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$23,604,476

Monthly Payment
$108,541

Down Payment

$-15,800,000

Total Loan

$23,800,000

Total int. paid

$15,274,476

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-15,470,000

Base on DTI ratio

$217,080

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

$217,080

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

KOL

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

849 ft²

@10,483

GFA

1,217 ft²

@7,313

local_fire_department HIT flight_takeoff 移民急讓

Sale$8.9 M

849 ft²

@10,483

GFA

1,217 ft²

@7,313

Sale$8.9 M

local_fire_department HIT flight_takeoff 移民急讓

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,460

GFA

906 ft²

@9,272

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Sale$8.4 M

733 ft²

@11,460

GFA

906 ft²

@9,272

Sale$8.4 M

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

812 ft²

@9,852

GFA

1,146 ft²

@6,981

local_fire_department HIT directions_run Sale

Sale$8 M

812 ft²

@9,852

GFA

1,146 ft²

@6,981

Sale$8 M

local_fire_department HIT directions_run Sale

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

844 ft²

@10,427

GFA

1,080 ft²

@8,148

local_fire_department HIT

Sale$8.8 M

844 ft²

@10,427

GFA

1,080 ft²

@8,148

Sale$8.8 M

local_fire_department HIT

Ma On Shan BAYCREST

thumb_up

BAYCREST (Sold or Rented)

586 ft²

@12,799

GFA

790 ft²

@9,494

hotel_class King

Sale$7.5 M

586 ft²

@12,799

GFA

790 ft²

@9,494

Sale$7.5 M

hotel_class King

Fanling GREENPARK VILLA BLK 06

thumb_up

GREENPARK VILLA BLK 06

716 ft²

@10,475

GFA

826 ft²

@9,080

Sale$7.5 M

716 ft²

@10,475

GFA

826 ft²

@9,080

Sale$7.5 M

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@14,388

GFA

758 ft²

@10,554

pets Pet Friendly

Sale$8 M

556 ft²

@14,388

GFA

758 ft²

@10,554

Sale$8 M

pets Pet Friendly

Shatin DRAGONS

thumb_up

DRAGONS

665 ft²

@11,278

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

665 ft²

@11,278

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Shatin CASTELLO

thumb_up

CASTELLO

753 ft²

@11,023

GFA

970 ft²

@8,557

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.3 M

753 ft²

@11,023

GFA

970 ft²

@8,557

Sale$8.3 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Ma On Shan OCEAN VIEW

thumb_up

OCEAN VIEW

688 ft²

@13,081

GFA

922 ft²

@9,761

local_fire_department HIT

Sale$9 M

688 ft²

@13,081

GFA

922 ft²

@9,761

Sale$9 M

local_fire_department HIT

Ma On Shan VILLA OCEANIA BLK 02

thumb_up

VILLA OCEANIA BLK 02

558 ft²

@13,530

GFA

733 ft²

@10,300

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$7.55 M

558 ft²

@13,530

GFA

733 ft²

@10,300

Sale$7.55 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY B

519 ft²

@13,642

GFA

696 ft²

@10,172

hotel_class King

Sale$7.08 M

519 ft²

@13,642

GFA

696 ft²

@10,172

Sale$7.08 M

hotel_class King

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
3.625	$171,607	$139,564	$120,750	$108,540
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$108,541

Term

30Year

Loan amount

$23,800,000

Total int. paid

$15,274,476

Total Loan and Interest

$39,074,476

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$71,896	$36,644	$108,540	$23,763,356
2	$71,785	$36,755	$108,540	$23,726,601
3	$71,674	$36,866	$108,540	$23,689,734
4	$71,563	$36,977	$108,540	$23,652,757
5	$71,451	$37,089	$108,540	$23,615,668
6	$71,339	$37,201	$108,540	$23,578,467
7	$71,227	$37,314	$108,540	$23,541,153
8	$71,114	$37,426	$108,540	$23,503,727
9	$71,001	$37,539	$108,540	$23,466,187
10	$70,887	$37,653	$108,540	$23,428,535
11	$70,774	$37,767	$108,540	$23,390,768
12	$70,660	$37,881	$108,540	$23,352,887

