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$24,952,224

Monthly Payment
$118,118

Down Payment

$-17,900,000

Total Loan

$25,900,000

Total int. paid

$16,622,224

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-17,570,000

Base on DTI ratio

$236,235

Budget of property purchase

HK$-17,570,000

Down Payment

$-17,900,000
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

$236,235

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

Shatin MANLAI COURT

thumb_up

MANLAI COURT TWR 03

637 ft²

@13,815

GFA

750 ft²

@11,733

local_fire_department HIT real_estate_agent Rare

Sale$8.8 M

637 ft²

@13,815

GFA

750 ft²

@11,733

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare

KOL VR

Ma On Shan VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

559 ft²

@13,953

GFA

750 ft²

@10,400

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.8 M

559 ft²

@13,953

GFA

750 ft²

@10,400

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

634 ft²

@13,407

GFA

868 ft²

@9,793

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.5 M

634 ft²

@13,407

GFA

868 ft²

@9,793

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

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

Tai Po MAYFAIR BY THE SEA 8

thumb_up

MAYFAIR BY THE SEA 8 TWR 03A

494 ft²

@14,777

local_fire_department HIT

Sale$7.3 M

494 ft²

@14,777

Sale$7.3 M

local_fire_department HIT

Hung Hom HARBOUR PLACE

thumb_up

HARBOUR PLACE

481 ft²

@17,672

GFA

630 ft²

@13,492

local_fire_department HIT

Sale$8.5 M

481 ft²

@17,672

GFA

630 ft²

@13,492

Sale$8.5 M

local_fire_department HIT

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@13,264

GFA

736 ft²

@11,209

local_fire_department HIT

Sale$8.25 M

622 ft²

@13,264

GFA

736 ft²

@11,209

Sale$8.25 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

491 ft²

@16,293

local_fire_department HIT pets Pet Friendly

Sale$8 M

491 ft²

@16,293

Sale$8 M

local_fire_department HIT pets Pet Friendly

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

670 ft²

@12,687

GFA

881 ft²

@9,648

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$8.5 M

670 ft²

@12,687

GFA

881 ft²

@9,648

Sale$8.5 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Ma On Shan VILLA ATHENA BLK 09

thumb_up

VILLA ATHENA BLK 09

727 ft²

@11,967

GFA

901 ft²

@9,656

local_fire_department HIT

Sale$8.7 M

727 ft²

@11,967

GFA

901 ft²

@9,656

Sale$8.7 M

local_fire_department HIT

Ma On Shan OCEAN VIEW

thumb_up

OCEAN VIEW

452 ft²

@15,929

GFA

606 ft²

@11,881

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$7.2 M

452 ft²

@15,929

GFA

606 ft²

@11,881

Sale$7.2 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

497 ft²

@16,298

local_fire_department HIT local_offer Good Catch

Sale$8.1 M

497 ft²

@16,298

Sale$8.1 M

local_fire_department HIT local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$155,010	$119,113	$97,610	$83,305
1.500	$160,772	$124,979	$103,584	$89,386
2.000	$166,669	$131,024	$109,778	$95,731
2.500	$172,698	$137,245	$116,192	$102,336
3.000	$178,861	$143,641	$122,821	$109,195
3.500	$185,155	$150,210	$129,662	$116,303
3.625	$186,749	$151,879	$131,404	$118,117
4.000	$191,579	$156,949	$136,710	$123,651
4.500	$198,133	$163,856	$143,961	$131,231
5.000	$204,816	$170,929	$151,409	$139,037
5.500	$211,625	$178,163	$159,049	$147,057
6.000	$218,559	$185,556	$166,874	$155,284

