$8.38 M

vpn_key Key flight_takeoff 移民急讓

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 08

660 ft²

@13,333

GFA

819 ft²

@10,745

local_fire_department HIT

Sale$8.8 M

660 ft²

@13,333

GFA

819 ft²

@10,745

Sale$8.8 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

788 ft²

@10,787

GFA

977 ft²

@8,700

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$8.5 M

788 ft²

@10,787

GFA

977 ft²

@8,700

Sale$8.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 16

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 16

526 ft²

@15,209

local_offer Good Catch

Sale$8 M

526 ft²

@15,209

Sale$8 M

local_offer Good Catch

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

478 ft²

@14,644

GFA

605 ft²

@11,570

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7 M

478 ft²

@14,644

GFA

605 ft²

@11,570

Sale$7 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Ma On Shan BAYCREST BLK 04

thumb_up

BAYCREST BLK 04

586 ft²

@13,311

GFA

790 ft²

@9,873

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$7.8 M

586 ft²

@13,311

GFA

790 ft²

@9,873

Sale$7.8 M

local_fire_department HIT hotel_class King local_offer Good Catch

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$133,225	$102,372	$83,892	$71,597
1.500	$138,177	$107,415	$89,026	$76,824
2.000	$143,245	$112,610	$94,350	$82,277
2.500	$148,427	$117,956	$99,862	$87,954
3.000	$153,723	$123,453	$105,559	$93,849
3.500	$159,133	$129,099	$111,439	$99,957
3.625	$160,503	$130,533	$112,937	$101,517
4.000	$164,655	$134,891	$117,496	$106,273
4.500	$170,288	$140,828	$123,728	$112,788
5.000	$176,031	$146,906	$130,130	$119,496
5.500	$181,883	$153,124	$136,696	$126,390
6.000	$187,843	$159,478	$143,421	$133,460

Monthly Payment$101,518

Term

30Year

Loan amount

$22,260,000

Total int. paid

$14,286,128

Total Loan and Interest

$36,546,128

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$67,244	$34,273	$101,517	$22,225,727
2	$67,140	$34,377	$101,517	$22,191,350
3	$67,036	$34,481	$101,517	$22,156,869
4	$66,932	$34,585	$101,517	$22,122,284
5	$66,828	$34,689	$101,517	$22,087,595
6	$66,723	$34,794	$101,517	$22,052,801
7	$66,618	$34,899	$101,517	$22,017,902
8	$66,512	$35,005	$101,517	$21,982,897
9	$66,407	$35,110	$101,517	$21,947,787
10	$66,301	$35,216	$101,517	$21,912,571
11	$66,194	$35,323	$101,517	$21,877,248
12	$66,088	$35,430	$101,517	$21,841,818

第1年供款共

$1,218,204

第1年利息

$800,022

第1年共還本金

$418,182

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$65,980	$35,537	$101,517	$21,806,282
14	$65,873	$35,644	$101,517	$21,770,638
15	$65,765	$35,752	$101,517	$21,734,886
16	$65,657	$35,860	$101,517	$21,699,027
17	$65,549	$35,968	$101,517	$21,663,059
18	$65,440	$36,077	$101,517	$21,626,982
19	$65,332	$36,186	$101,517	$21,590,797
20	$65,222	$36,295	$101,517	$21,554,502
21	$65,113	$36,404	$101,517	$21,518,098
22	$65,003	$36,514	$101,517	$21,481,583
23	$64,892	$36,625	$101,517	$21,444,958
24	$64,782	$36,735	$101,517	$21,408,223

第2年供款共

$1,218,204

第2年利息

$784,609

第2年共還本金

$433,595

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$64,671	$36,846	$101,517	$21,371,377
26	$64,559	$36,958	$101,517	$21,334,419
27	$64,448	$37,069	$101,517	$21,297,350
28	$64,336	$37,181	$101,517	$21,260,168
29	$64,223	$37,294	$101,517	$21,222,875
30	$64,111	$37,406	$101,517	$21,185,469
31	$63,998	$37,519	$101,517	$21,147,949
32	$63,884	$37,633	$101,517	$21,110,317
33	$63,771	$37,746	$101,517	$21,072,570
34	$63,657	$37,860	$101,517	$21,034,710
35	$63,542	$37,975	$101,517	$20,996,736
36	$63,428	$38,089	$101,517	$20,958,646

