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$25,692,909

Monthly Payment
$117,842

Down Payment

$-17,060,000

Total Loan

$25,060,000

Total int. paid

$17,362,909

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-16,730,000

Base on DTI ratio

$235,683

Budget of property purchase

HK$-16,730,000

Down Payment

$-17,060,000
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

$235,683

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 BLK 05

thumb_up

MONTE VISTA BLK 05

816 ft²

@9,804

GFA

1,052 ft²

@7,605

local_fire_department HIT local_offer Good Catch

Sale$8 M

816 ft²

@9,804

GFA

1,052 ft²

@7,605

Sale$8 M

local_fire_department HIT local_offer Good Catch

Tai Po SOLARIA TWR 09

thumb_up

SOLARIA TWR 09

495 ft²

@16,162

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8 M

495 ft²

@16,162

Sale$8 M

local_fire_department HIT directions_run Sale local_offer Good Catch

KOL VR

Ma On Shan MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02

634 ft²

@13,407

GFA

848 ft²

@10,024

real_estate_agent Rare hotel_class King vpn_key Key

Sale$8.5 M

634 ft²

@13,407

GFA

848 ft²

@10,024

Sale$8.5 M

real_estate_agent Rare hotel_class King vpn_key Key

Ma On Shan BAYCREST

thumb_up

BAYCREST

601 ft²

@12,479

GFA

778 ft²

@9,640

local_fire_department HIT

Sale$7.5 M

601 ft²

@12,479

GFA

778 ft²

@9,640

Sale$7.5 M

local_fire_department HIT

Ma On Shan LAKE SILVER

thumb_up

LAKE SILVER

535 ft²

@14,206

GFA

700 ft²

@10,857

local_fire_department HIT local_offer Good Catch

Sale$7.6 M

535 ft²

@14,206

GFA

700 ft²

@10,857

Sale$7.6 M

local_fire_department HIT local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 06

thumb_up

VISTA PARADISO BLK 06

733 ft²

@11,596

GFA

906 ft²

@9,382

local_fire_department HIT

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

local_fire_department HIT

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN BLK C

689 ft²

@11,901

GFA

852 ft²

@9,624

directions_run Sale hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Sale$8.2 M

689 ft²

@11,901

GFA

852 ft²

@9,624

Sale$8.2 M

directions_run Sale hotel_class King local_offer Good Catch flight_takeoff 移民急讓

KOL VR

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

KOL VR

Ma On Shan SUNSHINE CITY BLK J

thumb_up

SUNSHINE CITY BLK J

519 ft²

@13,487

GFA

698 ft²

@10,029

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Sale$7 M

519 ft²

@13,487

GFA

698 ft²

@10,029

Sale$7 M

local_fire_department HIT directions_run Sale local_offer Good Catch vpn_key Key

Ma On Shan MOUNTAIN SHORE BLK 03

thumb_up

MOUNTAIN SHORE BLK 03

684 ft²

@12,135

GFA

901 ft²

@9,212

local_fire_department HIT

Sale$8.3 M

684 ft²

@12,135

GFA

901 ft²

@9,212

Sale$8.3 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 MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

675 ft²

@12,889

GFA

868 ft²

@10,023

local_fire_department HIT hotel_class King verified 首置必買

Sale$8.7 M

675 ft²

@12,889

GFA

868 ft²

@10,023

Sale$8.7 M

local_fire_department HIT hotel_class King verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$149,983	$115,250	$94,444	$80,603
1.500	$155,558	$120,926	$100,224	$86,487
2.000	$161,263	$126,774	$106,218	$92,627
2.500	$167,097	$132,794	$112,423	$99,017
3.000	$173,060	$138,982	$118,837	$105,654
3.500	$179,150	$145,338	$125,456	$112,531
3.875	$183,800	$150,213	$130,552	$117,841
4.000	$185,366	$151,859	$132,276	$119,640
4.500	$191,707	$158,542	$139,292	$126,975
5.000	$198,173	$165,385	$146,498	$134,527
5.500	$204,761	$172,385	$153,890	$142,288
6.000	$211,471	$179,538	$161,462	$150,247

