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$24,480,416

Monthly Payment
$109,613

Down Payment

$-15,310,000

Total Loan

$23,310,000

Total int. paid

$16,150,416

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-14,980,000

Base on DTI ratio

$219,225

Budget of property purchase

HK$-14,980,000

Down Payment

$-15,310,000
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

$219,225

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

DELUXE LOW RISE APARTMENT

542 ft²

@13,284

local_fire_department HIT local_offer Good Catch vpn_key Key pets Pet Friendly

Sale$7.2 M

542 ft²

@13,284

Sale$7.2 M

local_fire_department HIT local_offer Good Catch vpn_key Key pets Pet Friendly

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@13,178

GFA

781 ft²

@10,883

hotel_class King

Sale$8.5 M

645 ft²

@13,178

GFA

781 ft²

@10,883

Sale$8.5 M

hotel_class King

Sai Kung THE MEDITERRANEAN TWR 05

thumb_up

THE MEDITERRANEAN

566 ft²

@13,781

local_fire_department HIT

Sale$7.8 M

566 ft²

@13,781

Sale$7.8 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

598 ft²

@14,883

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.9 M

598 ft²

@14,883

Sale$8.9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,596

GFA

906 ft²

@9,382

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan VISTA PARADISO BLK 04

thumb_up

VISTA PARADISO BLK 04

757 ft²

@11,625

GFA

933 ft²

@9,432

local_fire_department HIT

Sale$8.8 M

757 ft²

@11,625

GFA

933 ft²

@9,432

Sale$8.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

511 ft²

@13,699

local_fire_department HIT

Sale$7 M

511 ft²

@13,699

Sale$7 M

local_fire_department HIT

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

Ma On Shan BAYCREST BLK 04

thumb_up

BAYCREST BLK 04

586 ft²

@13,652

GFA

790 ft²

@10,127

local_fire_department HIT hotel_class King

Sale$8 M

586 ft²

@13,652

GFA

790 ft²

@10,127

Sale$8 M

local_fire_department HIT hotel_class King

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@20,102

local_fire_department HIT

Sale$7.88 M

392 ft²

@20,102

Sale$7.88 M

local_fire_department HIT

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

750 ft²

@11,733

GFA

972 ft²

@9,053

real_estate_agent Rare

Sale$8.8 M

750 ft²

@11,733

GFA

972 ft²

@9,053

Sale$8.8 M

real_estate_agent Rare

Shatin NEW TOWN PLAZA PH 03

thumb_up

NEW TOWN PLAZA PH 03

583 ft²

@14,237

GFA

688 ft²

@12,064

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Sale$8.3 M

583 ft²

@14,237

GFA

688 ft²

@12,064

Sale$8.3 M

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$139,509	$107,201	$87,849	$74,974
1.500	$144,695	$112,481	$93,225	$80,448
2.000	$150,002	$117,921	$98,800	$86,158
2.500	$155,429	$123,520	$104,573	$92,103
3.000	$160,975	$129,277	$110,539	$98,276
3.500	$166,639	$135,189	$116,695	$104,672
3.875	$170,965	$139,723	$121,436	$109,612
4.000	$172,421	$141,254	$123,039	$111,286
4.500	$178,320	$147,471	$129,565	$118,108
5.000	$184,334	$153,836	$136,268	$125,133
5.500	$190,462	$160,347	$143,144	$132,352
6.000	$196,703	$167,000	$150,187	$139,755

Monthly Payment$109,613

Term

30Year

Loan amount

$23,310,000

Total int. paid

$16,150,416

Total Loan and Interest

$39,460,416

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$75,272	$34,340	$109,612	$23,275,660
2	$75,161	$34,451	$109,612	$23,241,208
3	$75,050	$34,563	$109,612	$23,206,646
4	$74,938	$34,674	$109,612	$23,171,972
5	$74,826	$34,786	$109,612	$23,137,186
6	$74,714	$34,898	$109,612	$23,102,287
7	$74,601	$35,011	$109,612	$23,067,276
8	$74,488	$35,124	$109,612	$23,032,152
9	$74,375	$35,238	$109,612	$22,996,914
10	$74,261	$35,351	$109,612	$22,961,563
11	$74,147	$35,466	$109,612	$22,926,097
12	$74,032	$35,580	$109,612	$22,890,517