第3年供款共

$1,218,204

第3年利息

$768,627

第3年共還本金

$449,577

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$63,313	$38,204	$101,517	$20,920,442
38	$63,197	$38,320	$101,517	$20,882,122
39	$63,081	$38,436	$101,517	$20,843,686
40	$62,965	$38,552	$101,517	$20,805,135
41	$62,849	$38,668	$101,517	$20,766,466
42	$62,732	$38,785	$101,517	$20,727,681
43	$62,615	$38,902	$101,517	$20,688,779
44	$62,497	$39,020	$101,517	$20,649,760
45	$62,379	$39,138	$101,517	$20,610,622
46	$62,261	$39,256	$101,517	$20,571,366
47	$62,143	$39,374	$101,517	$20,531,992
48	$62,024	$39,493	$101,517	$20,492,499

第4年供款共

$1,218,204

第4年利息

$752,057

第4年共還本金

$466,148

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$61,904	$39,613	$101,517	$20,452,886
50	$61,785	$39,732	$101,517	$20,413,154
51	$61,665	$39,852	$101,517	$20,373,301
52	$61,544	$39,973	$101,517	$20,333,329
53	$61,424	$40,093	$101,517	$20,293,235
54	$61,302	$40,215	$101,517	$20,253,021
55	$61,181	$40,336	$101,517	$20,212,685
56	$61,059	$40,458	$101,517	$20,172,227
57	$60,937	$40,580	$101,517	$20,131,647
58	$60,814	$40,703	$101,517	$20,090,944
59	$60,691	$40,826	$101,517	$20,050,119
60	$60,568	$40,949	$101,517	$20,009,170

第5年供款共

$1,218,204

第5年利息

$734,875

第5年共還本金

$483,329

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$60,444	$41,073	$101,517	$19,968,097
62	$60,320	$41,197	$101,517	$19,926,900
63	$60,196	$41,321	$101,517	$19,885,579
64	$60,071	$41,446	$101,517	$19,844,133
65	$59,946	$41,571	$101,517	$19,802,562
66	$59,820	$41,697	$101,517	$19,760,865
67	$59,694	$41,823	$101,517	$19,719,042
68	$59,568	$41,949	$101,517	$19,677,093
69	$59,441	$42,076	$101,517	$19,635,017
70	$59,314	$42,203	$101,517	$19,592,815
71	$59,187	$42,330	$101,517	$19,550,484
72	$59,059	$42,458	$101,517	$19,508,026

第6年供款共

$1,218,204

第6年利息

$717,061

第6年共還本金

$501,144

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$58,930	$42,587	$101,517	$19,465,439
74	$58,802	$42,715	$101,517	$19,422,724
75	$58,673	$42,844	$101,517	$19,379,880
76	$58,543	$42,974	$101,517	$19,336,906
77	$58,414	$43,103	$101,517	$19,293,803
78	$58,283	$43,234	$101,517	$19,250,569
79	$58,153	$43,364	$101,517	$19,207,205
80	$58,022	$43,495	$101,517	$19,163,710
81	$57,890	$43,627	$101,517	$19,120,083
82	$57,759	$43,758	$101,517	$19,076,325
83	$57,626	$43,891	$101,517	$19,032,434
84	$57,494	$44,023	$101,517	$18,988,411

第7年供款共

$1,218,204

第7年利息

$698,589

第7年共還本金

$519,615

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$57,361	$44,156	$101,517	$18,944,255
86	$57,227	$44,290	$101,517	$18,899,965
87	$57,094	$44,423	$101,517	$18,855,542
88	$56,959	$44,558	$101,517	$18,810,984
89	$56,825	$44,692	$101,517	$18,766,292
90	$56,690	$44,827	$101,517	$18,721,465
91	$56,554	$44,963	$101,517	$18,676,502
92	$56,419	$45,098	$101,517	$18,631,404
93	$56,282	$45,235	$101,517	$18,586,169
94	$56,146	$45,371	$101,517	$18,540,798
95	$56,009	$45,508	$101,517	$18,495,289
96	$55,871	$45,646	$101,517	$18,449,644

第8年供款共

$1,218,204

第8年利息

$679,437

第8年共還本金

$538,767

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$55,733	$45,784	$101,517	$18,403,860
98	$55,595	$45,922	$101,517	$18,357,938
99	$55,456	$46,061	$101,517	$18,311,877
100	$55,317	$46,200	$101,517	$18,265,677
101	$55,178	$46,339	$101,517	$18,219,338
102	$55,038	$46,479	$101,517	$18,172,858
103	$54,897	$46,620	$101,517	$18,126,238
104	$54,756	$46,761	$101,517	$18,079,478
105	$54,615	$46,902	$101,517	$18,032,576
106	$54,473	$47,044	$101,517	$17,985,532
107	$54,331	$47,186	$101,517	$17,938,346
108	$54,189	$47,328	$101,517	$17,891,018