Monthly Payment$118,118

Term

30Year

Loan amount

$25,900,000

Total int. paid

$16,622,224

Total Loan and Interest

$42,522,224

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$78,240	$39,878	$118,117	$25,860,122
2	$78,119	$39,998	$118,117	$25,820,124
3	$77,998	$40,119	$118,117	$25,780,005
4	$77,877	$40,240	$118,117	$25,739,765
5	$77,756	$40,362	$118,117	$25,699,403
6	$77,634	$40,484	$118,117	$25,658,920
7	$77,511	$40,606	$118,117	$25,618,314
8	$77,389	$40,729	$118,117	$25,577,585
9	$77,266	$40,852	$118,117	$25,536,733
10	$77,142	$40,975	$118,117	$25,495,758
11	$77,018	$41,099	$118,117	$25,454,659
12	$76,894	$41,223	$118,117	$25,413,436

第1年供款共

$1,417,407

第1年利息

$930,844

第1年共還本金

$486,564

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$76,770	$41,348	$118,117	$25,372,089
14	$76,645	$41,472	$118,117	$25,330,616
15	$76,520	$41,598	$118,117	$25,289,019
16	$76,394	$41,723	$118,117	$25,247,295
17	$76,268	$41,849	$118,117	$25,205,446
18	$76,141	$41,976	$118,117	$25,163,470
19	$76,015	$42,103	$118,117	$25,121,367
20	$75,887	$42,230	$118,117	$25,079,138
21	$75,760	$42,357	$118,117	$25,036,780
22	$75,632	$42,485	$118,117	$24,994,295
23	$75,504	$42,614	$118,117	$24,951,681
24	$75,375	$42,742	$118,117	$24,908,939

第2年供款共

$1,417,407

第2年利息

$912,910

第2年共還本金

$504,498

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$75,246	$42,872	$118,117	$24,866,067
26	$75,116	$43,001	$118,117	$24,823,066
27	$74,986	$43,131	$118,117	$24,779,935
28	$74,856	$43,261	$118,117	$24,736,674
29	$74,725	$43,392	$118,117	$24,693,282
30	$74,594	$43,523	$118,117	$24,649,759
31	$74,463	$43,654	$118,117	$24,606,105
32	$74,331	$43,786	$118,117	$24,562,318
33	$74,199	$43,919	$118,117	$24,518,400
34	$74,066	$44,051	$118,117	$24,474,348
35	$73,933	$44,184	$118,117	$24,430,164
36	$73,799	$44,318	$118,117	$24,385,846

第3年供款共

$1,417,407

第3年利息

$894,315

第3年共還本金

$523,093

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$73,666	$44,452	$118,117	$24,341,394
38	$73,531	$44,586	$118,117	$24,296,808
39	$73,397	$44,721	$118,117	$24,252,088
40	$73,262	$44,856	$118,117	$24,207,232
41	$73,126	$44,991	$118,117	$24,162,241
42	$72,990	$45,127	$118,117	$24,117,114
43	$72,854	$45,264	$118,117	$24,071,850
44	$72,717	$45,400	$118,117	$24,026,450
45	$72,580	$45,537	$118,117	$23,980,912
46	$72,442	$45,675	$118,117	$23,935,237
47	$72,304	$45,813	$118,117	$23,889,425
48	$72,166	$45,951	$118,117	$23,843,473

第4年供款共

$1,417,407

第4年利息

$875,035

第4年共還本金

$542,373

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$72,027	$46,090	$118,117	$23,797,383
50	$71,888	$46,229	$118,117	$23,751,154
51	$71,748	$46,369	$118,117	$23,704,785
52	$71,608	$46,509	$118,117	$23,658,276
53	$71,468	$46,650	$118,117	$23,611,626
54	$71,327	$46,791	$118,117	$23,564,836
55	$71,185	$46,932	$118,117	$23,517,904
56	$71,044	$47,074	$118,117	$23,470,830
57	$70,901	$47,216	$118,117	$23,423,614
58	$70,759	$47,358	$118,117	$23,376,256
59	$70,616	$47,502	$118,117	$23,328,754
60	$70,472	$47,645	$118,117	$23,281,109