第1年供款共

$1,315,347

第1年利息

$895,864

第1年共還本金

$419,483

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$73,917	$35,695	$109,612	$22,854,822
14	$73,802	$35,810	$109,612	$22,819,012
15	$73,686	$35,926	$109,612	$22,783,086
16	$73,570	$36,042	$109,612	$22,747,044
17	$73,454	$36,158	$109,612	$22,710,886
18	$73,337	$36,275	$109,612	$22,674,611
19	$73,220	$36,392	$109,612	$22,638,219
20	$73,103	$36,510	$109,612	$22,601,709
21	$72,985	$36,628	$109,612	$22,565,081
22	$72,866	$36,746	$109,612	$22,528,336
23	$72,748	$36,865	$109,612	$22,491,471
24	$72,629	$36,984	$109,612	$22,454,488

第2年供款共

$1,315,347

第2年利息

$879,318

第2年共還本金

$436,030

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$72,509	$37,103	$109,612	$22,417,385
26	$72,389	$37,223	$109,612	$22,380,162
27	$72,269	$37,343	$109,612	$22,342,819
28	$72,149	$37,464	$109,612	$22,305,355
29	$72,028	$37,585	$109,612	$22,267,771
30	$71,906	$37,706	$109,612	$22,230,065
31	$71,785	$37,828	$109,612	$22,192,237
32	$71,662	$37,950	$109,612	$22,154,287
33	$71,540	$38,072	$109,612	$22,116,215
34	$71,417	$38,195	$109,612	$22,078,020
35	$71,294	$38,319	$109,612	$22,039,701
36	$71,170	$38,442	$109,612	$22,001,258

第3年供款共

$1,315,347

第3年利息

$862,118

第3年共還本金

$453,229

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$71,046	$38,567	$109,612	$21,962,692
38	$70,921	$38,691	$109,612	$21,924,001
39	$70,796	$38,816	$109,612	$21,885,185
40	$70,671	$38,941	$109,612	$21,846,244
41	$70,545	$39,067	$109,612	$21,807,176
42	$70,419	$39,193	$109,612	$21,767,983
43	$70,292	$39,320	$109,612	$21,728,663
44	$70,165	$39,447	$109,612	$21,689,217
45	$70,038	$39,574	$109,612	$21,649,642
46	$69,910	$39,702	$109,612	$21,609,940
47	$69,782	$39,830	$109,612	$21,570,110
48	$69,653	$39,959	$109,612	$21,530,151

第4年供款共

$1,315,347

第4年利息

$844,240

第4年共還本金

$471,107

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$69,524	$40,088	$109,612	$21,490,064
50	$69,395	$40,217	$109,612	$21,449,846
51	$69,265	$40,347	$109,612	$21,409,499
52	$69,135	$40,477	$109,612	$21,369,022
53	$69,004	$40,608	$109,612	$21,328,414
54	$68,873	$40,739	$109,612	$21,287,674
55	$68,741	$40,871	$109,612	$21,246,804
56	$68,609	$41,003	$109,612	$21,205,801
57	$68,477	$41,135	$109,612	$21,164,666
58	$68,344	$41,268	$109,612	$21,123,398
59	$68,211	$41,401	$109,612	$21,081,996
60	$68,077	$41,535	$109,612	$21,040,461

第5年供款共

$1,315,347

第5年利息

$825,657

第5年共還本金

$489,690

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$67,943	$41,669	$109,612	$20,998,792
62	$67,809	$41,804	$109,612	$20,956,989
63	$67,674	$41,939	$109,612	$20,915,050
64	$67,538	$42,074	$109,612	$20,872,976
65	$67,402	$42,210	$109,612	$20,830,766
66	$67,266	$42,346	$109,612	$20,788,420
67	$67,129	$42,483	$109,612	$20,745,937
68	$66,992	$42,620	$109,612	$20,703,316
69	$66,854	$42,758	$109,612	$20,660,559
70	$66,716	$42,896	$109,612	$20,617,663
71	$66,578	$43,034	$109,612	$20,574,628
72	$66,439	$43,173	$109,612	$20,531,455