第9年供款共

$1,218,204

第9年利息

$659,579

第9年共還本金

$558,625

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$54,046	$47,471	$101,517	$17,843,547
110	$53,902	$47,615	$101,517	$17,795,932
111	$53,759	$47,758	$101,517	$17,748,174
112	$53,614	$47,903	$101,517	$17,700,271
113	$53,470	$48,047	$101,517	$17,652,224
114	$53,324	$48,193	$101,517	$17,604,031
115	$53,179	$48,338	$101,517	$17,555,693
116	$53,033	$48,484	$101,517	$17,507,209
117	$52,886	$48,631	$101,517	$17,458,578
118	$52,739	$48,778	$101,517	$17,409,800
119	$52,592	$48,925	$101,517	$17,360,876
120	$52,444	$49,073	$101,517	$17,311,803

第10年供款共

$1,218,204

第10年利息

$638,989

第10年共還本金

$579,215

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$52,296	$49,221	$101,517	$17,262,582
122	$52,147	$49,370	$101,517	$17,213,212
123	$51,998	$49,519	$101,517	$17,163,694
124	$51,849	$49,668	$101,517	$17,114,025
125	$51,699	$49,818	$101,517	$17,064,207
126	$51,548	$49,969	$101,517	$17,014,238
127	$51,397	$50,120	$101,517	$16,964,118
128	$51,246	$50,271	$101,517	$16,913,847
129	$51,094	$50,423	$101,517	$16,863,424
130	$50,942	$50,575	$101,517	$16,812,848
131	$50,789	$50,728	$101,517	$16,762,120
132	$50,636	$50,881	$101,517	$16,711,239

第11年供款共

$1,218,204

第11年利息

$617,640

第11年共還本金

$600,564

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$50,482	$51,035	$101,517	$16,660,203
134	$50,328	$51,189	$101,517	$16,609,014
135	$50,173	$51,344	$101,517	$16,557,670
136	$50,018	$51,499	$101,517	$16,506,171
137	$49,862	$51,655	$101,517	$16,454,516
138	$49,706	$51,811	$101,517	$16,402,706
139	$49,550	$51,967	$101,517	$16,350,739
140	$49,393	$52,124	$101,517	$16,298,614
141	$49,235	$52,282	$101,517	$16,246,333
142	$49,077	$52,440	$101,517	$16,193,893
143	$48,919	$52,598	$101,517	$16,141,295
144	$48,760	$52,757	$101,517	$16,088,538

第12年供款共

$1,218,204

第12年利息

$595,504

第12年共還本金

$622,700

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$48,601	$52,916	$101,517	$16,035,622
146	$48,441	$53,076	$101,517	$15,982,546
147	$48,281	$53,236	$101,517	$15,929,310
148	$48,120	$53,397	$101,517	$15,875,912
149	$47,958	$53,559	$101,517	$15,822,354
150	$47,797	$53,720	$101,517	$15,768,634
151	$47,634	$53,883	$101,517	$15,714,751
152	$47,472	$54,045	$101,517	$15,660,706
153	$47,308	$54,209	$101,517	$15,606,497
154	$47,145	$54,372	$101,517	$15,552,125
155	$46,980	$54,537	$101,517	$15,497,588
156	$46,816	$54,701	$101,517	$15,442,887

第13年供款共

$1,218,204

第13年利息

$572,552

第13年共還本金

$645,652

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$46,650	$54,867	$101,517	$15,388,020
158	$46,485	$55,032	$101,517	$15,332,988
159	$46,318	$55,199	$101,517	$15,277,789
160	$46,152	$55,365	$101,517	$15,222,424
161	$45,984	$55,533	$101,517	$15,166,891
162	$45,817	$55,700	$101,517	$15,111,191
163	$45,648	$55,869	$101,517	$15,055,322
164	$45,480	$56,037	$101,517	$14,999,285
165	$45,310	$56,207	$101,517	$14,943,078
166	$45,141	$56,376	$101,517	$14,886,701
167	$44,970	$56,547	$101,517	$14,830,155
168	$44,799	$56,718	$101,517	$14,773,437