第5年供款共

$1,417,407

第5年利息

$855,044

第5年共還本金

$562,364

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$70,328	$47,789	$118,117	$23,233,320
62	$70,184	$47,933	$118,117	$23,185,387
63	$70,039	$48,078	$118,117	$23,137,309
64	$69,894	$48,223	$118,117	$23,089,086
65	$69,748	$48,369	$118,117	$23,040,717
66	$69,602	$48,515	$118,117	$22,992,201
67	$69,456	$48,662	$118,117	$22,943,540
68	$69,309	$48,809	$118,117	$22,894,731
69	$69,161	$48,956	$118,117	$22,845,775
70	$69,013	$49,104	$118,117	$22,796,671
71	$68,865	$49,252	$118,117	$22,747,419
72	$68,716	$49,401	$118,117	$22,698,018

第6年供款共

$1,417,407

第6年利息

$834,316

第6年共還本金

$583,092

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$68,567	$49,550	$118,117	$22,648,467
74	$68,417	$49,700	$118,117	$22,598,767
75	$68,267	$49,850	$118,117	$22,548,917
76	$68,117	$50,001	$118,117	$22,498,916
77	$67,965	$50,152	$118,117	$22,448,764
78	$67,814	$50,303	$118,117	$22,398,461
79	$67,662	$50,455	$118,117	$22,348,006
80	$67,510	$50,608	$118,117	$22,297,398
81	$67,357	$50,761	$118,117	$22,246,638
82	$67,203	$50,914	$118,117	$22,195,724
83	$67,050	$51,068	$118,117	$22,144,656
84	$66,895	$51,222	$118,117	$22,093,434

第7年供款共

$1,417,407

第7年利息

$812,824

第7年共還本金

$604,584

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$66,741	$51,377	$118,117	$22,042,057
86	$66,585	$51,532	$118,117	$21,990,525
87	$66,430	$51,688	$118,117	$21,938,838
88	$66,274	$51,844	$118,117	$21,886,994
89	$66,117	$52,000	$118,117	$21,834,994
90	$65,960	$52,157	$118,117	$21,782,836
91	$65,802	$52,315	$118,117	$21,730,521
92	$65,644	$52,473	$118,117	$21,678,048
93	$65,486	$52,632	$118,117	$21,625,417
94	$65,327	$52,791	$118,117	$21,572,626
95	$65,167	$52,950	$118,117	$21,519,676
96	$65,007	$53,110	$118,117	$21,466,566

第8年供款共

$1,417,407

第8年利息

$790,540

第8年共還本金

$626,868

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$64,847	$53,270	$118,117	$21,413,296
98	$64,686	$53,431	$118,117	$21,359,865
99	$64,525	$53,593	$118,117	$21,306,272
100	$64,363	$53,755	$118,117	$21,252,517
101	$64,200	$53,917	$118,117	$21,198,600
102	$64,037	$54,080	$118,117	$21,144,521
103	$63,874	$54,243	$118,117	$21,090,277
104	$63,710	$54,407	$118,117	$21,035,870
105	$63,546	$54,571	$118,117	$20,981,299
106	$63,381	$54,736	$118,117	$20,926,563
107	$63,216	$54,902	$118,117	$20,871,661
108	$63,050	$55,067	$118,117	$20,816,594

第9年供款共

$1,417,407

第9年利息

$767,435

第9年共還本金

$649,973

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$62,883	$55,234	$118,117	$20,761,360
110	$62,717	$55,401	$118,117	$20,705,959
111	$62,549	$55,568	$118,117	$20,650,391
112	$62,381	$55,736	$118,117	$20,594,655
113	$62,213	$55,904	$118,117	$20,538,751
114	$62,044	$56,073	$118,117	$20,482,678
115	$61,875	$56,243	$118,117	$20,426,435
116	$61,705	$56,412	$118,117	$20,370,023
117	$61,534	$56,583	$118,117	$20,313,440
118	$61,364	$56,754	$118,117	$20,256,686
119	$61,192	$56,925	$118,117	$20,199,761
120	$61,020	$57,097	$118,117	$20,142,664