第6年供款共

$1,315,347

第6年利息

$806,341

第6年共還本金

$509,006

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$66,299	$43,313	$109,612	$20,488,142
74	$66,160	$43,453	$109,612	$20,444,690
75	$66,019	$43,593	$109,612	$20,401,097
76	$65,879	$43,734	$109,612	$20,357,363
77	$65,737	$43,875	$109,612	$20,313,488
78	$65,596	$44,017	$109,612	$20,269,471
79	$65,454	$44,159	$109,612	$20,225,313
80	$65,311	$44,301	$109,612	$20,181,011
81	$65,168	$44,444	$109,612	$20,136,567
82	$65,024	$44,588	$109,612	$20,091,979
83	$64,880	$44,732	$109,612	$20,047,247
84	$64,736	$44,876	$109,612	$20,002,371

第7年供款共

$1,315,347

第7年利息

$786,263

第7年共還本金

$529,084

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$64,591	$45,021	$109,612	$19,957,349
86	$64,446	$45,167	$109,612	$19,912,183
87	$64,300	$45,313	$109,612	$19,866,870
88	$64,153	$45,459	$109,612	$19,821,411
89	$64,007	$45,606	$109,612	$19,775,806
90	$63,859	$45,753	$109,612	$19,730,053
91	$63,712	$45,901	$109,612	$19,684,152
92	$63,563	$46,049	$109,612	$19,638,103
93	$63,415	$46,198	$109,612	$19,591,906
94	$63,266	$46,347	$109,612	$19,545,559
95	$63,116	$46,496	$109,612	$19,499,063
96	$62,966	$46,647	$109,612	$19,452,416

第8年供款共

$1,315,347

第8年利息

$765,393

第8年共還本金

$549,955

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$62,815	$46,797	$109,612	$19,405,619
98	$62,664	$46,948	$109,612	$19,358,671
99	$62,512	$47,100	$109,612	$19,311,571
100	$62,360	$47,252	$109,612	$19,264,319
101	$62,208	$47,405	$109,612	$19,216,914
102	$62,055	$47,558	$109,612	$19,169,357
103	$61,901	$47,711	$109,612	$19,121,645
104	$61,747	$47,865	$109,612	$19,073,780
105	$61,592	$48,020	$109,612	$19,025,760
106	$61,437	$48,175	$109,612	$18,977,585
107	$61,282	$48,330	$109,612	$18,929,255
108	$61,126	$48,487	$109,612	$18,880,768

第9年供款共

$1,315,347

第9年利息

$743,699

第9年共還本金

$571,648

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$60,969	$48,643	$109,612	$18,832,125
110	$60,812	$48,800	$109,612	$18,783,325
111	$60,654	$48,958	$109,612	$18,734,367
112	$60,496	$49,116	$109,612	$18,685,251
113	$60,338	$49,274	$109,612	$18,635,977
114	$60,179	$49,434	$109,612	$18,586,543
115	$60,019	$49,593	$109,612	$18,536,950
116	$59,859	$49,753	$109,612	$18,487,197
117	$59,698	$49,914	$109,612	$18,437,283
118	$59,537	$50,075	$109,612	$18,387,207
119	$59,375	$50,237	$109,612	$18,336,971
120	$59,213	$50,399	$109,612	$18,286,571

