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$24,819,914

Monthly Payment
$111,917

Down Payment

$-15,800,000

Total Loan

$23,800,000

Total int. paid

$16,489,914

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-15,470,000

Base on DTI ratio

$223,833

Budget of property purchase

HK$-15,470,000

Down Payment

$-15,800,000
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

$223,833

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 LA COSTA

thumb_up

LA COSTA

516 ft²

@14,341

GFA

724 ft²

@10,221

hotel_class King local_offer Good Catch

Sale$7.4 M

516 ft²

@14,341

GFA

724 ft²

@10,221

Sale$7.4 M

hotel_class King local_offer Good Catch

Sai Kung SAI KUNG TSUEN GROUND FLOOR

thumb_up

NAM WAI

GFA

700 ft²

@10,286

local_offer Good Catch verified 首置必買

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

local_offer Good Catch verified 首置必買

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@11,141

GFA

927 ft²

@8,954

local_fire_department HIT

Sale$8.3 M

745 ft²

@11,141

GFA

927 ft²

@8,954

Sale$8.3 M

local_fire_department HIT

Sai Kung LAKE COURT

thumb_up

NEAR SAI KUNG TOWN FULL SEA VIEW WITH ROOF

GFA

700 ft²

@10,714

real_estate_agent Rare

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

real_estate_agent Rare

Ma On Shan MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@9,558

GFA

1,078 ft²

@7,421

local_fire_department HIT

Sale$8 M

837 ft²

@9,558

GFA

1,078 ft²

@7,421

Sale$8 M

local_fire_department HIT

Sole

Shatin PICTORIAL GDN PH 01

thumb_up

罕有碧濤花園靚則放盤靚河景新裝,人見人愛,三房套實用抵住,快手得

764 ft²

@9,817

GFA

1,113 ft²

@6,739

local_offer Good Catch

Sale$7.5 M

764 ft²

@9,817

GFA

1,113 ft²

@6,739

Sale$7.5 M

local_offer Good Catch

Pak Shek Kok SOLARIA

thumb_up

SOLARIA

502 ft²

@17,530

local_fire_department HIT

Sale$8.8 M

502 ft²

@17,530

Sale$8.8 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

Best price lowise apartment for sale

669 ft²

@12,526

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Sale$8.38 M

669 ft²

@12,526

Sale$8.38 M

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

海景1房+書房

512 ft²

@15,234

GFA

642 ft²

@12,150

local_fire_department HIT real_estate_agent Rare

Sale$7.8 M

512 ft²

@15,234

GFA

642 ft²

@12,150

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

483 ft²

@17,391

local_fire_department HIT

Sale$8.4 M

483 ft²

@17,391

Sale$8.4 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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$142,442	$109,455	$89,696	$76,550
1.500	$147,737	$114,846	$95,185	$82,139
2.000	$153,155	$120,400	$100,877	$87,969
2.500	$158,696	$126,117	$106,771	$94,039
3.000	$164,358	$131,994	$112,862	$100,342
3.500	$170,142	$138,030	$119,148	$106,873
3.875	$174,559	$142,661	$123,988	$111,916
4.000	$176,046	$144,223	$125,625	$113,625
4.500	$182,068	$150,571	$132,288	$120,591
5.000	$188,209	$157,069	$139,132	$127,764
5.500	$194,466	$163,717	$146,153	$135,134
6.000	$200,838	$170,511	$153,344	$142,693

Monthly Payment$111,917

Term

30Year

Loan amount

$23,800,000

Total int. paid

$16,489,914

Total Loan and Interest

$40,289,914

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$76,854	$35,062	$111,916	$23,764,938
2	$76,741	$35,175	$111,916	$23,729,762
3	$76,627	$35,289	$111,916	$23,694,473
4	$76,513	$35,403	$111,916	$23,659,070
5	$76,399	$35,517	$111,916	$23,623,553
6	$76,284	$35,632	$111,916	$23,587,921
7	$76,169	$35,747	$111,916	$23,552,174
8	$76,054	$35,863	$111,916	$23,516,311
9	$75,938	$35,978	$111,916	$23,480,333
10	$75,822	$36,095	$111,916	$23,444,238
11	$75,705	$36,211	$111,916	$23,408,027
12	$75,588	$36,328	$111,916	$23,371,699