第1年供款共

$1,302,483

第1年利息

$855,370

第1年共還本金

$447,113

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$70,545	$37,995	$108,540	$23,314,892
14	$70,430	$38,110	$108,540	$23,276,783
15	$70,315	$38,225	$108,540	$23,238,558
16	$70,200	$38,340	$108,540	$23,200,217
17	$70,084	$38,456	$108,540	$23,161,761
18	$69,968	$38,572	$108,540	$23,123,189
19	$69,851	$38,689	$108,540	$23,084,500
20	$69,734	$38,806	$108,540	$23,045,694
21	$69,617	$38,923	$108,540	$23,006,771
22	$69,500	$39,041	$108,540	$22,967,730
23	$69,382	$39,159	$108,540	$22,928,572
24	$69,263	$39,277	$108,540	$22,889,295

第2年供款共

$1,302,483

第2年利息

$838,890

第2年共還本金

$463,592

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$69,145	$39,395	$108,540	$22,849,900
26	$69,026	$39,514	$108,540	$22,810,385
27	$68,906	$39,634	$108,540	$22,770,751
28	$68,787	$39,754	$108,540	$22,730,998
29	$68,667	$39,874	$108,540	$22,691,124
30	$68,546	$39,994	$108,540	$22,651,130
31	$68,425	$40,115	$108,540	$22,611,015
32	$68,304	$40,236	$108,540	$22,570,779
33	$68,183	$40,358	$108,540	$22,530,421
34	$68,061	$40,480	$108,540	$22,489,942
35	$67,938	$40,602	$108,540	$22,449,340
36	$67,816	$40,724	$108,540	$22,408,615

第3年供款共

$1,302,483

第3年利息

$821,803

第3年共還本金

$480,680

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$67,693	$40,848	$108,540	$22,367,768
38	$67,569	$40,971	$108,540	$22,326,797
39	$67,446	$41,095	$108,540	$22,285,702
40	$67,321	$41,219	$108,540	$22,244,483
41	$67,197	$41,343	$108,540	$22,203,140
42	$67,072	$41,468	$108,540	$22,161,672
43	$66,947	$41,593	$108,540	$22,120,078
44	$66,821	$41,719	$108,540	$22,078,359
45	$66,695	$41,845	$108,540	$22,036,514
46	$66,569	$41,972	$108,540	$21,994,543
47	$66,442	$42,098	$108,540	$21,952,444
48	$66,315	$42,226	$108,540	$21,910,219

第4年供款共

$1,302,483

第4年利息

$804,086

第4年共還本金

$498,397

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$66,187	$42,353	$108,540	$21,867,866
50	$66,059	$42,481	$108,540	$21,825,384
51	$65,931	$42,609	$108,540	$21,782,775
52	$65,802	$42,738	$108,540	$21,740,037
53	$65,673	$42,867	$108,540	$21,697,170
54	$65,544	$42,997	$108,540	$21,654,173
55	$65,414	$43,127	$108,540	$21,611,047
56	$65,283	$43,257	$108,540	$21,567,790
57	$65,153	$43,388	$108,540	$21,524,402
58	$65,022	$43,519	$108,540	$21,480,884
59	$64,890	$43,650	$108,540	$21,437,234
60	$64,758	$43,782	$108,540	$21,393,452

第5年供款共

$1,302,483

第5年利息

$785,716

第5年共還本金

$516,767

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$64,626	$43,914	$108,540	$21,349,538
62	$64,493	$44,047	$108,540	$21,305,491
63	$64,360	$44,180	$108,540	$21,261,311
64	$64,227	$44,313	$108,540	$21,216,998
65	$64,093	$44,447	$108,540	$21,172,550
66	$63,959	$44,581	$108,540	$21,127,969
67	$63,824	$44,716	$108,540	$21,083,253
68	$63,689	$44,851	$108,540	$21,038,402
69	$63,554	$44,987	$108,540	$20,993,415
70	$63,418	$45,123	$108,540	$20,948,292
71	$63,281	$45,259	$108,540	$20,903,033
72	$63,145	$45,396	$108,540	$20,857,638