第10年供款共

$1,315,347

第10年利息

$721,150

第10年共還本金

$594,197

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$59,050	$50,562	$109,612	$18,236,010
122	$58,887	$50,725	$109,612	$18,185,284
123	$58,723	$50,889	$109,612	$18,134,395
124	$58,559	$51,053	$109,612	$18,083,342
125	$58,394	$51,218	$109,612	$18,032,124
126	$58,229	$51,384	$109,612	$17,980,740
127	$58,063	$51,549	$109,612	$17,929,191
128	$57,896	$51,716	$109,612	$17,877,475
129	$57,729	$51,883	$109,612	$17,825,592
130	$57,562	$52,050	$109,612	$17,773,542
131	$57,394	$52,219	$109,612	$17,721,323
132	$57,225	$52,387	$109,612	$17,668,936

第11年供款共

$1,315,347

第11年利息

$697,712

第11年共還本金

$617,635

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$57,056	$52,556	$109,612	$17,616,380
134	$56,886	$52,726	$109,612	$17,563,654
135	$56,716	$52,896	$109,612	$17,510,757
136	$56,545	$53,067	$109,612	$17,457,690
137	$56,374	$53,238	$109,612	$17,404,452
138	$56,202	$53,410	$109,612	$17,351,041
139	$56,029	$53,583	$109,612	$17,297,459
140	$55,856	$53,756	$109,612	$17,243,703
141	$55,683	$53,929	$109,612	$17,189,773
142	$55,509	$54,104	$109,612	$17,135,670
143	$55,334	$54,278	$109,612	$17,081,391
144	$55,159	$54,454	$109,612	$17,026,938

第12年供款共

$1,315,347

第12年利息

$673,349

第12年共還本金

$641,998

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$54,983	$54,629	$109,612	$16,972,308
146	$54,806	$54,806	$109,612	$16,917,502
147	$54,629	$54,983	$109,612	$16,862,519
148	$54,452	$55,160	$109,612	$16,807,359
149	$54,274	$55,339	$109,612	$16,752,021
150	$54,095	$55,517	$109,612	$16,696,503
151	$53,916	$55,696	$109,612	$16,640,807
152	$53,736	$55,876	$109,612	$16,584,931
153	$53,556	$56,057	$109,612	$16,528,874
154	$53,374	$56,238	$109,612	$16,472,636
155	$53,193	$56,419	$109,612	$16,416,217
156	$53,011	$56,602	$109,612	$16,359,615

第13年供款共

$1,315,347

第13年利息

$648,025

第13年共還本金

$667,322

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$52,828	$56,784	$109,612	$16,302,831
158	$52,645	$56,968	$109,612	$16,245,863
159	$52,461	$57,152	$109,612	$16,188,711
160	$52,276	$57,336	$109,612	$16,131,375
161	$52,091	$57,521	$109,612	$16,073,854
162	$51,905	$57,707	$109,612	$16,016,147
163	$51,719	$57,893	$109,612	$15,958,253
164	$51,532	$58,080	$109,612	$15,900,173
165	$51,344	$58,268	$109,612	$15,841,905
166	$51,156	$58,456	$109,612	$15,783,449
167	$50,967	$58,645	$109,612	$15,724,804
168	$50,778	$58,834	$109,612	$15,665,970

第14年供款共

$1,315,347

第14年利息

$621,702

第14年共還本金

$693,645

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$50,588	$59,024	$109,612	$15,606,945
170	$50,397	$59,215	$109,612	$15,547,731
171	$50,206	$59,406	$109,612	$15,488,325
172	$50,014	$59,598	$109,612	$15,428,727
173	$49,822	$59,790	$109,612	$15,368,936
174	$49,629	$59,983	$109,612	$15,308,953
175	$49,435	$60,177	$109,612	$15,248,776
176	$49,241	$60,371	$109,612	$15,188,404
177	$49,046	$60,566	$109,612	$15,127,838
178	$48,850	$60,762	$109,612	$15,067,076
179	$48,654	$60,958	$109,612	$15,006,118
180	$48,457	$61,155	$109,612	$14,944,963