第1年供款共

$1,342,997

第1年利息

$914,696

第1年共還本金

$428,301

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$75,471	$36,445	$111,916	$23,335,254
14	$75,353	$36,563	$111,916	$23,298,691
15	$75,235	$36,681	$111,916	$23,262,010
16	$75,117	$36,800	$111,916	$23,225,210
17	$74,998	$36,918	$111,916	$23,188,292
18	$74,879	$37,038	$111,916	$23,151,254
19	$74,759	$37,157	$111,916	$23,114,097
20	$74,639	$37,277	$111,916	$23,076,820
21	$74,519	$37,398	$111,916	$23,039,423
22	$74,398	$37,518	$111,916	$23,001,904
23	$74,277	$37,639	$111,916	$22,964,265
24	$74,155	$37,761	$111,916	$22,926,504

第2年供款共

$1,342,997

第2年利息

$897,802

第2年共還本金

$445,195

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$74,034	$37,883	$111,916	$22,888,621
26	$73,911	$38,005	$111,916	$22,850,616
27	$73,788	$38,128	$111,916	$22,812,488
28	$73,665	$38,251	$111,916	$22,774,237
29	$73,542	$38,375	$111,916	$22,735,862
30	$73,418	$38,499	$111,916	$22,697,363
31	$73,294	$38,623	$111,916	$22,658,741
32	$73,169	$38,748	$111,916	$22,619,993
33	$73,044	$38,873	$111,916	$22,581,120
34	$72,918	$38,998	$111,916	$22,542,122
35	$72,792	$39,124	$111,916	$22,502,998
36	$72,666	$39,250	$111,916	$22,463,747

第3年供款共

$1,342,997

第3年利息

$880,241

第3年共還本金

$462,756

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$72,539	$39,377	$111,916	$22,424,370
38	$72,412	$39,504	$111,916	$22,384,866
39	$72,284	$39,632	$111,916	$22,345,234
40	$72,156	$39,760	$111,916	$22,305,474
41	$72,028	$39,888	$111,916	$22,265,586
42	$71,899	$40,017	$111,916	$22,225,568
43	$71,770	$40,146	$111,916	$22,185,422
44	$71,640	$40,276	$111,916	$22,145,146
45	$71,510	$40,406	$111,916	$22,104,740
46	$71,380	$40,537	$111,916	$22,064,203
47	$71,249	$40,667	$111,916	$22,023,536
48	$71,118	$40,799	$111,916	$21,982,737

第4年供款共

$1,342,997

第4年利息

$861,987

第4年共還本金

$481,010

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$70,986	$40,931	$111,916	$21,941,807
50	$70,854	$41,063	$111,916	$21,900,744
51	$70,721	$41,195	$111,916	$21,859,549
52	$70,588	$41,328	$111,916	$21,818,220
53	$70,455	$41,462	$111,916	$21,776,759
54	$70,321	$41,596	$111,916	$21,735,163
55	$70,186	$41,730	$111,916	$21,693,433
56	$70,052	$41,865	$111,916	$21,651,568
57	$69,917	$42,000	$111,916	$21,609,569
58	$69,781	$42,136	$111,916	$21,567,433
59	$69,645	$42,272	$111,916	$21,525,161
60	$69,508	$42,408	$111,916	$21,482,753

第5年供款共

$1,342,997

第5年利息

$843,013

第5年共還本金

$499,984

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$69,371	$42,545	$111,916	$21,440,208
62	$69,234	$42,682	$111,916	$21,397,526
63	$69,096	$42,820	$111,916	$21,354,706
64	$68,958	$42,959	$111,916	$21,311,747
65	$68,819	$43,097	$111,916	$21,268,650
66	$68,680	$43,236	$111,916	$21,225,413
67	$68,540	$43,376	$111,916	$21,182,037
68	$68,400	$43,516	$111,916	$21,138,521
69	$68,260	$43,657	$111,916	$21,094,865
70	$68,119	$43,798	$111,916	$21,051,067
71	$67,977	$43,939	$111,916	$21,007,128
72	$67,836	$44,081	$111,916	$20,963,047