第6年供款共

$1,302,483

第6年利息

$766,668

第6年共還本金

$535,814

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$63,007	$45,533	$108,540	$20,812,105
74	$62,870	$45,670	$108,540	$20,766,435
75	$62,732	$45,808	$108,540	$20,720,626
76	$62,594	$45,947	$108,540	$20,674,680
77	$62,455	$46,085	$108,540	$20,628,594
78	$62,316	$46,225	$108,540	$20,582,370
79	$62,176	$46,364	$108,540	$20,536,005
80	$62,036	$46,504	$108,540	$20,489,501
81	$61,895	$46,645	$108,540	$20,442,856
82	$61,754	$46,786	$108,540	$20,396,070
83	$61,613	$46,927	$108,540	$20,349,143
84	$61,471	$47,069	$108,540	$20,302,074

第7年供款共

$1,302,483

第7年利息

$746,919

第7年共還本金

$555,563

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$61,329	$47,211	$108,540	$20,254,863
86	$61,187	$47,354	$108,540	$20,207,510
87	$61,044	$47,497	$108,540	$20,160,013
88	$60,900	$47,640	$108,540	$20,112,373
89	$60,756	$47,784	$108,540	$20,064,589
90	$60,612	$47,928	$108,540	$20,016,660
91	$60,467	$48,073	$108,540	$19,968,587
92	$60,322	$48,218	$108,540	$19,920,369
93	$60,176	$48,364	$108,540	$19,872,005
94	$60,030	$48,510	$108,540	$19,823,494
95	$59,883	$48,657	$108,540	$19,774,838
96	$59,736	$48,804	$108,540	$19,726,034

第8年供款共

$1,302,483

第8年利息

$726,442

第8年共還本金

$576,040

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$59,589	$48,951	$108,540	$19,677,083
98	$59,441	$49,099	$108,540	$19,627,984
99	$59,293	$49,247	$108,540	$19,578,736
100	$59,144	$49,396	$108,540	$19,529,340
101	$58,995	$49,545	$108,540	$19,479,795
102	$58,845	$49,695	$108,540	$19,430,100
103	$58,695	$49,845	$108,540	$19,380,255
104	$58,545	$49,996	$108,540	$19,330,259
105	$58,393	$50,147	$108,540	$19,280,113
106	$58,242	$50,298	$108,540	$19,229,814
107	$58,090	$50,450	$108,540	$19,179,364
108	$57,938	$50,603	$108,540	$19,128,762

第9年供款共

$1,302,483

第9年利息

$705,210

第9年共還本金

$597,272

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$57,785	$50,755	$108,540	$19,078,006
110	$57,631	$50,909	$108,540	$19,027,097
111	$57,478	$51,063	$108,540	$18,976,035
112	$57,323	$51,217	$108,540	$18,924,818
113	$57,169	$51,371	$108,540	$18,873,447
114	$57,014	$51,527	$108,540	$18,821,920
115	$56,858	$51,682	$108,540	$18,770,238
116	$56,702	$51,838	$108,540	$18,718,399
117	$56,545	$51,995	$108,540	$18,666,404
118	$56,388	$52,152	$108,540	$18,614,252
119	$56,231	$52,310	$108,540	$18,561,942
120	$56,073	$52,468	$108,540	$18,509,475

第10年供款共

$1,302,483

第10年利息

$683,196

第10年共還本金

$619,287

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$55,914	$52,626	$108,540	$18,456,849
122	$55,755	$52,785	$108,540	$18,404,063
123	$55,596	$52,945	$108,540	$18,351,119
124	$55,436	$53,105	$108,540	$18,298,014
125	$55,275	$53,265	$108,540	$18,244,749
126	$55,114	$53,426	$108,540	$18,191,323
127	$54,953	$53,587	$108,540	$18,137,736
128	$54,791	$53,749	$108,540	$18,083,987
129	$54,629	$53,911	$108,540	$18,030,076
130	$54,466	$54,074	$108,540	$17,976,001
131	$54,303	$54,238	$108,540	$17,921,764
132	$54,139	$54,402	$108,540	$17,867,362