第10年供款共

$1,417,407

第10年利息

$743,478

第10年共還本金

$673,930

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$60,848	$57,270	$118,117	$20,085,394
122	$60,675	$57,443	$118,117	$20,027,951
123	$60,501	$57,616	$118,117	$19,970,335
124	$60,327	$57,790	$118,117	$19,912,545
125	$60,152	$57,965	$118,117	$19,854,580
126	$59,977	$58,140	$118,117	$19,796,440
127	$59,802	$58,316	$118,117	$19,738,125
128	$59,626	$58,492	$118,117	$19,679,633
129	$59,449	$58,668	$118,117	$19,620,965
130	$59,272	$58,846	$118,117	$19,562,119
131	$59,094	$59,023	$118,117	$19,503,096
132	$58,916	$59,202	$118,117	$19,443,894

第11年供款共

$1,417,407

第11年利息

$718,638

第11年共還本金

$698,770

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$58,737	$59,381	$118,117	$19,384,513
134	$58,557	$59,560	$118,117	$19,324,953
135	$58,377	$59,740	$118,117	$19,265,214
136	$58,197	$59,920	$118,117	$19,205,293
137	$58,016	$60,101	$118,117	$19,145,192
138	$57,834	$60,283	$118,117	$19,084,909
139	$57,652	$60,465	$118,117	$19,024,444
140	$57,470	$60,648	$118,117	$18,963,797
141	$57,286	$60,831	$118,117	$18,902,966
142	$57,103	$61,015	$118,117	$18,841,951
143	$56,918	$61,199	$118,117	$18,780,752
144	$56,734	$61,384	$118,117	$18,719,369

第12年供款共

$1,417,407

第12年利息

$692,882

第12年共還本金

$724,525

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$56,548	$61,569	$118,117	$18,657,799
146	$56,362	$61,755	$118,117	$18,596,044
147	$56,176	$61,942	$118,117	$18,534,102
148	$55,988	$62,129	$118,117	$18,471,974
149	$55,801	$62,317	$118,117	$18,409,657
150	$55,613	$62,505	$118,117	$18,347,152
151	$55,424	$62,694	$118,117	$18,284,459
152	$55,234	$62,883	$118,117	$18,221,576
153	$55,044	$63,073	$118,117	$18,158,503
154	$54,854	$63,263	$118,117	$18,095,239
155	$54,663	$63,455	$118,117	$18,031,785
156	$54,471	$63,646	$118,117	$17,968,138

第13年供款共

$1,417,407

第13年利息

$666,177

第13年共還本金

$751,230

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$54,279	$63,839	$118,117	$17,904,300
158	$54,086	$64,031	$118,117	$17,840,269
159	$53,892	$64,225	$118,117	$17,776,044
160	$53,698	$64,419	$118,117	$17,711,625
161	$53,504	$64,613	$118,117	$17,647,011
162	$53,309	$64,809	$118,117	$17,582,203
163	$53,113	$65,004	$118,117	$17,517,199
164	$52,917	$65,201	$118,117	$17,451,998
165	$52,720	$65,398	$118,117	$17,386,600
166	$52,522	$65,595	$118,117	$17,321,005
167	$52,324	$65,793	$118,117	$17,255,211
168	$52,125	$65,992	$118,117	$17,189,219

第14年供款共

$1,417,407

第14年利息

$638,488

第14年共還本金

$778,919

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$51,926	$66,192	$118,117	$17,123,028
170	$51,726	$66,391	$118,117	$17,056,636
171	$51,525	$66,592	$118,117	$16,990,044
172	$51,324	$66,793	$118,117	$16,923,251
173	$51,122	$66,995	$118,117	$16,856,256
174	$50,920	$67,197	$118,117	$16,789,059
175	$50,717	$67,400	$118,117	$16,721,658
176	$50,513	$67,604	$118,117	$16,654,054
177	$50,309	$67,808	$118,117	$16,586,246
178	$50,104	$68,013	$118,117	$16,518,233
179	$49,899	$68,218	$118,117	$16,450,015
180	$49,693	$68,425	$118,117	$16,381,590

