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$22,788,353

Monthly Payment
$105,301

Down Payment

$-15,450,000

Total Loan

$23,450,000

Total int. paid

$14,458,353

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-15,120,000

Base on DTI ratio

$210,602

Budget of property purchase

HK$-15,120,000

Down Payment

$-15,450,000
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

$210,602

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 MONTE VISTA

thumb_up

MONTE VISTA

765 ft²

@11,477

GFA

988 ft²

@8,887

local_fire_department HIT

Sale$8.78 M

765 ft²

@11,477

GFA

988 ft²

@8,887

Sale$8.78 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG TOWN NEW APARTMENT WITH GARDEN

457 ft²

@17,462

local_fire_department HIT

Sale$7.98 M

457 ft²

@17,462

Sale$7.98 M

local_fire_department HIT

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT

383 ft²

@18,799

transfer_within_a_station Quality Migrant

Sale$7.2 M

383 ft²

@18,799

Sale$7.2 M

transfer_within_a_station Quality Migrant

Shatin PRISTINE VILLA

thumb_up

PRISTINE VILLA BLK 12

817 ft²

@11,016

GFA

978 ft²

@9,202

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$9 M

817 ft²

@11,016

GFA

978 ft²

@9,202

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sai Kung Clear Water Bay

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.5 M

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

Sale$7.5 M

local_offer Good Catch verified 首置必買 pets Pet Friendly

Sai Kung THE MEDITERRANEAN

thumb_up

Sai Kung Town Low-rise Apartment

525 ft²

@14,286

directions_run Sale hotel_class King local_offer Good Catch

Sale$7.5 M

525 ft²

@14,286

Sale$7.5 M

directions_run Sale hotel_class King local_offer Good Catch

Shatin GREENFIELD COURT

thumb_up

GREENFIELD COURT

633 ft²

@11,611

GFA

846 ft²

@8,688

local_fire_department HIT real_estate_agent Rare

Sale$7.35 M

633 ft²

@11,611

GFA

846 ft²

@8,688

Sale$7.35 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan SAUSALITO TWR 06

thumb_up

SAUSALITO TWR 06

755 ft²

@11,921

GFA

1,019 ft²

@8,832

local_fire_department HIT hotel_class King

Sale$9 M

755 ft²

@11,921

GFA

1,019 ft²

@8,832

Sale$9 M

local_fire_department HIT hotel_class King

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

896 ft²

@9,152

GFA

1,228 ft²

@6,678

local_fire_department HIT

Sale$8.2 M

896 ft²

@9,152

GFA

1,228 ft²

@6,678

Sale$8.2 M

local_fire_department HIT

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@8,760

GFA

1,255 ft²

@6,414

local_fire_department HIT

Sale$8.05 M

919 ft²

@8,760

GFA

1,255 ft²

@6,414

Sale$8.05 M

local_fire_department HIT

Tseung Kwan O LA CITE NOBLE BLK 03

thumb_up

LA CITE NOBLE BLK 03

575 ft²

@14,261

GFA

774 ft²

@10,594

local_fire_department HIT

Sale$8.2 M

575 ft²

@14,261

GFA

774 ft²

@10,594

Sale$8.2 M

local_fire_department HIT

360

Shatin GRANVILLE GDN

thumb_up

GRANVILLE GDN TWR 02

864 ft²

@10,417

GFA

1,118 ft²

@8,050

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$9 M

864 ft²

@10,417

GFA

1,118 ft²

@8,050

Sale$9 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$140,347	$107,845	$88,377	$75,424
1.500	$145,564	$113,157	$93,785	$80,931
2.000	$150,903	$118,630	$99,394	$86,676
2.500	$156,362	$124,262	$105,201	$92,656
3.000	$161,941	$130,053	$111,203	$98,866
3.500	$167,640	$136,001	$117,396	$105,301
4.000	$173,457	$142,102	$123,778	$111,954
4.500	$179,391	$148,356	$130,343	$118,818
5.000	$185,441	$154,760	$137,086	$125,885
5.500	$191,606	$161,310	$144,004	$133,147
6.000	$197,884	$168,003	$151,089	$140,595