第11年供款共

$1,302,483

第11年利息

$660,370

第11年共還本金

$642,113

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$53,974	$54,566	$108,540	$17,812,796
134	$53,809	$54,731	$108,540	$17,758,065
135	$53,644	$54,896	$108,540	$17,703,169
136	$53,478	$55,062	$108,540	$17,648,107
137	$53,312	$55,228	$108,540	$17,592,879
138	$53,145	$55,395	$108,540	$17,537,484
139	$52,978	$55,562	$108,540	$17,481,922
140	$52,810	$55,730	$108,540	$17,426,192
141	$52,642	$55,899	$108,540	$17,370,293
142	$52,473	$56,067	$108,540	$17,314,225
143	$52,303	$56,237	$108,540	$17,257,989
144	$52,134	$56,407	$108,540	$17,201,582

第12年供款共

$1,302,483

第12年利息

$636,703

第12年共還本金

$665,780

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$51,963	$56,577	$108,540	$17,145,005
146	$51,792	$56,748	$108,540	$17,088,257
147	$51,621	$56,919	$108,540	$17,031,337
148	$51,449	$57,091	$108,540	$16,974,246
149	$51,276	$57,264	$108,540	$16,916,982
150	$51,103	$57,437	$108,540	$16,859,545
151	$50,930	$57,610	$108,540	$16,801,935
152	$50,756	$57,784	$108,540	$16,744,151
153	$50,581	$57,959	$108,540	$16,686,192
154	$50,406	$58,134	$108,540	$16,628,058
155	$50,231	$58,310	$108,540	$16,569,748
156	$50,054	$58,486	$108,540	$16,511,262

第13年供款共

$1,302,483

第13年利息

$612,163

第13年共還本金

$690,320

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$49,878	$58,662	$108,540	$16,452,600
158	$49,701	$58,840	$108,540	$16,393,760
159	$49,523	$59,017	$108,540	$16,334,743
160	$49,345	$59,196	$108,540	$16,275,547
161	$49,166	$59,374	$108,540	$16,216,173
162	$48,986	$59,554	$108,540	$16,156,619
163	$48,806	$59,734	$108,540	$16,096,885
164	$48,626	$59,914	$108,540	$16,036,971
165	$48,445	$60,095	$108,540	$15,976,876
166	$48,263	$60,277	$108,540	$15,916,599
167	$48,081	$60,459	$108,540	$15,856,140
168	$47,899	$60,641	$108,540	$15,795,499

第14年供款共

$1,302,483

第14年利息

$586,719

第14年共還本金

$715,764

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$47,716	$60,825	$108,540	$15,734,674
170	$47,532	$61,008	$108,540	$15,673,666
171	$47,348	$61,193	$108,540	$15,612,473
172	$47,163	$61,378	$108,540	$15,551,095
173	$46,977	$61,563	$108,540	$15,489,533
174	$46,791	$61,749	$108,540	$15,427,784
175	$46,605	$61,935	$108,540	$15,365,848
176	$46,418	$62,123	$108,540	$15,303,726
177	$46,230	$62,310	$108,540	$15,241,415
178	$46,042	$62,498	$108,540	$15,178,917
179	$45,853	$62,687	$108,540	$15,116,230
180	$45,664	$62,877	$108,540	$15,053,353