第14年供款共

$1,218,204

第14年利息

$548,755

第14年共還本金

$669,450

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$44,628	$56,889	$101,517	$14,716,548
170	$44,456	$57,061	$101,517	$14,659,487
171	$44,284	$57,233	$101,517	$14,602,254
172	$44,111	$57,406	$101,517	$14,544,848
173	$43,938	$57,579	$101,517	$14,487,269
174	$43,764	$57,753	$101,517	$14,429,515
175	$43,589	$57,928	$101,517	$14,371,587
176	$43,414	$58,103	$101,517	$14,313,485
177	$43,239	$58,278	$101,517	$14,255,206
178	$43,063	$58,454	$101,517	$14,196,752
179	$42,886	$58,631	$101,517	$14,138,121
180	$42,709	$58,808	$101,517	$14,079,313

第15年供款共

$1,218,204

第15年利息

$524,080

第15年共還本金

$694,124

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$42,531	$58,986	$101,517	$14,020,327
182	$42,353	$59,164	$101,517	$13,961,163
183	$42,174	$59,343	$101,517	$13,901,820
184	$41,995	$59,522	$101,517	$13,842,298
185	$41,815	$59,702	$101,517	$13,782,597
186	$41,635	$59,882	$101,517	$13,722,715
187	$41,454	$60,063	$101,517	$13,662,652
188	$41,273	$60,244	$101,517	$13,602,407
189	$41,091	$60,426	$101,517	$13,541,981
190	$40,908	$60,609	$101,517	$13,481,372
191	$40,725	$60,792	$101,517	$13,420,580
192	$40,541	$60,976	$101,517	$13,359,604

第16年供款共

$1,218,204

第16年利息

$498,496

第16年共還本金

$719,709

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$40,357	$61,160	$101,517	$13,298,444
194	$40,172	$61,345	$101,517	$13,237,099
195	$39,987	$61,530	$101,517	$13,175,570
196	$39,801	$61,716	$101,517	$13,113,854
197	$39,615	$61,902	$101,517	$13,051,951
198	$39,428	$62,089	$101,517	$12,989,862
199	$39,240	$62,277	$101,517	$12,927,585
200	$39,052	$62,465	$101,517	$12,865,120
201	$38,863	$62,654	$101,517	$12,802,467
202	$38,674	$62,843	$101,517	$12,739,624
203	$38,484	$63,033	$101,517	$12,676,591
204	$38,294	$63,223	$101,517	$12,613,368

第17年供款共

$1,218,204

第17年利息

$471,968

第17年共還本金

$746,236

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$38,103	$63,414	$101,517	$12,549,954
206	$37,911	$63,606	$101,517	$12,486,348
207	$37,719	$63,798	$101,517	$12,422,550
208	$37,526	$63,991	$101,517	$12,358,560
209	$37,333	$64,184	$101,517	$12,294,376
210	$37,139	$64,378	$101,517	$12,229,998
211	$36,945	$64,572	$101,517	$12,165,426
212	$36,750	$64,767	$101,517	$12,100,659
213	$36,554	$64,963	$101,517	$12,035,696
214	$36,358	$65,159	$101,517	$11,970,536
215	$36,161	$65,356	$101,517	$11,905,180
216	$35,964	$65,553	$101,517	$11,839,627

第18年供款共

$1,218,204

第18年利息

$444,463

第18年共還本金

$773,741

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$35,766	$65,751	$101,517	$11,773,876
218	$35,567	$65,950	$101,517	$11,707,925
219	$35,368	$66,149	$101,517	$11,641,776
220	$35,168	$66,349	$101,517	$11,575,427
221	$34,967	$66,550	$101,517	$11,508,877
222	$34,766	$66,751	$101,517	$11,442,127
223	$34,565	$66,952	$101,517	$11,375,174
224	$34,363	$67,155	$101,517	$11,308,020
225	$34,160	$67,357	$101,517	$11,240,663
226	$33,956	$67,561	$101,517	$11,173,102
227	$33,752	$67,765	$101,517	$11,105,337
228	$33,547	$67,970	$101,517	$11,037,367