Monthly Payment$105,301

Term

30Year

Loan amount

$23,450,000

Total int. paid

$14,458,353

Total Loan and Interest

$37,908,353

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$68,396	$36,905	$105,301	$23,413,095
2	$68,288	$37,013	$105,301	$23,376,082
3	$68,180	$37,121	$105,301	$23,338,961
4	$68,072	$37,229	$105,301	$23,301,732
5	$67,963	$37,338	$105,301	$23,264,395
6	$67,854	$37,446	$105,301	$23,226,948
7	$67,745	$37,556	$105,301	$23,189,393
8	$67,636	$37,665	$105,301	$23,151,727
9	$67,526	$37,775	$105,301	$23,113,952
10	$67,416	$37,885	$105,301	$23,076,067
11	$67,305	$37,996	$105,301	$23,038,071
12	$67,194	$38,107	$105,301	$22,999,964

第1年供款共

$1,263,612

第1年利息

$813,576

第1年共還本金

$450,036

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$67,083	$38,218	$105,301	$22,961,747
14	$66,972	$38,329	$105,301	$22,923,418
15	$66,860	$38,441	$105,301	$22,884,977
16	$66,748	$38,553	$105,301	$22,846,423
17	$66,635	$38,666	$105,301	$22,807,758
18	$66,523	$38,778	$105,301	$22,768,979
19	$66,410	$38,891	$105,301	$22,730,088
20	$66,296	$39,005	$105,301	$22,691,083
21	$66,182	$39,119	$105,301	$22,651,964
22	$66,068	$39,233	$105,301	$22,612,732
23	$65,954	$39,347	$105,301	$22,573,385
24	$65,839	$39,462	$105,301	$22,533,923

第2年供款共

$1,263,612

第2年利息

$797,570

第2年共還本金

$466,042

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$65,724	$39,577	$105,301	$22,494,346
26	$65,609	$39,692	$105,301	$22,454,653
27	$65,493	$39,808	$105,301	$22,414,845
28	$65,377	$39,924	$105,301	$22,374,920
29	$65,260	$40,041	$105,301	$22,334,880
30	$65,143	$40,158	$105,301	$22,294,722
31	$65,026	$40,275	$105,301	$22,254,447
32	$64,909	$40,392	$105,301	$22,214,055
33	$64,791	$40,510	$105,301	$22,173,545
34	$64,673	$40,628	$105,301	$22,132,917
35	$64,554	$40,747	$105,301	$22,092,170
36	$64,435	$40,865	$105,301	$22,051,305

第3年供款共

$1,263,612

第3年利息

$780,994

第3年共還本金

$482,618

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$64,316	$40,985	$105,301	$22,010,320
38	$64,197	$41,104	$105,301	$21,969,216
39	$64,077	$41,224	$105,301	$21,927,992
40	$63,957	$41,344	$105,301	$21,886,648
41	$63,836	$41,465	$105,301	$21,845,183
42	$63,715	$41,586	$105,301	$21,803,597
43	$63,594	$41,707	$105,301	$21,761,890
44	$63,472	$41,829	$105,301	$21,720,061
45	$63,350	$41,951	$105,301	$21,678,110
46	$63,228	$42,073	$105,301	$21,636,037
47	$63,105	$42,196	$105,301	$21,593,841
48	$62,982	$42,319	$105,301	$21,551,522

第4年供款共

$1,263,612

第4年利息

$763,829

第4年共還本金

$499,783

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$62,859	$42,442	$105,301	$21,509,080
50	$62,735	$42,566	$105,301	$21,466,514
51	$62,611	$42,690	$105,301	$21,423,823
52	$62,486	$42,815	$105,301	$21,381,008
53	$62,361	$42,940	$105,301	$21,338,069
54	$62,236	$43,065	$105,301	$21,295,004
55	$62,110	$43,191	$105,301	$21,251,813
56	$61,984	$43,317	$105,301	$21,208,497
57	$61,858	$43,443	$105,301	$21,165,054
58	$61,731	$43,570	$105,301	$21,121,484
59	$61,604	$43,697	$105,301	$21,077,788
60	$61,477	$43,824	$105,301	$21,033,964