第6年供款共

$1,342,997

第6年利息

$823,291

第6年共還本金

$519,706

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$67,693	$44,223	$111,916	$20,918,824
74	$67,550	$44,366	$111,916	$20,874,458
75	$67,407	$44,509	$111,916	$20,829,949
76	$67,263	$44,653	$111,916	$20,785,295
77	$67,119	$44,797	$111,916	$20,740,498
78	$66,975	$44,942	$111,916	$20,695,556
79	$66,829	$45,087	$111,916	$20,650,469
80	$66,684	$45,233	$111,916	$20,605,237
81	$66,538	$45,379	$111,916	$20,559,858
82	$66,391	$45,525	$111,916	$20,514,333
83	$66,244	$45,672	$111,916	$20,468,661
84	$66,097	$45,820	$111,916	$20,422,841

第7年供款共

$1,342,997

第7年利息

$802,791

第7年共還本金

$540,206

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$65,949	$45,968	$111,916	$20,376,873
86	$65,800	$46,116	$111,916	$20,330,757
87	$65,651	$46,265	$111,916	$20,284,492
88	$65,502	$46,414	$111,916	$20,238,078
89	$65,352	$46,564	$111,916	$20,191,513
90	$65,202	$46,715	$111,916	$20,144,799
91	$65,051	$46,866	$111,916	$20,097,933
92	$64,900	$47,017	$111,916	$20,050,916
93	$64,748	$47,169	$111,916	$20,003,748
94	$64,595	$47,321	$111,916	$19,956,427
95	$64,443	$47,474	$111,916	$19,908,953
96	$64,289	$47,627	$111,916	$19,861,326

第8年供款共

$1,342,997

第8年利息

$781,482

第8年共還本金

$561,515

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$64,136	$47,781	$111,916	$19,813,545
98	$63,981	$47,935	$111,916	$19,765,610
99	$63,826	$48,090	$111,916	$19,717,520
100	$63,671	$48,245	$111,916	$19,669,274
101	$63,515	$48,401	$111,916	$19,620,873
102	$63,359	$48,557	$111,916	$19,572,316
103	$63,202	$48,714	$111,916	$19,523,602
104	$63,045	$48,871	$111,916	$19,474,730
105	$62,887	$49,029	$111,916	$19,425,701
106	$62,729	$49,188	$111,916	$19,376,513
107	$62,570	$49,346	$111,916	$19,327,167
108	$62,411	$49,506	$111,916	$19,277,661

第9年供款共

$1,342,997

第9年利息

$759,333

第9年共還本金

$583,664

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$62,251	$49,666	$111,916	$19,227,996
110	$62,090	$49,826	$111,916	$19,178,170
111	$61,930	$49,987	$111,916	$19,128,183
112	$61,768	$50,148	$111,916	$19,078,034
113	$61,606	$50,310	$111,916	$19,027,724
114	$61,444	$50,473	$111,916	$18,977,251
115	$61,281	$50,636	$111,916	$18,926,616
116	$61,117	$50,799	$111,916	$18,875,816
117	$60,953	$50,963	$111,916	$18,824,853
118	$60,789	$51,128	$111,916	$18,773,725
119	$60,623	$51,293	$111,916	$18,722,432
120	$60,458	$51,459	$111,916	$18,670,974

第10年供款共

$1,342,997

第10年利息

$736,310

第10年共還本金

$606,687

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$60,292	$51,625	$111,916	$18,619,349
122	$60,125	$51,791	$111,916	$18,567,558
123	$59,958	$51,959	$111,916	$18,515,599
124	$59,790	$52,126	$111,916	$18,463,472
125	$59,622	$52,295	$111,916	$18,411,178
126	$59,453	$52,464	$111,916	$18,358,714
127	$59,283	$52,633	$111,916	$18,306,081
128	$59,113	$52,803	$111,916	$18,253,278
129	$58,943	$52,974	$111,916	$18,200,304
130	$58,772	$53,145	$111,916	$18,147,160
131	$58,600	$53,316	$111,916	$18,093,843
132	$58,428	$53,488	$111,916	$18,040,355