Monthly Payment$117,842

Term

30Year

Loan amount

$25,060,000

Total int. paid

$17,362,909

Total Loan and Interest

$42,422,909

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$80,923	$36,918	$117,841	$25,023,082
2	$80,804	$37,038	$117,841	$24,986,044
3	$80,684	$37,157	$117,841	$24,948,886
4	$80,564	$37,277	$117,841	$24,911,609
5	$80,444	$37,398	$117,841	$24,874,212
6	$80,323	$37,518	$117,841	$24,836,693
7	$80,202	$37,640	$117,841	$24,799,053
8	$80,080	$37,761	$117,841	$24,761,292
9	$79,958	$37,883	$117,841	$24,723,409
10	$79,836	$38,005	$117,841	$24,685,404
11	$79,713	$38,128	$117,841	$24,647,276
12	$79,590	$38,251	$117,841	$24,609,024

第1年供款共

$1,414,097

第1年利息

$963,121

第1年共還本金

$450,976

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$79,467	$38,375	$117,841	$24,570,650
14	$79,343	$38,499	$117,841	$24,532,151
15	$79,218	$38,623	$117,841	$24,493,528
16	$79,094	$38,748	$117,841	$24,454,780
17	$78,969	$38,873	$117,841	$24,415,907
18	$78,843	$38,998	$117,841	$24,376,909
19	$78,717	$39,124	$117,841	$24,337,785
20	$78,591	$39,251	$117,841	$24,298,534
21	$78,464	$39,377	$117,841	$24,259,157
22	$78,337	$39,505	$117,841	$24,219,652
23	$78,209	$39,632	$117,841	$24,180,020
24	$78,081	$39,760	$117,841	$24,140,260

第2年供款共

$1,414,097

第2年利息

$945,332

第2年共還本金

$468,765

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$77,953	$39,888	$117,841	$24,100,371
26	$77,824	$40,017	$117,841	$24,060,354
27	$77,695	$40,147	$117,841	$24,020,208
28	$77,565	$40,276	$117,841	$23,979,931
29	$77,435	$40,406	$117,841	$23,939,525
30	$77,305	$40,537	$117,841	$23,898,989
31	$77,174	$40,668	$117,841	$23,858,321
32	$77,042	$40,799	$117,841	$23,817,522
33	$76,911	$40,931	$117,841	$23,776,591
34	$76,779	$41,063	$117,841	$23,735,529
35	$76,646	$41,195	$117,841	$23,694,333
36	$76,513	$41,328	$117,841	$23,653,005

第3年供款共

$1,414,097

第3年利息

$926,842

第3年共還本金

$487,255

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$76,379	$41,462	$117,841	$23,611,543
38	$76,246	$41,596	$117,841	$23,569,947
39	$76,111	$41,730	$117,841	$23,528,217
40	$75,977	$41,865	$117,841	$23,486,352
41	$75,841	$42,000	$117,841	$23,444,352
42	$75,706	$42,136	$117,841	$23,402,216
43	$75,570	$42,272	$117,841	$23,359,944
44	$75,433	$42,408	$117,841	$23,317,536
45	$75,296	$42,545	$117,841	$23,274,991
46	$75,159	$42,683	$117,841	$23,232,308
47	$75,021	$42,820	$117,841	$23,189,488
48	$74,883	$42,959	$117,841	$23,146,529

第4年供款共

$1,414,097

第4年利息

$907,622

第4年共還本金

$506,475

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$74,744	$43,097	$117,841	$23,103,432
50	$74,605	$43,237	$117,841	$23,060,195
51	$74,465	$43,376	$117,841	$23,016,819
52	$74,325	$43,516	$117,841	$22,973,303
53	$74,185	$43,657	$117,841	$22,929,646
54	$74,044	$43,798	$117,841	$22,885,848
55	$73,902	$43,939	$117,841	$22,841,909
56	$73,760	$44,081	$117,841	$22,797,828
57	$73,618	$44,223	$117,841	$22,753,604
58	$73,475	$44,366	$117,841	$22,709,238
59	$73,332	$44,509	$117,841	$22,664,729
60	$73,188	$44,653	$117,841	$22,620,076