第15年供款共

$1,417,407

第15年利息

$609,778

第15年共還本金

$807,629

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$49,486	$68,631	$118,117	$16,312,959
182	$49,279	$68,839	$118,117	$16,244,120
183	$49,071	$69,047	$118,117	$16,175,074
184	$48,862	$69,255	$118,117	$16,105,819
185	$48,653	$69,464	$118,117	$16,036,355
186	$48,443	$69,674	$118,117	$15,966,680
187	$48,233	$69,885	$118,117	$15,896,796
188	$48,022	$70,096	$118,117	$15,826,700
189	$47,810	$70,307	$118,117	$15,756,393
190	$47,597	$70,520	$118,117	$15,685,873
191	$47,384	$70,733	$118,117	$15,615,140
192	$47,171	$70,947	$118,117	$15,544,193

第16年供款共

$1,417,407

第16年利息

$580,011

第16年共還本金

$837,397

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$46,956	$71,161	$118,117	$15,473,032
194	$46,741	$71,376	$118,117	$15,401,657
195	$46,526	$71,591	$118,117	$15,330,065
196	$46,310	$71,808	$118,117	$15,258,257
197	$46,093	$72,025	$118,117	$15,186,233
198	$45,875	$72,242	$118,117	$15,113,991
199	$45,657	$72,460	$118,117	$15,041,530
200	$45,438	$72,679	$118,117	$14,968,851
201	$45,218	$72,899	$118,117	$14,895,952
202	$44,998	$73,119	$118,117	$14,822,833
203	$44,777	$73,340	$118,117	$14,749,493
204	$44,556	$73,562	$118,117	$14,675,931

第17年供款共

$1,417,407

第17年利息

$549,145

第17年共還本金

$868,262

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$44,334	$73,784	$118,117	$14,602,148
206	$44,111	$74,007	$118,117	$14,528,141
207	$43,887	$74,230	$118,117	$14,453,911
208	$43,663	$74,454	$118,117	$14,379,456
209	$43,438	$74,679	$118,117	$14,304,777
210	$43,212	$74,905	$118,117	$14,229,872
211	$42,986	$75,131	$118,117	$14,154,741
212	$42,759	$75,358	$118,117	$14,079,383
213	$42,531	$75,586	$118,117	$14,003,797
214	$42,303	$75,814	$118,117	$13,927,983
215	$42,074	$76,043	$118,117	$13,851,940
216	$41,844	$76,273	$118,117	$13,775,667

第18年供款共

$1,417,407

第18年利息

$517,143

第18年共還本金

$900,265

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$41,614	$76,503	$118,117	$13,699,163
218	$41,383	$76,734	$118,117	$13,622,429
219	$41,151	$76,966	$118,117	$13,545,463
220	$40,919	$77,199	$118,117	$13,468,264
221	$40,685	$77,432	$118,117	$13,390,832
222	$40,451	$77,666	$118,117	$13,313,166
223	$40,217	$77,900	$118,117	$13,235,266
224	$39,982	$78,136	$118,117	$13,157,130
225	$39,745	$78,372	$118,117	$13,078,758
226	$39,509	$78,609	$118,117	$13,000,150
227	$39,271	$78,846	$118,117	$12,921,304
228	$39,033	$79,084	$118,117	$12,842,220

第19年供款共

$1,417,407

第19年利息

$483,960

第19年共還本金

$933,447

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$38,794	$79,323	$118,117	$12,762,897
230	$38,555	$79,563	$118,117	$12,683,334
231	$38,314	$79,803	$118,117	$12,603,531
232	$38,073	$80,044	$118,117	$12,523,487
233	$37,831	$80,286	$118,117	$12,443,201
234	$37,589	$80,528	$118,117	$12,362,672
235	$37,346	$80,772	$118,117	$12,281,901
236	$37,102	$81,016	$118,117	$12,200,885
237	$36,857	$81,260	$118,117	$12,119,624
238	$36,611	$81,506	$118,117	$12,038,119
239	$36,365	$81,752	$118,117	$11,956,366
240	$36,118	$81,999	$118,117	$11,874,367