第5年供款共

$1,263,612

第5年利息

$746,053

第5年共還本金

$517,559

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$61,349	$43,952	$105,301	$20,990,012
62	$61,221	$44,080	$105,301	$20,945,932
63	$61,092	$44,209	$105,301	$20,901,723
64	$60,963	$44,338	$105,301	$20,857,385
65	$60,834	$44,467	$105,301	$20,812,918
66	$60,704	$44,597	$105,301	$20,768,322
67	$60,574	$44,727	$105,301	$20,723,595
68	$60,444	$44,857	$105,301	$20,678,738
69	$60,313	$44,988	$105,301	$20,633,750
70	$60,182	$45,119	$105,301	$20,588,631
71	$60,050	$45,251	$105,301	$20,543,380
72	$59,918	$45,383	$105,301	$20,497,997

第6年供款共

$1,263,612

第6年利息

$727,645

第6年共還本金

$535,967

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$59,786	$45,515	$105,301	$20,452,482
74	$59,653	$45,648	$105,301	$20,406,834
75	$59,520	$45,781	$105,301	$20,361,053
76	$59,386	$45,915	$105,301	$20,315,138
77	$59,252	$46,048	$105,301	$20,269,090
78	$59,118	$46,183	$105,301	$20,222,907
79	$58,983	$46,318	$105,301	$20,176,590
80	$58,848	$46,453	$105,301	$20,130,137
81	$58,713	$46,588	$105,301	$20,083,549
82	$58,577	$46,724	$105,301	$20,036,825
83	$58,441	$46,860	$105,301	$19,989,965
84	$58,304	$46,997	$105,301	$19,942,968

第7年供款共

$1,263,612

第7年利息

$708,582

第7年共還本金

$555,029

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$58,167	$47,134	$105,301	$19,895,834
86	$58,030	$47,271	$105,301	$19,848,562
87	$57,892	$47,409	$105,301	$19,801,153
88	$57,753	$47,548	$105,301	$19,753,605
89	$57,615	$47,686	$105,301	$19,705,919
90	$57,476	$47,825	$105,301	$19,658,094
91	$57,336	$47,965	$105,301	$19,610,129
92	$57,196	$48,105	$105,301	$19,562,024
93	$57,056	$48,245	$105,301	$19,513,779
94	$56,915	$48,386	$105,301	$19,465,393
95	$56,774	$48,527	$105,301	$19,416,866
96	$56,633	$48,668	$105,301	$19,368,198

第8年供款共

$1,263,612

第8年利息

$688,842

第8年共還本金

$574,770

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$56,491	$48,810	$105,301	$19,319,387
98	$56,348	$48,953	$105,301	$19,270,435
99	$56,205	$49,096	$105,301	$19,221,339
100	$56,062	$49,239	$105,301	$19,172,100
101	$55,919	$49,382	$105,301	$19,122,718
102	$55,775	$49,526	$105,301	$19,073,192
103	$55,630	$49,671	$105,301	$19,023,521
104	$55,485	$49,816	$105,301	$18,973,705
105	$55,340	$49,961	$105,301	$18,923,744
106	$55,194	$50,107	$105,301	$18,873,637
107	$55,048	$50,253	$105,301	$18,823,384
108	$54,902	$50,399	$105,301	$18,772,985

第9年供款共

$1,263,612

第9年利息

$668,399

第9年共還本金

$595,213

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$54,755	$50,546	$105,301	$18,722,439
110	$54,607	$50,694	$105,301	$18,671,745
111	$54,459	$50,842	$105,301	$18,620,903
112	$54,311	$50,990	$105,301	$18,569,913
113	$54,162	$51,139	$105,301	$18,518,774
114	$54,013	$51,288	$105,301	$18,467,486
115	$53,864	$51,437	$105,301	$18,416,049
116	$53,713	$51,588	$105,301	$18,364,461
117	$53,563	$51,738	$105,301	$18,312,723
118	$53,412	$51,889	$105,301	$18,260,834
119	$53,261	$52,040	$105,301	$18,208,794
120	$53,109	$52,192	$105,301	$18,156,602