第15年供款共

$1,315,347

第15年利息

$594,340

第15年共還本金

$721,007

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$48,260	$61,352	$109,612	$14,883,610
182	$48,062	$61,551	$109,612	$14,822,060
183	$47,863	$61,749	$109,612	$14,760,310
184	$47,664	$61,949	$109,612	$14,698,362
185	$47,463	$62,149	$109,612	$14,636,213
186	$47,263	$62,349	$109,612	$14,573,863
187	$47,061	$62,551	$109,612	$14,511,313
188	$46,859	$62,753	$109,612	$14,448,560
189	$46,657	$62,955	$109,612	$14,385,604
190	$46,454	$63,159	$109,612	$14,322,446
191	$46,250	$63,363	$109,612	$14,259,083
192	$46,045	$63,567	$109,612	$14,195,515

第16年供款共

$1,315,347

第16年利息

$565,900

第16年共還本金

$749,447

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$45,840	$63,773	$109,612	$14,131,743
194	$45,634	$63,979	$109,612	$14,067,764
195	$45,427	$64,185	$109,612	$14,003,579
196	$45,220	$64,392	$109,612	$13,939,187
197	$45,012	$64,600	$109,612	$13,874,587
198	$44,803	$64,809	$109,612	$13,809,778
199	$44,594	$65,018	$109,612	$13,744,760
200	$44,384	$65,228	$109,612	$13,679,531
201	$44,173	$65,439	$109,612	$13,614,093
202	$43,962	$65,650	$109,612	$13,548,442
203	$43,750	$65,862	$109,612	$13,482,580
204	$43,537	$66,075	$109,612	$13,416,506

第17年供款共

$1,315,347

第17年利息

$536,337

第17年共還本金

$779,010

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$43,324	$66,288	$109,612	$13,350,218
206	$43,110	$66,502	$109,612	$13,283,715
207	$42,895	$66,717	$109,612	$13,216,998
208	$42,680	$66,932	$109,612	$13,150,066
209	$42,464	$67,149	$109,612	$13,082,918
210	$42,247	$67,365	$109,612	$13,015,552
211	$42,029	$67,583	$109,612	$12,947,969
212	$41,811	$67,801	$109,612	$12,880,168
213	$41,592	$68,020	$109,612	$12,812,148
214	$41,373	$68,240	$109,612	$12,743,908
215	$41,152	$68,460	$109,612	$12,675,448
216	$40,931	$68,681	$109,612	$12,606,767

第18年供款共

$1,315,347

第18年利息

$505,609

第18年共還本金

$809,738

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$40,709	$68,903	$109,612	$12,537,864
218	$40,487	$69,125	$109,612	$12,468,739
219	$40,264	$69,349	$109,612	$12,399,390
220	$40,040	$69,573	$109,612	$12,329,818
221	$39,815	$69,797	$109,612	$12,260,020
222	$39,590	$70,023	$109,612	$12,189,998
223	$39,364	$70,249	$109,612	$12,119,749
224	$39,137	$70,476	$109,612	$12,049,274
225	$38,909	$70,703	$109,612	$11,978,570
226	$38,681	$70,931	$109,612	$11,907,639
227	$38,452	$71,161	$109,612	$11,836,478
228	$38,222	$71,390	$109,612	$11,765,088

第19年供款共

$1,315,347

第19年利息

$473,668

第19年共還本金

$841,679

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$37,991	$71,621	$109,612	$11,693,467
230	$37,760	$71,852	$109,612	$11,621,615
231	$37,528	$72,084	$109,612	$11,549,531
232	$37,295	$72,317	$109,612	$11,477,214
233	$37,062	$72,550	$109,612	$11,404,664
234	$36,828	$72,785	$109,612	$11,331,879
235	$36,593	$73,020	$109,612	$11,258,859
236	$36,357	$73,256	$109,612	$11,185,604
237	$36,120	$73,492	$109,612	$11,112,112
238	$35,883	$73,729	$109,612	$11,038,382
239	$35,645	$73,967	$109,612	$10,964,415
240	$35,406	$74,206	$109,612	$10,890,208