第5年供款共

$1,414,097

第5年利息

$887,643

第5年共還本金

$526,454

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$73,044	$44,797	$117,841	$22,575,278
62	$72,899	$44,942	$117,841	$22,530,336
63	$72,754	$45,087	$117,841	$22,485,249
64	$72,609	$45,233	$117,841	$22,440,016
65	$72,463	$45,379	$117,841	$22,394,637
66	$72,316	$45,525	$117,841	$22,349,112
67	$72,169	$45,672	$117,841	$22,303,439
68	$72,022	$45,820	$117,841	$22,257,619
69	$71,874	$45,968	$117,841	$22,211,652
70	$71,725	$46,116	$117,841	$22,165,535
71	$71,576	$46,265	$117,841	$22,119,270
72	$71,427	$46,415	$117,841	$22,072,856

第6年供款共

$1,414,097

第6年利息

$866,877

第6年共還本金

$547,220

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$71,277	$46,564	$117,841	$22,026,291
74	$71,127	$46,715	$117,841	$21,979,576
75	$70,976	$46,866	$117,841	$21,932,710
76	$70,824	$47,017	$117,841	$21,885,693
77	$70,673	$47,169	$117,841	$21,838,525
78	$70,520	$47,321	$117,841	$21,791,203
79	$70,367	$47,474	$117,841	$21,743,729
80	$70,214	$47,627	$117,841	$21,696,102
81	$70,060	$47,781	$117,841	$21,648,321
82	$69,906	$47,935	$117,841	$21,600,386
83	$69,751	$48,090	$117,841	$21,552,296
84	$69,596	$48,245	$117,841	$21,504,050

第7年供款共

$1,414,097

第7年利息

$845,291

第7年共還本金

$568,805

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$69,440	$48,401	$117,841	$21,455,649
86	$69,284	$48,558	$117,841	$21,407,091
87	$69,127	$48,714	$117,841	$21,358,377
88	$68,970	$48,872	$117,841	$21,309,505
89	$68,812	$49,029	$117,841	$21,260,476
90	$68,654	$49,188	$117,841	$21,211,288
91	$68,495	$49,347	$117,841	$21,161,941
92	$68,335	$49,506	$117,841	$21,112,435
93	$68,176	$49,666	$117,841	$21,062,770
94	$68,015	$49,826	$117,841	$21,012,943
95	$67,854	$49,987	$117,841	$20,962,956
96	$67,693	$50,149	$117,841	$20,912,808

第8年供款共

$1,414,097

第8年利息

$822,855

第8年共還本金

$591,242

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$67,531	$50,310	$117,841	$20,862,497
98	$67,368	$50,473	$117,841	$20,812,024
99	$67,205	$50,636	$117,841	$20,761,388
100	$67,042	$50,799	$117,841	$20,710,589
101	$66,878	$50,963	$117,841	$20,659,625
102	$66,713	$51,128	$117,841	$20,608,497
103	$66,548	$51,293	$117,841	$20,557,204
104	$66,383	$51,459	$117,841	$20,505,746
105	$66,216	$51,625	$117,841	$20,454,121
106	$66,050	$51,792	$117,841	$20,402,329
107	$65,883	$51,959	$117,841	$20,350,370
108	$65,715	$52,127	$117,841	$20,298,243

第9年供款共

$1,414,097

第9年利息

$799,533

第9年共還本金

$614,564

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$65,546	$52,295	$117,841	$20,245,948
110	$65,378	$52,464	$117,841	$20,193,484
111	$65,208	$52,633	$117,841	$20,140,851
112	$65,038	$52,803	$117,841	$20,088,048
113	$64,868	$52,974	$117,841	$20,035,074
114	$64,697	$53,145	$117,841	$19,981,929
115	$64,525	$53,316	$117,841	$19,928,613
116	$64,353	$53,489	$117,841	$19,875,124
117	$64,180	$53,661	$117,841	$19,821,463
118	$64,007	$53,835	$117,841	$19,767,628
119	$63,833	$54,008	$117,841	$19,713,620
120	$63,659	$54,183	$117,841	$19,659,437