第10年供款共

$1,263,612

第10年利息

$647,229

第10年共還本金

$616,383

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$52,957	$52,344	$105,301	$18,104,258
122	$52,804	$52,497	$105,301	$18,051,761
123	$52,651	$52,650	$105,301	$17,999,111
124	$52,497	$52,804	$105,301	$17,946,308
125	$52,343	$52,958	$105,301	$17,893,350
126	$52,189	$53,112	$105,301	$17,840,238
127	$52,034	$53,267	$105,301	$17,786,971
128	$51,879	$53,422	$105,301	$17,733,549
129	$51,723	$53,578	$105,301	$17,679,971
130	$51,567	$53,734	$105,301	$17,626,236
131	$51,410	$53,891	$105,301	$17,572,345
132	$51,253	$54,048	$105,301	$17,518,297

第11年供款共

$1,263,612

第11年利息

$625,306

第11年共還本金

$638,306

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$51,095	$54,206	$105,301	$17,464,091
134	$50,937	$54,364	$105,301	$17,409,727
135	$50,778	$54,523	$105,301	$17,355,204
136	$50,619	$54,682	$105,301	$17,300,522
137	$50,460	$54,841	$105,301	$17,245,681
138	$50,300	$55,001	$105,301	$17,190,680
139	$50,139	$55,161	$105,301	$17,135,519
140	$49,979	$55,322	$105,301	$17,080,196
141	$49,817	$55,484	$105,301	$17,024,713
142	$49,655	$55,646	$105,301	$16,969,067
143	$49,493	$55,808	$105,301	$16,913,259
144	$49,330	$55,971	$105,301	$16,857,289

第12年供款共

$1,263,612

第12年利息

$602,604

第12年共還本金

$661,008

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$49,167	$56,134	$105,301	$16,801,155
146	$49,003	$56,298	$105,301	$16,744,857
147	$48,839	$56,462	$105,301	$16,688,395
148	$48,674	$56,626	$105,301	$16,631,769
149	$48,509	$56,792	$105,301	$16,574,977
150	$48,344	$56,957	$105,301	$16,518,020
151	$48,178	$57,123	$105,301	$16,460,896
152	$48,011	$57,290	$105,301	$16,403,606
153	$47,844	$57,457	$105,301	$16,346,149
154	$47,676	$57,625	$105,301	$16,288,525
155	$47,508	$57,793	$105,301	$16,230,732
156	$47,340	$57,961	$105,301	$16,172,770

第13年供款共

$1,263,612

第13年利息

$579,094

第13年共還本金

$684,518

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$47,171	$58,130	$105,301	$16,114,640
158	$47,001	$58,300	$105,301	$16,056,340
159	$46,831	$58,470	$105,301	$15,997,870
160	$46,660	$58,641	$105,301	$15,939,230
161	$46,489	$58,812	$105,301	$15,880,418
162	$46,318	$58,983	$105,301	$15,821,435
163	$46,146	$59,155	$105,301	$15,762,280
164	$45,973	$59,328	$105,301	$15,702,952
165	$45,800	$59,501	$105,301	$15,643,451
166	$45,627	$59,674	$105,301	$15,583,777
167	$45,453	$59,848	$105,301	$15,523,929
168	$45,278	$60,023	$105,301	$15,463,906

第14年供款共

$1,263,612

第14年利息

$554,747

第14年共還本金

$708,864

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$45,103	$60,198	$105,301	$15,403,708
170	$44,927	$60,373	$105,301	$15,343,335
171	$44,751	$60,550	$105,301	$15,282,785
172	$44,575	$60,726	$105,301	$15,222,059
173	$44,398	$60,903	$105,301	$15,161,156
174	$44,220	$61,081	$105,301	$15,100,075
175	$44,042	$61,259	$105,301	$15,038,815
176	$43,863	$61,438	$105,301	$14,977,378
177	$43,684	$61,617	$105,301	$14,915,761
178	$43,504	$61,797	$105,301	$14,853,964
179	$43,324	$61,977	$105,301	$14,791,987
180	$43,143	$62,158	$105,301	$14,729,829