第20年供款共

$1,417,407

第20年利息

$449,555

第20年共還本金

$967,852

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$35,870	$82,247	$118,117	$11,792,120
242	$35,622	$82,495	$118,117	$11,709,625
243	$35,373	$82,744	$118,117	$11,626,881
244	$35,123	$82,994	$118,117	$11,543,886
245	$34,872	$83,245	$118,117	$11,460,641
246	$34,621	$83,497	$118,117	$11,377,145
247	$34,368	$83,749	$118,117	$11,293,396
248	$34,115	$84,002	$118,117	$11,209,394
249	$33,862	$84,256	$118,117	$11,125,138
250	$33,607	$84,510	$118,117	$11,040,628
251	$33,352	$84,765	$118,117	$10,955,863
252	$33,096	$85,021	$118,117	$10,870,841

第21年供款共

$1,417,407

第21年利息

$413,882

第21年共還本金

$1,003,526

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$32,839	$85,278	$118,117	$10,785,563
254	$32,581	$85,536	$118,117	$10,700,027
255	$32,323	$85,794	$118,117	$10,614,233
256	$32,064	$86,053	$118,117	$10,528,180
257	$31,804	$86,313	$118,117	$10,441,866
258	$31,543	$86,574	$118,117	$10,355,292
259	$31,282	$86,836	$118,117	$10,268,456
260	$31,019	$87,098	$118,117	$10,181,358
261	$30,756	$87,361	$118,117	$10,093,997
262	$30,492	$87,625	$118,117	$10,006,372
263	$30,228	$87,890	$118,117	$9,918,482
264	$29,962	$88,155	$118,117	$9,830,327

第22年供款共

$1,417,407

第22年利息

$376,893

第22年共還本金

$1,040,514

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$29,696	$88,422	$118,117	$9,741,906
266	$29,429	$88,689	$118,117	$9,653,217
267	$29,161	$88,957	$118,117	$9,564,261
268	$28,892	$89,225	$118,117	$9,475,035
269	$28,623	$89,495	$118,117	$9,385,541
270	$28,352	$89,765	$118,117	$9,295,775
271	$28,081	$90,036	$118,117	$9,205,739
272	$27,809	$90,308	$118,117	$9,115,431
273	$27,536	$90,581	$118,117	$9,024,850
274	$27,263	$90,855	$118,117	$8,933,995
275	$26,988	$91,129	$118,117	$8,842,866
276	$26,713	$91,404	$118,117	$8,751,461

第23年供款共

$1,417,407

第23年利息

$338,542

第23年共還本金

$1,078,866

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$26,437	$91,681	$118,117	$8,659,781
278	$26,160	$91,958	$118,117	$8,567,823
279	$25,882	$92,235	$118,117	$8,475,588
280	$25,603	$92,514	$118,117	$8,383,074
281	$25,324	$92,793	$118,117	$8,290,281
282	$25,044	$93,074	$118,117	$8,197,207
283	$24,762	$93,355	$118,117	$8,103,852
284	$24,480	$93,637	$118,117	$8,010,215
285	$24,198	$93,920	$118,117	$7,916,295
286	$23,914	$94,203	$118,117	$7,822,092
287	$23,629	$94,488	$118,117	$7,727,604
288	$23,344	$94,773	$118,117	$7,632,830

第24年供款共

$1,417,407

第24年利息

$298,776

第24年共還本金

$1,118,631

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$23,058	$95,060	$118,117	$7,537,771
290	$22,770	$95,347	$118,117	$7,442,424
291	$22,482	$95,635	$118,117	$7,346,789
292	$22,193	$95,924	$118,117	$7,250,865
293	$21,904	$96,214	$118,117	$7,154,651
294	$21,613	$96,504	$118,117	$7,058,147
295	$21,321	$96,796	$118,117	$6,961,351
296	$21,029	$97,088	$118,117	$6,864,263
297	$20,736	$97,381	$118,117	$6,766,881
298	$20,442	$97,676	$118,117	$6,669,206
299	$20,147	$97,971	$118,117	$6,571,235
300	$19,851	$98,267	$118,117	$6,472,968