第20年供款共

$1,315,347

第20年利息

$440,467

第20年共還本金

$874,880

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$35,166	$74,446	$109,612	$10,815,762
242	$34,926	$74,686	$109,612	$10,741,076
243	$34,685	$74,928	$109,612	$10,666,149
244	$34,443	$75,169	$109,612	$10,590,979
245	$34,200	$75,412	$109,612	$10,515,567
246	$33,957	$75,656	$109,612	$10,439,911
247	$33,712	$75,900	$109,612	$10,364,011
248	$33,467	$76,145	$109,612	$10,287,866
249	$33,221	$76,391	$109,612	$10,211,475
250	$32,975	$76,638	$109,612	$10,134,837
251	$32,727	$76,885	$109,612	$10,057,952
252	$32,479	$77,133	$109,612	$9,980,819

第21年供款共

$1,315,347

第21年利息

$405,957

第21年共還本金

$909,390

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$32,230	$77,383	$109,612	$9,903,436
254	$31,980	$77,632	$109,612	$9,825,804
255	$31,729	$77,883	$109,612	$9,747,920
256	$31,478	$78,135	$109,612	$9,669,786
257	$31,225	$78,387	$109,612	$9,591,399
258	$30,972	$78,640	$109,612	$9,512,759
259	$30,718	$78,894	$109,612	$9,433,865
260	$30,464	$79,149	$109,612	$9,354,716
261	$30,208	$79,404	$109,612	$9,275,312
262	$29,952	$79,661	$109,612	$9,195,651
263	$29,694	$79,918	$109,612	$9,115,733
264	$29,436	$80,176	$109,612	$9,035,557

第22年供款共

$1,315,347

第22年利息

$370,086

第22年共還本金

$945,261

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$29,177	$80,435	$109,612	$8,955,122
266	$28,918	$80,695	$109,612	$8,874,427
267	$28,657	$80,955	$109,612	$8,793,472
268	$28,396	$81,217	$109,612	$8,712,256
269	$28,133	$81,479	$109,612	$8,630,777
270	$27,870	$81,742	$109,612	$8,549,035
271	$27,606	$82,006	$109,612	$8,467,029
272	$27,341	$82,271	$109,612	$8,384,758
273	$27,076	$82,536	$109,612	$8,302,221
274	$26,809	$82,803	$109,612	$8,219,418
275	$26,542	$83,070	$109,612	$8,136,348
276	$26,274	$83,339	$109,612	$8,053,009

第23年供款共

$1,315,347

第23年利息

$332,799

第23年共還本金

$982,548

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$26,005	$83,608	$109,612	$7,969,401
278	$25,735	$83,878	$109,612	$7,885,524
279	$25,464	$84,149	$109,612	$7,801,375
280	$25,192	$84,420	$109,612	$7,716,955
281	$24,919	$84,693	$109,612	$7,632,262
282	$24,646	$84,966	$109,612	$7,547,295
283	$24,371	$85,241	$109,612	$7,462,055
284	$24,096	$85,516	$109,612	$7,376,539
285	$23,820	$85,792	$109,612	$7,290,746
286	$23,543	$86,069	$109,612	$7,204,677
287	$23,265	$86,347	$109,612	$7,118,330
288	$22,986	$86,626	$109,612	$7,031,704

第24年供款共

$1,315,347

第24年利息

$294,042

第24年共還本金

$1,021,305

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$22,707	$86,906	$109,612	$6,944,798
290	$22,426	$87,186	$109,612	$6,857,612
291	$22,144	$87,468	$109,612	$6,770,144
292	$21,862	$87,750	$109,612	$6,682,394
293	$21,579	$88,034	$109,612	$6,594,360
294	$21,294	$88,318	$109,612	$6,506,042
295	$21,009	$88,603	$109,612	$6,417,439
296	$20,723	$88,889	$109,612	$6,328,550
297	$20,436	$89,176	$109,612	$6,239,373
298	$20,148	$89,464	$109,612	$6,149,909
299	$19,859	$89,753	$109,612	$6,060,156
300	$19,569	$90,043	$109,612	$5,970,113