第11年供款共

$1,342,997

第11年利息

$712,378

第11年共還本金

$630,619

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$58,255	$53,661	$111,916	$17,986,694
134	$58,082	$53,834	$111,916	$17,932,860
135	$57,908	$54,008	$111,916	$17,878,851
136	$57,734	$54,183	$111,916	$17,824,669
137	$57,559	$54,358	$111,916	$17,770,311
138	$57,383	$54,533	$111,916	$17,715,778
139	$57,207	$54,709	$111,916	$17,661,069
140	$57,031	$54,886	$111,916	$17,606,183
141	$56,853	$55,063	$111,916	$17,551,120
142	$56,675	$55,241	$111,916	$17,495,879
143	$56,497	$55,419	$111,916	$17,440,459
144	$56,318	$55,598	$111,916	$17,384,861

第12年供款共

$1,342,997

第12年利息

$687,503

第12年共還本金

$655,494

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$56,139	$55,778	$111,916	$17,329,083
146	$55,958	$55,958	$111,916	$17,273,125
147	$55,778	$56,139	$111,916	$17,216,987
148	$55,597	$56,320	$111,916	$17,160,667
149	$55,415	$56,502	$111,916	$17,104,165
150	$55,232	$56,684	$111,916	$17,047,481
151	$55,049	$56,867	$111,916	$16,990,614
152	$54,866	$57,051	$111,916	$16,933,563
153	$54,681	$57,235	$111,916	$16,876,328
154	$54,496	$57,420	$111,916	$16,818,908
155	$54,311	$57,605	$111,916	$16,761,302
156	$54,125	$57,791	$111,916	$16,703,511

第13年供款共

$1,342,997

第13年利息

$661,647

第13年共還本金

$681,350

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$53,938	$57,978	$111,916	$16,645,533
158	$53,751	$58,165	$111,916	$16,587,368
159	$53,563	$58,353	$111,916	$16,529,015
160	$53,375	$58,541	$111,916	$16,470,473
161	$53,186	$58,731	$111,916	$16,411,743
162	$52,996	$58,920	$111,916	$16,352,822
163	$52,806	$59,110	$111,916	$16,293,712
164	$52,615	$59,301	$111,916	$16,234,411
165	$52,424	$59,493	$111,916	$16,174,918
166	$52,232	$59,685	$111,916	$16,115,233
167	$52,039	$59,878	$111,916	$16,055,355
168	$51,845	$60,071	$111,916	$15,995,284

第14年供款共

$1,342,997

第14年利息

$634,771

第14年共還本金

$708,227

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$51,651	$60,265	$111,916	$15,935,019
170	$51,457	$60,460	$111,916	$15,874,560
171	$51,262	$60,655	$111,916	$15,813,905
172	$51,066	$60,851	$111,916	$15,753,054
173	$50,869	$61,047	$111,916	$15,692,007
174	$50,672	$61,244	$111,916	$15,630,763
175	$50,474	$61,442	$111,916	$15,569,321
176	$50,276	$61,640	$111,916	$15,507,680
177	$50,077	$61,840	$111,916	$15,445,841
178	$49,877	$62,039	$111,916	$15,383,801
179	$49,677	$62,240	$111,916	$15,321,562
180	$49,476	$62,441	$111,916	$15,259,121