第10年供款共

$1,414,097

第10年利息

$775,291

第10年共還本金

$638,806

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$63,484	$54,358	$117,841	$19,605,079
122	$63,308	$54,533	$117,841	$19,550,546
123	$63,132	$54,709	$117,841	$19,495,837
124	$62,955	$54,886	$117,841	$19,440,950
125	$62,778	$55,063	$117,841	$19,385,887
126	$62,600	$55,241	$117,841	$19,330,646
127	$62,422	$55,420	$117,841	$19,275,226
128	$62,243	$55,598	$117,841	$19,219,628
129	$62,063	$55,778	$117,841	$19,163,850
130	$61,883	$55,958	$117,841	$19,107,892
131	$61,703	$56,139	$117,841	$19,051,753
132	$61,521	$56,320	$117,841	$18,995,433

第11年供款共

$1,414,097

第11年利息

$750,093

第11年共還本金

$664,004

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$61,339	$56,502	$117,841	$18,938,931
134	$61,157	$56,684	$117,841	$18,882,246
135	$60,974	$56,867	$117,841	$18,825,379
136	$60,790	$57,051	$117,841	$18,768,328
137	$60,606	$57,235	$117,841	$18,711,092
138	$60,421	$57,420	$117,841	$18,653,672
139	$60,236	$57,606	$117,841	$18,596,067
140	$60,050	$57,792	$117,841	$18,538,275
141	$59,863	$57,978	$117,841	$18,480,297
142	$59,676	$58,165	$117,841	$18,422,131
143	$59,488	$58,353	$117,841	$18,363,778
144	$59,300	$58,542	$117,841	$18,305,236

第12年供款共

$1,414,097

第12年利息

$723,900

第12年共還本金

$690,196

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$59,111	$58,731	$117,841	$18,246,505
146	$58,921	$58,920	$117,841	$18,187,585
147	$58,731	$59,111	$117,841	$18,128,474
148	$58,540	$59,302	$117,841	$18,069,173
149	$58,348	$59,493	$117,841	$18,009,680
150	$58,156	$59,685	$117,841	$17,949,995
151	$57,964	$59,878	$117,841	$17,890,117
152	$57,770	$60,071	$117,841	$17,830,046
153	$57,576	$60,265	$117,841	$17,769,780
154	$57,382	$60,460	$117,841	$17,709,320
155	$57,186	$60,655	$117,841	$17,648,665
156	$56,990	$60,851	$117,841	$17,587,814

第13年供款共

$1,414,097

第13年利息

$696,675

第13年共還本金

$717,422

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$56,794	$61,047	$117,841	$17,526,767
158	$56,597	$61,245	$117,841	$17,465,522
159	$56,399	$61,442	$117,841	$17,404,080
160	$56,201	$61,641	$117,841	$17,342,439
161	$56,002	$61,840	$117,841	$17,280,600
162	$55,802	$62,039	$117,841	$17,218,560
163	$55,602	$62,240	$117,841	$17,156,320
164	$55,401	$62,441	$117,841	$17,093,880
165	$55,199	$62,642	$117,841	$17,031,237
166	$54,997	$62,845	$117,841	$16,968,392
167	$54,794	$63,048	$117,841	$16,905,345
168	$54,590	$63,251	$117,841	$16,842,094

第14年供款共

$1,414,097

第14年利息

$668,376

第14年共還本金

$745,721

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$54,386	$63,455	$117,841	$16,778,638
170	$54,181	$63,660	$117,841	$16,714,978
171	$53,975	$63,866	$117,841	$16,651,112
172	$53,769	$64,072	$117,841	$16,587,039
173	$53,562	$64,279	$117,841	$16,522,760
174	$53,355	$64,487	$117,841	$16,458,274
175	$53,147	$64,695	$117,841	$16,393,579
176	$52,938	$64,904	$117,841	$16,328,675
177	$52,728	$65,113	$117,841	$16,263,562
178	$52,518	$65,324	$117,841	$16,198,238
179	$52,307	$65,535	$117,841	$16,132,703
180	$52,095	$65,746	$117,841	$16,066,957