第25年供款共

$1,417,407

第25年利息

$257,545

第25年共還本金

$1,159,862

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$19,554	$98,564	$118,117	$6,374,405
302	$19,256	$98,861	$118,117	$6,275,543
303	$18,957	$99,160	$118,117	$6,176,384
304	$18,658	$99,459	$118,117	$6,076,924
305	$18,357	$99,760	$118,117	$5,977,164
306	$18,056	$100,061	$118,117	$5,877,103
307	$17,754	$100,364	$118,117	$5,776,739
308	$17,451	$100,667	$118,117	$5,676,073
309	$17,146	$100,971	$118,117	$5,575,102
310	$16,841	$101,276	$118,117	$5,473,826
311	$16,536	$101,582	$118,117	$5,372,244
312	$16,229	$101,889	$118,117	$5,270,356

第26年供款共

$1,417,407

第26年利息

$214,795

第26年共還本金

$1,202,613

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$15,921	$102,196	$118,117	$5,168,159
314	$15,612	$102,505	$118,117	$5,065,654
315	$15,302	$102,815	$118,117	$4,962,839
316	$14,992	$103,125	$118,117	$4,859,714
317	$14,680	$103,437	$118,117	$4,756,277
318	$14,368	$103,749	$118,117	$4,652,528
319	$14,055	$104,063	$118,117	$4,548,465
320	$13,740	$104,377	$118,117	$4,444,088
321	$13,425	$104,692	$118,117	$4,339,395
322	$13,109	$105,009	$118,117	$4,234,387
323	$12,791	$105,326	$118,117	$4,129,061
324	$12,473	$105,644	$118,117	$4,023,417

第27年供款共

$1,417,407

第27年利息

$170,468

第27年共還本金

$1,246,939

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$12,154	$105,963	$118,117	$3,917,453
326	$11,834	$106,283	$118,117	$3,811,170
327	$11,513	$106,604	$118,117	$3,704,566
328	$11,191	$106,926	$118,117	$3,597,639
329	$10,868	$107,249	$118,117	$3,490,390
330	$10,544	$107,573	$118,117	$3,382,816
331	$10,219	$107,898	$118,117	$3,274,918
332	$9,893	$108,224	$118,117	$3,166,694
333	$9,566	$108,551	$118,117	$3,058,143
334	$9,238	$108,879	$118,117	$2,949,263
335	$8,909	$109,208	$118,117	$2,840,055
336	$8,579	$109,538	$118,117	$2,730,517

第28年供款共

$1,417,407

第28年利息

$124,508

第28年共還本金

$1,292,899

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,248	$109,869	$118,117	$2,620,649
338	$7,917	$110,201	$118,117	$2,510,448
339	$7,584	$110,534	$118,117	$2,399,914
340	$7,250	$110,868	$118,117	$2,289,047
341	$6,915	$111,202	$118,117	$2,177,844
342	$6,579	$111,538	$118,117	$2,066,306
343	$6,242	$111,875	$118,117	$1,954,430
344	$5,904	$112,213	$118,117	$1,842,217
345	$5,565	$112,552	$118,117	$1,729,665
346	$5,225	$112,892	$118,117	$1,616,773
347	$4,884	$113,233	$118,117	$1,503,539
348	$4,542	$113,575	$118,117	$1,389,964

第29年供款共

$1,417,407

第29年利息

$76,854

第29年共還本金

$1,340,553

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,199	$113,918	$118,117	$1,276,046
350	$3,855	$114,263	$118,117	$1,161,783
351	$3,510	$114,608	$118,117	$1,047,175
352	$3,163	$114,954	$118,117	$932,221
353	$2,816	$115,301	$118,117	$816,920
354	$2,468	$115,650	$118,117	$701,271
355	$2,118	$115,999	$118,117	$585,272
356	$1,768	$116,349	$118,117	$468,922
357	$1,417	$116,701	$118,117	$352,222
358	$1,064	$117,053	$118,117	$235,168
359	$710	$117,407	$118,117	$117,762
360	$356	$117,762	$118,117	$0

第30年供款共

$1,417,407

第30年利息

$27,443

第30年共還本金

$1,389,964

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$24,952,224

Disclaimer

Recommended properties

Mort. Insurance
info