第15年供款共

$1,342,997

第15年利息

$606,834

第15年共還本金

$736,163

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$49,274	$62,642	$111,916	$15,196,479
182	$49,072	$62,844	$111,916	$15,133,635
183	$48,869	$63,047	$111,916	$15,070,587
184	$48,665	$63,251	$111,916	$15,007,336
185	$48,461	$63,455	$111,916	$14,943,881
186	$48,256	$63,660	$111,916	$14,880,221
187	$48,051	$63,866	$111,916	$14,816,355
188	$47,844	$64,072	$111,916	$14,752,283
189	$47,638	$64,279	$111,916	$14,688,004
190	$47,430	$64,486	$111,916	$14,623,518
191	$47,222	$64,695	$111,916	$14,558,823
192	$47,013	$64,904	$111,916	$14,493,920

第16年供款共

$1,342,997

第16年利息

$577,796

第16年共還本金

$765,202

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$46,803	$65,113	$111,916	$14,428,807
194	$46,593	$65,323	$111,916	$14,363,483
195	$46,382	$65,534	$111,916	$14,297,949
196	$46,170	$65,746	$111,916	$14,232,203
197	$45,958	$65,958	$111,916	$14,166,245
198	$45,745	$66,171	$111,916	$14,100,073
199	$45,531	$66,385	$111,916	$14,033,688
200	$45,317	$66,599	$111,916	$13,967,089
201	$45,102	$66,814	$111,916	$13,900,275
202	$44,886	$67,030	$111,916	$13,833,245
203	$44,670	$67,247	$111,916	$13,765,998
204	$44,453	$67,464	$111,916	$13,698,534

第17年供款共

$1,342,997

第17年利息

$547,612

第17年共還本金

$795,385

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$44,235	$67,682	$111,916	$13,630,853
206	$44,016	$67,900	$111,916	$13,562,953
207	$43,797	$68,119	$111,916	$13,494,833
208	$43,577	$68,339	$111,916	$13,426,494
209	$43,356	$68,560	$111,916	$13,357,934
210	$43,135	$68,781	$111,916	$13,289,152
211	$42,913	$69,004	$111,916	$13,220,149
212	$42,690	$69,226	$111,916	$13,150,922
213	$42,467	$69,450	$111,916	$13,081,473
214	$42,242	$69,674	$111,916	$13,011,798
215	$42,017	$69,899	$111,916	$12,941,899
216	$41,792	$70,125	$111,916	$12,871,774

第18年供款共

$1,342,997

第18年利息

$516,237

第18年共還本金

$826,760

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$41,565	$70,351	$111,916	$12,801,423
218	$41,338	$70,578	$111,916	$12,730,845
219	$41,110	$70,806	$111,916	$12,660,038
220	$40,881	$71,035	$111,916	$12,589,003
221	$40,652	$71,264	$111,916	$12,517,739
222	$40,422	$71,495	$111,916	$12,446,244
223	$40,191	$71,725	$111,916	$12,374,519
224	$39,959	$71,957	$111,916	$12,302,562
225	$39,727	$72,189	$111,916	$12,230,372
226	$39,494	$72,423	$111,916	$12,157,950
227	$39,260	$72,656	$111,916	$12,085,293
228	$39,025	$72,891	$111,916	$12,012,402

第19年供款共

$1,342,997

第19年利息

$483,625

第19年共還本金

$859,372

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$38,790	$73,126	$111,916	$11,939,276
230	$38,554	$73,363	$111,916	$11,865,913
231	$38,317	$73,599	$111,916	$11,792,314
232	$38,079	$73,837	$111,916	$11,718,477
233	$37,841	$74,076	$111,916	$11,644,401
234	$37,602	$74,315	$111,916	$11,570,087
235	$37,362	$74,555	$111,916	$11,495,532
236	$37,121	$74,795	$111,916	$11,420,737
237	$36,879	$75,037	$111,916	$11,345,700
238	$36,637	$75,279	$111,916	$11,270,420
239	$36,394	$75,522	$111,916	$11,194,898
240	$36,150	$75,766	$111,916	$11,119,132