第15年供款共

$1,414,097

第15年利息

$638,961

第15年共還本金

$775,136

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$51,883	$65,959	$117,841	$16,000,999
182	$51,670	$66,172	$117,841	$15,934,827
183	$51,456	$66,385	$117,841	$15,868,442
184	$51,242	$66,600	$117,841	$15,801,842
185	$51,027	$66,815	$117,841	$15,735,028
186	$50,811	$67,030	$117,841	$15,667,997
187	$50,595	$67,247	$117,841	$15,600,750
188	$50,377	$67,464	$117,841	$15,533,286
189	$50,160	$67,682	$117,841	$15,465,605
190	$49,941	$67,900	$117,841	$15,397,704
191	$49,722	$68,120	$117,841	$15,329,585
192	$49,502	$68,340	$117,841	$15,261,245

第16年供款共

$1,414,097

第16年利息

$608,385

第16年共還本金

$805,712

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$49,281	$68,560	$117,841	$15,192,685
194	$49,060	$68,782	$117,841	$15,123,903
195	$48,838	$69,004	$117,841	$15,054,899
196	$48,615	$69,227	$117,841	$14,985,672
197	$48,391	$69,450	$117,841	$14,916,222
198	$48,167	$69,674	$117,841	$14,846,548
199	$47,942	$69,899	$117,841	$14,776,648
200	$47,716	$70,125	$117,841	$14,706,523
201	$47,490	$70,352	$117,841	$14,636,172
202	$47,263	$70,579	$117,841	$14,565,593
203	$47,035	$70,807	$117,841	$14,494,786
204	$46,806	$71,035	$117,841	$14,423,751

第17年供款共

$1,414,097

第17年利息

$576,603

第17年共還本金

$837,494

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$46,577	$71,265	$117,841	$14,352,486
206	$46,347	$71,495	$117,841	$14,280,991
207	$46,116	$71,726	$117,841	$14,209,266
208	$45,884	$71,957	$117,841	$14,137,308
209	$45,652	$72,190	$117,841	$14,065,119
210	$45,419	$72,423	$117,841	$13,992,696
211	$45,185	$72,657	$117,841	$13,920,039
212	$44,950	$72,891	$117,841	$13,847,148
213	$44,715	$73,127	$117,841	$13,774,021
214	$44,479	$73,363	$117,841	$13,700,658
215	$44,242	$73,600	$117,841	$13,627,059
216	$44,004	$73,837	$117,841	$13,553,221

第18年供款共

$1,414,097

第18年利息

$543,567

第18年共還本金

$870,530

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$43,766	$74,076	$117,841	$13,479,145
218	$43,526	$74,315	$117,841	$13,404,830
219	$43,286	$74,555	$117,841	$13,330,275
220	$43,046	$74,796	$117,841	$13,255,480
221	$42,804	$75,037	$117,841	$13,180,442
222	$42,562	$75,280	$117,841	$13,105,163
223	$42,319	$75,523	$117,841	$13,029,640
224	$42,075	$75,767	$117,841	$12,953,874
225	$41,830	$76,011	$117,841	$12,877,862
226	$41,585	$76,257	$117,841	$12,801,606
227	$41,339	$76,503	$117,841	$12,725,103
228	$41,091	$76,750	$117,841	$12,648,353

第19年供款共

$1,414,097

第19年利息

$509,229

第19年共還本金

$904,868

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$40,844	$76,998	$117,841	$12,571,355
230	$40,595	$77,246	$117,841	$12,494,109
231	$40,346	$77,496	$117,841	$12,416,613
232	$40,095	$77,746	$117,841	$12,338,867
233	$39,844	$77,997	$117,841	$12,260,870
234	$39,592	$78,249	$117,841	$12,182,621
235	$39,340	$78,502	$117,841	$12,104,119
236	$39,086	$78,755	$117,841	$12,025,364
237	$38,832	$79,010	$117,841	$11,946,354
238	$38,577	$79,265	$117,841	$11,867,090
239	$38,321	$79,521	$117,841	$11,787,569
240	$38,064	$79,777	$117,841	$11,707,792