第15年供款共

$1,302,483

第15年利息

$560,337

第15年共還本金

$742,146

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$45,474	$63,067	$108,540	$14,990,287
182	$45,283	$63,257	$108,540	$14,927,030
183	$45,092	$63,448	$108,540	$14,863,581
184	$44,900	$63,640	$108,540	$14,799,942
185	$44,708	$63,832	$108,540	$14,736,110
186	$44,515	$64,025	$108,540	$14,672,085
187	$44,322	$64,218	$108,540	$14,607,866
188	$44,128	$64,412	$108,540	$14,543,454
189	$43,933	$64,607	$108,540	$14,478,847
190	$43,738	$64,802	$108,540	$14,414,045
191	$43,542	$64,998	$108,540	$14,349,047
192	$43,346	$65,194	$108,540	$14,283,853

第16年供款共

$1,302,483

第16年利息

$532,983

第16年共還本金

$769,500

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$43,149	$65,391	$108,540	$14,218,462
194	$42,952	$65,589	$108,540	$14,152,874
195	$42,753	$65,787	$108,540	$14,087,087
196	$42,555	$65,985	$108,540	$14,021,101
197	$42,355	$66,185	$108,540	$13,954,917
198	$42,155	$66,385	$108,540	$13,888,532
199	$41,955	$66,585	$108,540	$13,821,947
200	$41,754	$66,786	$108,540	$13,755,160
201	$41,552	$66,988	$108,540	$13,688,172
202	$41,350	$67,191	$108,540	$13,620,982
203	$41,147	$67,393	$108,540	$13,553,588
204	$40,943	$67,597	$108,540	$13,485,991

第17年供款共

$1,302,483

第17年利息

$504,620

第17年共還本金

$797,862

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$40,739	$67,801	$108,540	$13,418,190
206	$40,534	$68,006	$108,540	$13,350,184
207	$40,329	$68,212	$108,540	$13,281,972
208	$40,123	$68,418	$108,540	$13,213,554
209	$39,916	$68,624	$108,540	$13,144,930
210	$39,709	$68,832	$108,540	$13,076,099
211	$39,501	$69,039	$108,540	$13,007,059
212	$39,292	$69,248	$108,540	$12,937,811
213	$39,083	$69,457	$108,540	$12,868,354
214	$38,873	$69,667	$108,540	$12,798,687
215	$38,663	$69,878	$108,540	$12,728,809
216	$38,452	$70,089	$108,540	$12,658,721

第18年供款共

$1,302,483

第18年利息

$475,212

第18年共還本金

$827,270

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$38,240	$70,300	$108,540	$12,588,420
218	$38,028	$70,513	$108,540	$12,517,908
219	$37,815	$70,726	$108,540	$12,447,182
220	$37,601	$70,939	$108,540	$12,376,243
221	$37,387	$71,154	$108,540	$12,305,089
222	$37,172	$71,369	$108,540	$12,233,720
223	$36,956	$71,584	$108,540	$12,162,136
224	$36,740	$71,800	$108,540	$12,090,336
225	$36,523	$72,017	$108,540	$12,018,318
226	$36,305	$72,235	$108,540	$11,946,084
227	$36,087	$72,453	$108,540	$11,873,631
228	$35,868	$72,672	$108,540	$11,800,959

第19年供款共

$1,302,483

第19年利息

$444,720

第19年共還本金

$857,762

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$35,649	$72,891	$108,540	$11,728,067
230	$35,429	$73,112	$108,540	$11,654,955
231	$35,208	$73,333	$108,540	$11,581,623
232	$34,986	$73,554	$108,540	$11,508,069
233	$34,764	$73,776	$108,540	$11,434,293
234	$34,541	$73,999	$108,540	$11,360,293
235	$34,318	$74,223	$108,540	$11,286,071
236	$34,093	$74,447	$108,540	$11,211,624
237	$33,868	$74,672	$108,540	$11,136,952
238	$33,643	$74,897	$108,540	$11,062,055
239	$33,417	$75,124	$108,540	$10,986,931
240	$33,190	$75,351	$108,540	$10,911,581