第25年供款共

$1,315,347

第25年利息

$253,756

第25年共還本金

$1,061,591

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$19,278	$90,334	$109,612	$5,879,779
302	$18,987	$90,625	$109,612	$5,789,154
303	$18,694	$90,918	$109,612	$5,698,235
304	$18,401	$91,212	$109,612	$5,607,024
305	$18,106	$91,506	$109,612	$5,515,517
306	$17,811	$91,802	$109,612	$5,423,716
307	$17,514	$92,098	$109,612	$5,331,618
308	$17,217	$92,396	$109,612	$5,239,222
309	$16,918	$92,694	$109,612	$5,146,528
310	$16,619	$92,993	$109,612	$5,053,535
311	$16,319	$93,294	$109,612	$4,960,241
312	$16,017	$93,595	$109,612	$4,866,646

第26年供款共

$1,315,347

第26年利息

$211,881

第26年共還本金

$1,103,466

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$15,715	$93,897	$109,612	$4,772,749
314	$15,412	$94,200	$109,612	$4,678,549
315	$15,108	$94,504	$109,612	$4,584,045
316	$14,803	$94,810	$109,612	$4,489,235
317	$14,496	$95,116	$109,612	$4,394,119
318	$14,189	$95,423	$109,612	$4,298,696
319	$13,881	$95,731	$109,612	$4,202,965
320	$13,572	$96,040	$109,612	$4,106,925
321	$13,262	$96,350	$109,612	$4,010,575
322	$12,951	$96,661	$109,612	$3,913,913
323	$12,639	$96,974	$109,612	$3,816,940
324	$12,326	$97,287	$109,612	$3,719,653

第27年供款共

$1,315,347

第27年利息

$168,354

第27年共還本金

$1,146,993

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$12,011	$97,601	$109,612	$3,622,052
326	$11,696	$97,916	$109,612	$3,524,136
327	$11,380	$98,232	$109,612	$3,425,904
328	$11,063	$98,549	$109,612	$3,327,354
329	$10,745	$98,868	$109,612	$3,228,487
330	$10,425	$99,187	$109,612	$3,129,300
331	$10,105	$99,507	$109,612	$3,029,792
332	$9,784	$99,829	$109,612	$2,929,964
333	$9,461	$100,151	$109,612	$2,829,813
334	$9,138	$100,474	$109,612	$2,729,339
335	$8,813	$100,799	$109,612	$2,628,540
336	$8,488	$101,124	$109,612	$2,527,416

第28年供款共

$1,315,347

第28年利息

$123,110

第28年共還本金

$1,192,237

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,161	$101,451	$109,612	$2,425,965
338	$7,834	$101,778	$109,612	$2,324,186
339	$7,505	$102,107	$109,612	$2,222,079
340	$7,175	$102,437	$109,612	$2,119,642
341	$6,845	$102,768	$109,612	$2,016,875
342	$6,513	$103,099	$109,612	$1,913,775
343	$6,180	$103,432	$109,612	$1,810,343
344	$5,846	$103,766	$109,612	$1,706,577
345	$5,511	$104,101	$109,612	$1,602,475
346	$5,175	$104,438	$109,612	$1,498,038
347	$4,837	$104,775	$109,612	$1,393,263
348	$4,499	$105,113	$109,612	$1,288,150

第29年供款共

$1,315,347

第29年利息

$76,081

第29年共還本金

$1,239,266

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,160	$105,453	$109,612	$1,182,697
350	$3,819	$105,793	$109,612	$1,076,904
351	$3,478	$106,135	$109,612	$970,769
352	$3,135	$106,477	$109,612	$864,292
353	$2,791	$106,821	$109,612	$757,470
354	$2,446	$107,166	$109,612	$650,304
355	$2,100	$107,512	$109,612	$542,792
356	$1,753	$107,859	$109,612	$434,932
357	$1,404	$108,208	$109,612	$326,724
358	$1,055	$108,557	$109,612	$218,167
359	$704	$108,908	$109,612	$109,259
360	$353	$109,259	$109,612	$0

第30年供款共

$1,315,347

第30年利息

$27,198

第30年共還本金

$1,288,150

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$24,480,416

Disclaimer

Recommended properties

Mort. Insurance
info