第20年供款共

$1,414,097

第20年利息

$473,536

第20年共還本金

$940,561

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$37,806	$80,035	$117,841	$11,627,757
242	$37,548	$80,293	$117,841	$11,547,463
243	$37,289	$80,553	$117,841	$11,466,910
244	$37,029	$80,813	$117,841	$11,386,098
245	$36,768	$81,074	$117,841	$11,305,024
246	$36,506	$81,336	$117,841	$11,223,688
247	$36,243	$81,598	$117,841	$11,142,090
248	$35,980	$81,862	$117,841	$11,060,228
249	$35,715	$82,126	$117,841	$10,978,102
250	$35,450	$82,391	$117,841	$10,895,711
251	$35,184	$82,657	$117,841	$10,813,053
252	$34,917	$82,924	$117,841	$10,730,129

第21年供款共

$1,414,097

第21年利息

$436,435

第21年共還本金

$977,662

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$34,649	$83,192	$117,841	$10,646,937
254	$34,381	$83,461	$117,841	$10,563,477
255	$34,111	$83,730	$117,841	$10,479,746
256	$33,841	$84,001	$117,841	$10,395,746
257	$33,570	$84,272	$117,841	$10,311,474
258	$33,297	$84,544	$117,841	$10,226,930
259	$33,024	$84,817	$117,841	$10,142,113
260	$32,751	$85,091	$117,841	$10,057,022
261	$32,476	$85,366	$117,841	$9,971,657
262	$32,200	$85,641	$117,841	$9,886,015
263	$31,924	$85,918	$117,841	$9,800,097
264	$31,646	$86,195	$117,841	$9,713,902

第22年供款共

$1,414,097

第22年利息

$397,870

第22年共還本金

$1,016,227

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$31,368	$86,474	$117,841	$9,627,429
266	$31,089	$86,753	$117,841	$9,540,676
267	$30,808	$87,033	$117,841	$9,453,643
268	$30,527	$87,314	$117,841	$9,366,329
269	$30,245	$87,596	$117,841	$9,278,733
270	$29,963	$87,879	$117,841	$9,190,854
271	$29,679	$88,163	$117,841	$9,102,691
272	$29,394	$88,447	$117,841	$9,014,244
273	$29,108	$88,733	$117,841	$8,925,511
274	$28,822	$89,019	$117,841	$8,836,492
275	$28,535	$89,307	$117,841	$8,747,185
276	$28,246	$89,595	$117,841	$8,657,589

第23年供款共

$1,414,097

第23年利息

$357,784

第23年共還本金

$1,056,313

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$27,957	$89,885	$117,841	$8,567,705
278	$27,667	$90,175	$117,841	$8,477,530
279	$27,375	$90,466	$117,841	$8,387,064
280	$27,083	$90,758	$117,841	$8,296,306
281	$26,790	$91,051	$117,841	$8,205,254
282	$26,496	$91,345	$117,841	$8,113,909
283	$26,201	$91,640	$117,841	$8,022,269
284	$25,905	$91,936	$117,841	$7,930,333
285	$25,608	$92,233	$117,841	$7,838,100
286	$25,311	$92,531	$117,841	$7,745,569
287	$25,012	$92,830	$117,841	$7,652,739
288	$24,712	$93,129	$117,841	$7,559,610

第24年供款共

$1,414,097

第24年利息

$316,117

第24年共還本金

$1,097,980

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$24,411	$93,430	$117,841	$7,466,180
290	$24,110	$93,732	$117,841	$7,372,448
291	$23,807	$94,035	$117,841	$7,278,413
292	$23,503	$94,338	$117,841	$7,184,075
293	$23,199	$94,643	$117,841	$7,089,432
294	$22,893	$94,948	$117,841	$6,994,484
295	$22,586	$95,255	$117,841	$6,899,229
296	$22,279	$95,563	$117,841	$6,803,666
297	$21,970	$95,871	$117,841	$6,707,795
298	$21,661	$96,181	$117,841	$6,611,614
299	$21,350	$96,491	$117,841	$6,515,122
300	$21,038	$96,803	$117,841	$6,418,319