第19年供款共

$1,218,204

第19年利息

$415,944

第19年共還本金

$802,260

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$33,342	$68,175	$101,517	$10,969,192
230	$33,136	$68,381	$101,517	$10,900,811
231	$32,930	$68,587	$101,517	$10,832,224
232	$32,722	$68,795	$101,517	$10,763,429
233	$32,515	$69,002	$101,517	$10,694,427
234	$32,306	$69,211	$101,517	$10,625,216
235	$32,097	$69,420	$101,517	$10,555,796
236	$31,887	$69,630	$101,517	$10,486,166
237	$31,677	$69,840	$101,517	$10,416,326
238	$31,466	$70,051	$101,517	$10,346,275
239	$31,254	$70,263	$101,517	$10,276,012
240	$31,042	$70,475	$101,517	$10,205,537

第20年供款共

$1,218,204

第20年利息

$386,374

第20年共還本金

$831,830

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$30,829	$70,688	$101,517	$10,134,849
242	$30,616	$70,901	$101,517	$10,063,948
243	$30,402	$71,116	$101,517	$9,992,833
244	$30,187	$71,330	$101,517	$9,921,502
245	$29,971	$71,546	$101,517	$9,849,957
246	$29,755	$71,762	$101,517	$9,778,195
247	$29,538	$71,979	$101,517	$9,706,216
248	$29,321	$72,196	$101,517	$9,634,020
249	$29,103	$72,414	$101,517	$9,561,605
250	$28,884	$72,633	$101,517	$9,488,972
251	$28,665	$72,852	$101,517	$9,416,120
252	$28,445	$73,072	$101,517	$9,343,048

第21年供款共

$1,218,204

第21年利息

$355,714

第21年共還本金

$862,490

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$28,224	$73,293	$101,517	$9,269,754
254	$28,002	$73,515	$101,517	$9,196,240
255	$27,780	$73,737	$101,517	$9,122,503
256	$27,558	$73,959	$101,517	$9,048,543
257	$27,334	$74,183	$101,517	$8,974,361
258	$27,110	$74,407	$101,517	$8,899,954
259	$26,885	$74,632	$101,517	$8,825,322
260	$26,660	$74,857	$101,517	$8,750,465
261	$26,434	$75,083	$101,517	$8,675,381
262	$26,207	$75,310	$101,517	$8,600,071
263	$25,979	$75,538	$101,517	$8,524,534
264	$25,751	$75,766	$101,517	$8,448,768

第22年供款共

$1,218,204

第22年利息

$323,924

第22年共還本金

$894,280

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$25,522	$75,995	$101,517	$8,372,773
266	$25,293	$76,224	$101,517	$8,296,549
267	$25,062	$76,455	$101,517	$8,220,094
268	$24,832	$76,685	$101,517	$8,143,409
269	$24,600	$76,917	$101,517	$8,066,492
270	$24,368	$77,149	$101,517	$7,989,342
271	$24,134	$77,383	$101,517	$7,911,960
272	$23,901	$77,616	$101,517	$7,834,343
273	$23,666	$77,851	$101,517	$7,756,493
274	$23,431	$78,086	$101,517	$7,678,407
275	$23,195	$78,322	$101,517	$7,600,085
276	$22,959	$78,558	$101,517	$7,521,526

第23年供款共

$1,218,204

第23年利息

$290,963

第23年共還本金

$927,241

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$22,721	$78,796	$101,517	$7,442,731
278	$22,483	$79,034	$101,517	$7,363,697
279	$22,245	$79,273	$101,517	$7,284,424
280	$22,005	$79,512	$101,517	$7,204,912
281	$21,765	$79,752	$101,517	$7,125,160
282	$21,524	$79,993	$101,517	$7,045,167
283	$21,282	$80,235	$101,517	$6,964,932
284	$21,040	$80,477	$101,517	$6,884,455
285	$20,797	$80,720	$101,517	$6,803,735
286	$20,553	$80,964	$101,517	$6,722,771
287	$20,308	$81,209	$101,517	$6,641,562
288	$20,063	$81,454	$101,517	$6,560,108

第24年供款共

$1,218,204

第24年利息

$256,786

第24年共還本金

$961,418

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$19,817	$81,700	$101,517	$6,478,408
290	$19,570	$81,947	$101,517	$6,396,461
291	$19,323	$82,194	$101,517	$6,314,267
292	$19,074	$82,443	$101,517	$6,231,824
293	$18,825	$82,692	$101,517	$6,149,133
294	$18,576	$82,942	$101,517	$6,066,191
295	$18,325	$83,192	$101,517	$5,982,999
296	$18,074	$83,443	$101,517	$5,899,556
297	$17,822	$83,695	$101,517	$5,815,860
298	$17,569	$83,948	$101,517	$5,731,912
299	$17,315	$84,202	$101,517	$5,647,710
300	$17,061	$84,456	$101,517	$5,563,254