第20年供款共

$1,342,997

第20年利息

$449,727

第20年共還本金

$893,271

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$35,906	$76,011	$111,916	$11,043,121
242	$35,660	$76,256	$111,916	$10,966,864
243	$35,414	$76,503	$111,916	$10,890,362
244	$35,167	$76,750	$111,916	$10,813,612
245	$34,919	$76,997	$111,916	$10,736,615
246	$34,670	$77,246	$111,916	$10,659,369
247	$34,421	$77,496	$111,916	$10,581,873
248	$34,171	$77,746	$111,916	$10,504,127
249	$33,920	$77,997	$111,916	$10,426,131
250	$33,668	$78,249	$111,916	$10,347,882
251	$33,415	$78,501	$111,916	$10,269,380
252	$33,162	$78,755	$111,916	$10,190,626

第21年供款共

$1,342,997

第21年利息

$414,491

第21年共還本金

$928,506

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$32,907	$79,009	$111,916	$10,111,616
254	$32,652	$79,264	$111,916	$10,032,352
255	$32,396	$79,520	$111,916	$9,952,832
256	$32,139	$79,777	$111,916	$9,873,055
257	$31,882	$80,035	$111,916	$9,793,020
258	$31,623	$80,293	$111,916	$9,712,727
259	$31,364	$80,552	$111,916	$9,632,174
260	$31,104	$80,813	$111,916	$9,551,362
261	$30,843	$81,073	$111,916	$9,470,288
262	$30,581	$81,335	$111,916	$9,388,953
263	$30,318	$81,598	$111,916	$9,307,355
264	$30,055	$81,861	$111,916	$9,225,494

第22年供款共

$1,342,997

第22年利息

$377,865

第22年共還本金

$965,132

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$29,791	$82,126	$111,916	$9,143,368
266	$29,525	$82,391	$111,916	$9,060,977
267	$29,259	$82,657	$111,916	$8,978,320
268	$28,992	$82,924	$111,916	$8,895,396
269	$28,725	$83,192	$111,916	$8,812,204
270	$28,456	$83,460	$111,916	$8,728,744
271	$28,187	$83,730	$111,916	$8,645,014
272	$27,916	$84,000	$111,916	$8,561,014
273	$27,645	$84,271	$111,916	$8,476,742
274	$27,373	$84,544	$111,916	$8,392,199
275	$27,100	$84,817	$111,916	$8,307,382
276	$26,826	$85,091	$111,916	$8,222,292

第23年供款共

$1,342,997

第23年利息

$339,795

第23年共還本金

$1,003,202

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$26,551	$85,365	$111,916	$8,136,926
278	$26,275	$85,641	$111,916	$8,051,285
279	$25,999	$85,917	$111,916	$7,965,368
280	$25,722	$86,195	$111,916	$7,879,173
281	$25,443	$86,473	$111,916	$7,792,700
282	$25,164	$86,752	$111,916	$7,705,947
283	$24,884	$87,033	$111,916	$7,618,915
284	$24,603	$87,314	$111,916	$7,531,601
285	$24,321	$87,596	$111,916	$7,444,005
286	$24,038	$87,878	$111,916	$7,356,127
287	$23,754	$88,162	$111,916	$7,267,965
288	$23,469	$88,447	$111,916	$7,179,518

第24年供款共

$1,342,997

第24年利息

$300,223

第24年共還本金

$1,042,774

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$23,184	$88,733	$111,916	$7,090,785
290	$22,897	$89,019	$111,916	$7,001,766
291	$22,610	$89,307	$111,916	$6,912,459
292	$22,321	$89,595	$111,916	$6,822,864
293	$22,032	$89,884	$111,916	$6,732,980
294	$21,742	$90,175	$111,916	$6,642,806
295	$21,451	$90,466	$111,916	$6,552,340
296	$21,159	$90,758	$111,916	$6,461,582
297	$20,866	$91,051	$111,916	$6,370,531
298	$20,572	$91,345	$111,916	$6,279,186
299	$20,277	$91,640	$111,916	$6,187,546
300	$19,981	$91,936	$111,916	$6,095,611