第25年供款共

$1,414,097

第25年利息

$272,807

第25年共還本金

$1,141,290

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$20,726	$97,116	$117,841	$6,321,204
302	$20,412	$97,429	$117,841	$6,223,775
303	$20,098	$97,744	$117,841	$6,126,031
304	$19,782	$98,059	$117,841	$6,027,971
305	$19,465	$98,376	$117,841	$5,929,595
306	$19,148	$98,694	$117,841	$5,830,902
307	$18,829	$99,012	$117,841	$5,731,889
308	$18,509	$99,332	$117,841	$5,632,557
309	$18,188	$99,653	$117,841	$5,532,904
310	$17,867	$99,975	$117,841	$5,432,929
311	$17,544	$100,298	$117,841	$5,332,632
312	$17,220	$100,621	$117,841	$5,232,010

第26年供款共

$1,414,097

第26年利息

$227,788

第26年共還本金

$1,186,309

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$16,895	$100,946	$117,841	$5,131,064
314	$16,569	$101,272	$117,841	$5,029,791
315	$16,242	$101,599	$117,841	$4,928,192
316	$15,914	$101,927	$117,841	$4,826,265
317	$15,585	$102,257	$117,841	$4,724,008
318	$15,255	$102,587	$117,841	$4,621,421
319	$14,923	$102,918	$117,841	$4,518,503
320	$14,591	$103,250	$117,841	$4,415,253
321	$14,258	$103,584	$117,841	$4,311,669
322	$13,923	$103,918	$117,841	$4,207,751
323	$13,588	$104,254	$117,841	$4,103,497
324	$13,251	$104,591	$117,841	$3,998,906

第27年供款共

$1,414,097

第27年利息

$180,993

第27年共還本金

$1,233,104

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$12,913	$104,928	$117,841	$3,893,978
326	$12,574	$105,267	$117,841	$3,788,711
327	$12,234	$105,607	$117,841	$3,683,104
328	$11,893	$105,948	$117,841	$3,577,156
329	$11,551	$106,290	$117,841	$3,470,866
330	$11,208	$106,633	$117,841	$3,364,232
331	$10,864	$106,978	$117,841	$3,257,254
332	$10,518	$107,323	$117,841	$3,149,931
333	$10,172	$107,670	$117,841	$3,042,261
334	$9,824	$108,017	$117,841	$2,934,244
335	$9,475	$108,366	$117,841	$2,825,878
336	$9,125	$108,716	$117,841	$2,717,162

第28年供款共

$1,414,097

第28年利息

$132,352

第28年共還本金

$1,281,745

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,774	$109,067	$117,841	$2,608,094
338	$8,422	$109,419	$117,841	$2,498,675
339	$8,069	$109,773	$117,841	$2,388,902
340	$7,714	$110,127	$117,841	$2,278,775
341	$7,359	$110,483	$117,841	$2,168,292
342	$7,002	$110,840	$117,841	$2,057,452
343	$6,644	$111,198	$117,841	$1,946,255
344	$6,285	$111,557	$117,841	$1,834,698
345	$5,925	$111,917	$117,841	$1,722,781
346	$5,563	$112,278	$117,841	$1,610,503
347	$5,201	$112,641	$117,841	$1,497,862
348	$4,837	$113,005	$117,841	$1,384,858

第29年供款共

$1,414,097

第29年利息

$81,793

第29年共還本金

$1,332,304

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,472	$113,369	$117,841	$1,271,488
350	$4,106	$113,736	$117,841	$1,157,753
351	$3,739	$114,103	$117,841	$1,043,650
352	$3,370	$114,471	$117,841	$929,178
353	$3,000	$114,841	$117,841	$814,337
354	$2,630	$115,212	$117,841	$699,126
355	$2,258	$115,584	$117,841	$583,542
356	$1,884	$115,957	$117,841	$467,585
357	$1,510	$116,332	$117,841	$351,253
358	$1,134	$116,707	$117,841	$234,546
359	$757	$117,084	$117,841	$117,462
360	$379	$117,462	$117,841	$0

第30年供款共

$1,414,097

第30年利息

$29,239

第30年共還本金

$1,384,858

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$25,692,909

Disclaimer

Recommended properties

Mort. Insurance
info