第15年供款共

$1,263,612

第15年利息

$529,535

第15年共還本金

$734,077

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$42,962	$62,339	$105,301	$14,667,490
182	$42,780	$62,521	$105,301	$14,604,970
183	$42,598	$62,703	$105,301	$14,542,267
184	$42,415	$62,886	$105,301	$14,479,381
185	$42,232	$63,069	$105,301	$14,416,311
186	$42,048	$63,253	$105,301	$14,353,058
187	$41,863	$63,438	$105,301	$14,289,620
188	$41,678	$63,623	$105,301	$14,225,997
189	$41,492	$63,808	$105,301	$14,162,188
190	$41,306	$63,995	$105,301	$14,098,194
191	$41,120	$64,181	$105,301	$14,034,013
192	$40,933	$64,368	$105,301	$13,969,644

第16年供款共

$1,263,612

第16年利息

$503,426

第16年共還本金

$760,185

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$40,745	$64,556	$105,301	$13,905,088
194	$40,557	$64,744	$105,301	$13,840,343
195	$40,368	$64,933	$105,301	$13,775,410
196	$40,178	$65,123	$105,301	$13,710,287
197	$39,988	$65,313	$105,301	$13,644,975
198	$39,798	$65,503	$105,301	$13,579,472
199	$39,607	$65,694	$105,301	$13,513,777
200	$39,415	$65,886	$105,301	$13,447,892
201	$39,223	$66,078	$105,301	$13,381,814
202	$39,030	$66,271	$105,301	$13,315,543
203	$38,837	$66,464	$105,301	$13,249,079
204	$38,643	$66,658	$105,301	$13,182,421

第17年供款共

$1,263,612

第17年利息

$476,389

第17年共還本金

$787,223

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$38,449	$66,852	$105,301	$13,115,569
206	$38,254	$67,047	$105,301	$13,048,522
207	$38,058	$67,243	$105,301	$12,981,279
208	$37,862	$67,439	$105,301	$12,913,840
209	$37,665	$67,636	$105,301	$12,846,204
210	$37,468	$67,833	$105,301	$12,778,371
211	$37,270	$68,031	$105,301	$12,710,341
212	$37,072	$68,229	$105,301	$12,642,112
213	$36,873	$68,428	$105,301	$12,573,683
214	$36,673	$68,628	$105,301	$12,505,056
215	$36,473	$68,828	$105,301	$12,436,228
216	$36,272	$69,029	$105,301	$12,367,199

第18年供款共

$1,263,612

第18年利息

$448,390

第18年共還本金

$815,222

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$36,071	$69,230	$105,301	$12,297,969
218	$35,869	$69,432	$105,301	$12,228,537
219	$35,667	$69,634	$105,301	$12,158,903
220	$35,463	$69,838	$105,301	$12,089,065
221	$35,260	$70,041	$105,301	$12,019,024
222	$35,055	$70,245	$105,301	$11,948,779
223	$34,851	$70,450	$105,301	$11,878,328
224	$34,645	$70,656	$105,301	$11,807,672
225	$34,439	$70,862	$105,301	$11,736,810
226	$34,232	$71,069	$105,301	$11,665,742
227	$34,025	$71,276	$105,301	$11,594,466
228	$33,817	$71,484	$105,301	$11,522,982

第19年供款共

$1,263,612

第19年利息

$419,395

第19年共還本金

$844,217

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$33,609	$71,692	$105,301	$11,451,290
230	$33,400	$71,901	$105,301	$11,379,389
231	$33,190	$72,111	$105,301	$11,307,277
232	$32,980	$72,321	$105,301	$11,234,956
233	$32,769	$72,532	$105,301	$11,162,424
234	$32,557	$72,744	$105,301	$11,089,680
235	$32,345	$72,956	$105,301	$11,016,724
236	$32,132	$73,169	$105,301	$10,943,555
237	$31,919	$73,382	$105,301	$10,870,173
238	$31,705	$73,596	$105,301	$10,796,576
239	$31,490	$73,811	$105,301	$10,722,765
240	$31,275	$74,026	$105,301	$10,648,739