第25年供款共

$1,342,997

第25年利息

$259,090

第25年共還本金

$1,083,907

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$19,684	$92,233	$111,916	$6,003,378
302	$19,386	$92,531	$111,916	$5,910,847
303	$19,087	$92,829	$111,916	$5,818,018
304	$18,787	$93,129	$111,916	$5,724,889
305	$18,487	$93,430	$111,916	$5,631,459
306	$18,185	$93,732	$111,916	$5,537,728
307	$17,882	$94,034	$111,916	$5,443,694
308	$17,579	$94,338	$111,916	$5,349,356
309	$17,274	$94,642	$111,916	$5,254,713
310	$16,968	$94,948	$111,916	$5,159,765
311	$16,662	$95,255	$111,916	$5,064,511
312	$16,354	$95,562	$111,916	$4,968,948

第26年供款共

$1,342,997

第26年利息

$216,335

第26年共還本金

$1,126,662

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$16,046	$95,871	$111,916	$4,873,077
314	$15,736	$96,180	$111,916	$4,776,897
315	$15,425	$96,491	$111,916	$4,680,406
316	$15,114	$96,803	$111,916	$4,583,603
317	$14,801	$97,115	$111,916	$4,486,488
318	$14,488	$97,429	$111,916	$4,389,059
319	$14,173	$97,743	$111,916	$4,291,316
320	$13,857	$98,059	$111,916	$4,193,257
321	$13,541	$98,376	$111,916	$4,094,881
322	$13,223	$98,693	$111,916	$3,996,188
323	$12,904	$99,012	$111,916	$3,897,176
324	$12,585	$99,332	$111,916	$3,797,844

第27年供款共

$1,342,997

第27年利息

$171,893

第27年共還本金

$1,171,104

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$12,264	$99,653	$111,916	$3,698,191
326	$11,942	$99,974	$111,916	$3,598,217
327	$11,619	$100,297	$111,916	$3,497,920
328	$11,295	$100,621	$111,916	$3,397,299
329	$10,970	$100,946	$111,916	$3,296,353
330	$10,644	$101,272	$111,916	$3,195,081
331	$10,317	$101,599	$111,916	$3,093,482
332	$9,989	$101,927	$111,916	$2,991,555
333	$9,660	$102,256	$111,916	$2,889,299
334	$9,330	$102,586	$111,916	$2,786,712
335	$8,999	$102,918	$111,916	$2,683,794
336	$8,666	$103,250	$111,916	$2,580,544

第28年供款共

$1,342,997

第28年利息

$125,698

第28年共還本金

$1,217,299

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,333	$103,583	$111,916	$2,476,961
338	$7,999	$103,918	$111,916	$2,373,043
339	$7,663	$104,253	$111,916	$2,268,790
340	$7,326	$104,590	$111,916	$2,164,200
341	$6,989	$104,928	$111,916	$2,059,272
342	$6,650	$105,267	$111,916	$1,954,005
343	$6,310	$105,607	$111,916	$1,848,398
344	$5,969	$105,948	$111,916	$1,742,451
345	$5,627	$106,290	$111,916	$1,636,161
346	$5,283	$106,633	$111,916	$1,529,528
347	$4,939	$106,977	$111,916	$1,422,551
348	$4,594	$107,323	$111,916	$1,315,228

第29年供款共

$1,342,997

第29年利息

$77,681

第29年共還本金

$1,265,317

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,247	$107,669	$111,916	$1,207,559
350	$3,899	$108,017	$111,916	$1,099,542
351	$3,551	$108,366	$111,916	$991,176
352	$3,201	$108,716	$111,916	$882,460
353	$2,850	$109,067	$111,916	$773,393
354	$2,497	$109,419	$111,916	$663,974
355	$2,144	$109,772	$111,916	$554,202
356	$1,790	$110,127	$111,916	$444,075
357	$1,434	$110,482	$111,916	$333,593
358	$1,077	$110,839	$111,916	$222,753
359	$719	$111,197	$111,916	$111,556
360	$360	$111,556	$111,916	$0

第30年供款共

$1,342,997

第30年利息

$27,769

第30年共還本金

$1,315,228

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$24,819,914

Disclaimer

Recommended properties

Mort. Insurance
info