第20年供款共

$1,302,483

第20年利息

$413,105

第20年共還本金

$889,378

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$32,962	$75,578	$108,540	$10,836,003
242	$32,734	$75,806	$108,540	$10,760,196
243	$32,505	$76,035	$108,540	$10,684,161
244	$32,275	$76,265	$108,540	$10,607,896
245	$32,045	$76,496	$108,540	$10,531,400
246	$31,814	$76,727	$108,540	$10,454,673
247	$31,582	$76,958	$108,540	$10,377,715
248	$31,349	$77,191	$108,540	$10,300,524
249	$31,116	$77,424	$108,540	$10,223,100
250	$30,882	$77,658	$108,540	$10,145,442
251	$30,648	$77,893	$108,540	$10,067,550
252	$30,412	$78,128	$108,540	$9,989,422

第21年供款共

$1,302,483

第21年利息

$380,324

第21年共還本金

$922,159

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$30,176	$78,364	$108,540	$9,911,058
254	$29,940	$78,601	$108,540	$9,832,457
255	$29,702	$78,838	$108,540	$9,753,619
256	$29,464	$79,076	$108,540	$9,674,543
257	$29,225	$79,315	$108,540	$9,595,228
258	$28,986	$79,555	$108,540	$9,515,674
259	$28,745	$79,795	$108,540	$9,435,879
260	$28,504	$80,036	$108,540	$9,355,843
261	$28,262	$80,278	$108,540	$9,275,565
262	$28,020	$80,520	$108,540	$9,195,045
263	$27,777	$80,764	$108,540	$9,114,281
264	$27,533	$81,007	$108,540	$9,033,274

第22年供款共

$1,302,483

第22年利息

$346,334

第22年共還本金

$956,148

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$27,288	$81,252	$108,540	$8,952,022
266	$27,043	$81,498	$108,540	$8,870,524
267	$26,796	$81,744	$108,540	$8,788,780
268	$26,549	$81,991	$108,540	$8,706,789
269	$26,302	$82,238	$108,540	$8,624,551
270	$26,053	$82,487	$108,540	$8,542,064
271	$25,804	$82,736	$108,540	$8,459,328
272	$25,554	$82,986	$108,540	$8,376,342
273	$25,304	$83,237	$108,540	$8,293,105
274	$25,052	$83,488	$108,540	$8,209,617
275	$24,800	$83,740	$108,540	$8,125,877
276	$24,547	$83,993	$108,540	$8,041,883

第23年供款共

$1,302,483

第23年利息

$311,092

第23年共還本金

$991,390

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$24,293	$84,247	$108,540	$7,957,636
278	$24,039	$84,502	$108,540	$7,873,135
279	$23,783	$84,757	$108,540	$7,788,378
280	$23,527	$85,013	$108,540	$7,703,365
281	$23,271	$85,270	$108,540	$7,618,096
282	$23,013	$85,527	$108,540	$7,532,568
283	$22,755	$85,786	$108,540	$7,446,783
284	$22,495	$86,045	$108,540	$7,360,738
285	$22,236	$86,305	$108,540	$7,274,434
286	$21,975	$86,565	$108,540	$7,187,868
287	$21,713	$86,827	$108,540	$7,101,041
288	$21,451	$87,089	$108,540	$7,013,952

第24年供款共

$1,302,483

第24年利息

$274,551

第24年共還本金

$1,027,931

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$21,188	$87,352	$108,540	$6,926,600
290	$20,924	$87,616	$108,540	$6,838,984
291	$20,659	$87,881	$108,540	$6,751,103
292	$20,394	$88,146	$108,540	$6,662,957
293	$20,128	$88,413	$108,540	$6,574,544
294	$19,861	$88,680	$108,540	$6,485,865
295	$19,593	$88,947	$108,540	$6,396,917
296	$19,324	$89,216	$108,540	$6,307,701
297	$19,055	$89,486	$108,540	$6,218,215
298	$18,784	$89,756	$108,540	$6,128,459
299	$18,513	$90,027	$108,540	$6,038,432
300	$18,241	$90,299	$108,540	$5,948,133