第20年供款共

$1,263,612

第20年利息

$389,369

第20年共還本金

$874,243

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$31,059	$74,242	$105,301	$10,574,497
242	$30,842	$74,459	$105,301	$10,500,038
243	$30,625	$74,676	$105,301	$10,425,362
244	$30,407	$74,894	$105,301	$10,350,469
245	$30,189	$75,112	$105,301	$10,275,356
246	$29,970	$75,331	$105,301	$10,200,025
247	$29,750	$75,551	$105,301	$10,124,474
248	$29,530	$75,771	$105,301	$10,048,703
249	$29,309	$75,992	$105,301	$9,972,711
250	$29,087	$76,214	$105,301	$9,896,497
251	$28,865	$76,436	$105,301	$9,820,061
252	$28,642	$76,659	$105,301	$9,743,402

第21年供款共

$1,263,612

第21年利息

$358,274

第21年共還本金

$905,337

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$28,418	$76,883	$105,301	$9,666,519
254	$28,194	$77,107	$105,301	$9,589,412
255	$27,969	$77,332	$105,301	$9,512,080
256	$27,744	$77,557	$105,301	$9,434,523
257	$27,517	$77,784	$105,301	$9,356,739
258	$27,290	$78,010	$105,301	$9,278,729
259	$27,063	$78,238	$105,301	$9,200,491
260	$26,835	$78,466	$105,301	$9,122,024
261	$26,606	$78,695	$105,301	$9,043,329
262	$26,376	$78,925	$105,301	$8,964,405
263	$26,146	$79,155	$105,301	$8,885,250
264	$25,915	$79,386	$105,301	$8,805,864

第22年供款共

$1,263,612

第22年利息

$326,074

第22年共還本金

$937,537

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$25,684	$79,617	$105,301	$8,726,247
266	$25,452	$79,849	$105,301	$8,646,398
267	$25,219	$80,082	$105,301	$8,566,315
268	$24,985	$80,316	$105,301	$8,485,999
269	$24,751	$80,550	$105,301	$8,405,449
270	$24,516	$80,785	$105,301	$8,324,664
271	$24,280	$81,021	$105,301	$8,243,643
272	$24,044	$81,257	$105,301	$8,162,386
273	$23,807	$81,494	$105,301	$8,080,892
274	$23,569	$81,732	$105,301	$7,999,161
275	$23,331	$81,970	$105,301	$7,917,191
276	$23,092	$82,209	$105,301	$7,834,981

第23年供款共

$1,263,612

第23年利息

$292,729

第23年共還本金

$970,883

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$22,852	$82,449	$105,301	$7,752,532
278	$22,612	$82,689	$105,301	$7,669,843
279	$22,370	$82,931	$105,301	$7,586,912
280	$22,128	$83,172	$105,301	$7,503,740
281	$21,886	$83,415	$105,301	$7,420,325
282	$21,643	$83,658	$105,301	$7,336,666
283	$21,399	$83,902	$105,301	$7,252,764
284	$21,154	$84,147	$105,301	$7,168,617
285	$20,908	$84,393	$105,301	$7,084,225
286	$20,662	$84,639	$105,301	$6,999,586
287	$20,415	$84,886	$105,301	$6,914,700
288	$20,168	$85,133	$105,301	$6,829,567

第24年供款共

$1,263,612

第24年利息

$258,198

第24年共還本金

$1,005,414

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$19,920	$85,381	$105,301	$6,744,186
290	$19,671	$85,630	$105,301	$6,658,555
291	$19,421	$85,880	$105,301	$6,572,675
292	$19,170	$86,131	$105,301	$6,486,545
293	$18,919	$86,382	$105,301	$6,400,163
294	$18,667	$86,634	$105,301	$6,313,529
295	$18,414	$86,887	$105,301	$6,226,642
296	$18,161	$87,140	$105,301	$6,139,502
297	$17,907	$87,394	$105,301	$6,052,108
298	$17,652	$87,649	$105,301	$5,964,459
299	$17,396	$87,905	$105,301	$5,876,555
300	$17,140	$88,161	$105,301	$5,788,394