第25年供款共

$1,218,204

第25年利息

$221,350

第25年共還本金

$996,854

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$16,806	$84,711	$101,517	$5,478,542
302	$16,550	$84,967	$101,517	$5,393,575
303	$16,293	$85,224	$101,517	$5,308,351
304	$16,036	$85,481	$101,517	$5,222,870
305	$15,777	$85,740	$101,517	$5,137,130
306	$15,518	$85,999	$101,517	$5,051,132
307	$15,259	$86,258	$101,517	$4,964,873
308	$14,998	$86,519	$101,517	$4,878,354
309	$14,737	$86,780	$101,517	$4,791,574
310	$14,475	$87,042	$101,517	$4,704,532
311	$14,212	$87,305	$101,517	$4,617,226
312	$13,948	$87,569	$101,517	$4,529,657

第26年供款共

$1,218,204

第26年利息

$184,607

第26年共還本金

$1,033,597

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$13,683	$87,834	$101,517	$4,441,823
314	$13,418	$88,099	$101,517	$4,353,724
315	$13,152	$88,365	$101,517	$4,265,359
316	$12,885	$88,632	$101,517	$4,176,727
317	$12,617	$88,900	$101,517	$4,087,827
318	$12,349	$89,168	$101,517	$3,998,659
319	$12,079	$89,438	$101,517	$3,909,221
320	$11,809	$89,708	$101,517	$3,819,513
321	$11,538	$89,979	$101,517	$3,729,534
322	$11,266	$90,251	$101,517	$3,639,284
323	$10,994	$90,523	$101,517	$3,548,760
324	$10,720	$90,797	$101,517	$3,457,963

第27年供款共

$1,218,204

第27年利息

$146,511

第27年共還本金

$1,071,694

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$10,446	$91,071	$101,517	$3,366,892
326	$10,171	$91,346	$101,517	$3,275,546
327	$9,895	$91,622	$101,517	$3,183,924
328	$9,618	$91,899	$101,517	$3,092,025
329	$9,340	$92,177	$101,517	$2,999,849
330	$9,062	$92,455	$101,517	$2,907,394
331	$8,783	$92,734	$101,517	$2,814,659
332	$8,503	$93,014	$101,517	$2,721,645
333	$8,222	$93,295	$101,517	$2,628,350
334	$7,940	$93,577	$101,517	$2,534,772
335	$7,657	$93,860	$101,517	$2,440,912
336	$7,374	$94,143	$101,517	$2,346,769

第28年供款共

$1,218,204

第28年利息

$107,010

第28年共還本金

$1,111,194

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$7,089	$94,428	$101,517	$2,252,341
338	$6,804	$94,713	$101,517	$2,157,628
339	$6,518	$94,999	$101,517	$2,062,629
340	$6,231	$95,286	$101,517	$1,967,343
341	$5,943	$95,574	$101,517	$1,871,769
342	$5,654	$95,863	$101,517	$1,775,906
343	$5,365	$96,152	$101,517	$1,679,754
344	$5,074	$96,443	$101,517	$1,583,311
345	$4,783	$96,734	$101,517	$1,486,577
346	$4,491	$97,026	$101,517	$1,389,551
347	$4,198	$97,319	$101,517	$1,292,231
348	$3,904	$97,613	$101,517	$1,194,618

第29年供款共

$1,218,204

第29年利息

$66,053

第29年共還本金

$1,152,151

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,609	$97,908	$101,517	$1,096,709
350	$3,313	$98,204	$101,517	$998,505
351	$3,016	$98,501	$101,517	$900,005
352	$2,719	$98,798	$101,517	$801,206
353	$2,420	$99,097	$101,517	$702,110
354	$2,121	$99,396	$101,517	$602,714
355	$1,821	$99,696	$101,517	$503,017
356	$1,520	$99,997	$101,517	$403,020
357	$1,217	$100,300	$101,517	$302,720
358	$914	$100,603	$101,517	$202,118
359	$611	$100,906	$101,517	$101,211
360	$306	$101,211	$101,517	$0

第30年供款共

$1,218,204

第30年利息

$23,587

第30年共還本金

$1,194,618

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$22,616,128

Disclaimer

Recommended properties

Mort. Insurance
info