第25年供款共

$1,302,483

第25年利息

$236,663

第25年共還本金

$1,065,819

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$17,968	$90,572	$108,540	$5,857,561
302	$17,695	$90,845	$108,540	$5,766,716
303	$17,420	$91,120	$108,540	$5,675,596
304	$17,145	$91,395	$108,540	$5,584,201
305	$16,869	$91,671	$108,540	$5,492,529
306	$16,592	$91,948	$108,540	$5,400,581
307	$16,314	$92,226	$108,540	$5,308,355
308	$16,036	$92,505	$108,540	$5,215,851
309	$15,756	$92,784	$108,540	$5,123,067
310	$15,476	$93,064	$108,540	$5,030,002
311	$15,195	$93,345	$108,540	$4,936,657
312	$14,913	$93,627	$108,540	$4,843,029

第26年供款共

$1,302,483

第26年利息

$197,379

第26年共還本金

$1,105,104

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$14,630	$93,910	$108,540	$4,749,119
314	$14,346	$94,194	$108,540	$4,654,925
315	$14,062	$94,478	$108,540	$4,560,447
316	$13,776	$94,764	$108,540	$4,465,683
317	$13,490	$95,050	$108,540	$4,370,633
318	$13,203	$95,337	$108,540	$4,275,296
319	$12,915	$95,625	$108,540	$4,179,670
320	$12,626	$95,914	$108,540	$4,083,756
321	$12,336	$96,204	$108,540	$3,987,552
322	$12,046	$96,494	$108,540	$3,891,058
323	$11,754	$96,786	$108,540	$3,794,272
324	$11,462	$97,078	$108,540	$3,697,194

第27年供款共

$1,302,483

第27年利息

$156,647

第27年共還本金

$1,145,836

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$11,169	$97,372	$108,540	$3,599,822
326	$10,874	$97,666	$108,540	$3,502,156
327	$10,579	$97,961	$108,540	$3,404,195
328	$10,284	$98,257	$108,540	$3,305,939
329	$9,987	$98,554	$108,540	$3,207,385
330	$9,689	$98,851	$108,540	$3,108,534
331	$9,390	$99,150	$108,540	$3,009,384
332	$9,091	$99,449	$108,540	$2,909,935
333	$8,790	$99,750	$108,540	$2,810,185
334	$8,489	$100,051	$108,540	$2,710,134
335	$8,187	$100,353	$108,540	$2,609,781
336	$7,884	$100,656	$108,540	$2,509,124

第28年供款共

$1,302,483

第28年利息

$114,413

第28年共還本金

$1,188,070

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$7,580	$100,961	$108,540	$2,408,164
338	$7,275	$101,266	$108,540	$2,306,898
339	$6,969	$101,571	$108,540	$2,205,327
340	$6,662	$101,878	$108,540	$2,103,448
341	$6,354	$102,186	$108,540	$2,001,262
342	$6,045	$102,495	$108,540	$1,898,767
343	$5,736	$102,804	$108,540	$1,795,963
344	$5,425	$103,115	$108,540	$1,692,848
345	$5,114	$103,426	$108,540	$1,589,422
346	$4,801	$103,739	$108,540	$1,485,683
347	$4,488	$104,052	$108,540	$1,381,631
348	$4,174	$104,367	$108,540	$1,277,264

第29年供款共

$1,302,483

第29年利息

$70,623

第29年共還本金

$1,231,860

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,858	$104,682	$108,540	$1,172,582
350	$3,542	$104,998	$108,540	$1,067,584
351	$3,225	$105,315	$108,540	$962,269
352	$2,907	$105,633	$108,540	$856,636
353	$2,588	$105,952	$108,540	$750,683
354	$2,268	$106,273	$108,540	$644,411
355	$1,947	$106,594	$108,540	$537,817
356	$1,625	$106,916	$108,540	$430,902
357	$1,302	$107,239	$108,540	$323,663
358	$978	$107,562	$108,540	$216,101
359	$653	$107,887	$108,540	$108,213
360	$327	$108,213	$108,540	$0

第30年供款共

$1,302,483

第30年利息

$25,218

第30年共還本金

$1,277,264

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$23,604,476

Disclaimer

Recommended properties

Mort. Insurance
info