第25年供款共

$1,263,612

第25年利息

$222,438

第25年共還本金

$1,041,174

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$16,883	$88,418	$105,301	$5,699,975
302	$16,625	$88,676	$105,301	$5,611,299
303	$16,366	$88,935	$105,301	$5,522,365
304	$16,107	$89,194	$105,301	$5,433,171
305	$15,847	$89,454	$105,301	$5,343,716
306	$15,586	$89,715	$105,301	$5,254,001
307	$15,324	$89,977	$105,301	$5,164,024
308	$15,062	$90,239	$105,301	$5,073,785
309	$14,799	$90,502	$105,301	$4,983,283
310	$14,535	$90,766	$105,301	$4,892,516
311	$14,270	$91,031	$105,301	$4,801,485
312	$14,004	$91,297	$105,301	$4,710,189

第26年供款共

$1,263,612

第26年利息

$185,407

第26年共還本金

$1,078,205

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$13,738	$91,563	$105,301	$4,618,626
314	$13,471	$91,830	$105,301	$4,526,796
315	$13,203	$92,098	$105,301	$4,434,698
316	$12,935	$92,366	$105,301	$4,342,331
317	$12,665	$92,636	$105,301	$4,249,695
318	$12,395	$92,906	$105,301	$4,156,789
319	$12,124	$93,177	$105,301	$4,063,612
320	$11,852	$93,449	$105,301	$3,970,164
321	$11,580	$93,721	$105,301	$3,876,442
322	$11,306	$93,995	$105,301	$3,782,448
323	$11,032	$94,269	$105,301	$3,688,179
324	$10,757	$94,544	$105,301	$3,593,635

第27年供款共

$1,263,612

第27年利息

$147,058

第27年共還本金

$1,116,554

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$10,481	$94,820	$105,301	$3,498,815
326	$10,205	$95,096	$105,301	$3,403,719
327	$9,928	$95,373	$105,301	$3,308,346
328	$9,649	$95,652	$105,301	$3,212,694
329	$9,370	$95,931	$105,301	$3,116,764
330	$9,091	$96,210	$105,301	$3,020,553
331	$8,810	$96,491	$105,301	$2,924,062
332	$8,529	$96,772	$105,301	$2,827,290
333	$8,246	$97,055	$105,301	$2,730,235
334	$7,963	$97,338	$105,301	$2,632,897
335	$7,679	$97,622	$105,301	$2,535,276
336	$7,395	$97,906	$105,301	$2,437,369

第28年供款共

$1,263,612

第28年利息

$107,346

第28年共還本金

$1,156,266

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$7,109	$98,192	$105,301	$2,339,177
338	$6,823	$98,478	$105,301	$2,240,699
339	$6,535	$98,766	$105,301	$2,141,933
340	$6,247	$99,054	$105,301	$2,042,879
341	$5,958	$99,343	$105,301	$1,943,537
342	$5,669	$99,632	$105,301	$1,843,905
343	$5,378	$99,923	$105,301	$1,743,982
344	$5,087	$100,214	$105,301	$1,643,767
345	$4,794	$100,507	$105,301	$1,543,261
346	$4,501	$100,800	$105,301	$1,442,461
347	$4,207	$101,094	$105,301	$1,341,367
348	$3,912	$101,389	$105,301	$1,239,978

第29年供款共

$1,263,612

第29年利息

$66,221

第29年共還本金

$1,197,391

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,617	$101,684	$105,301	$1,138,294
350	$3,320	$101,981	$105,301	$1,036,313
351	$3,023	$102,278	$105,301	$934,035
352	$2,724	$102,577	$105,301	$831,458
353	$2,425	$102,876	$105,301	$728,582
354	$2,125	$103,176	$105,301	$625,406
355	$1,824	$103,477	$105,301	$521,929
356	$1,522	$103,779	$105,301	$418,150
357	$1,220	$104,081	$105,301	$314,069
358	$916	$104,385	$105,301	$209,684
359	$612	$104,689	$105,301	$104,995
360	$306	$104,995	$105,301	$0

第30年供款共

$1,263,612

第30年利息

$23,633

第30年共還本金

$1,239,978

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$22,788,353

Disclaimer

Recommended properties

Mort. Insurance
info