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$26,075,347

Monthly Payment
$126,099

Down Payment

$-19,650,000

Total Loan

$27,650,000

Total int. paid

$17,745,347

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-19,320,000

Base on DTI ratio

$252,196

Budget of property purchase

HK$-19,320,000

Down Payment

$-19,650,000
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

$252,196

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 LAKE SILVER TWR 05

thumb_up

LAKE SILVER TWR 05

573 ft²

@12,740

GFA

753 ft²

@9,695

real_estate_agent Rare vpn_key Key

Sale$7.3 M

573 ft²

@12,740

GFA

753 ft²

@9,695

Sale$7.3 M

real_estate_agent Rare vpn_key Key

Sole

Fanling DAWNING VIEWS BLK 12

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

714 ft²

@12,185

GFA

978 ft²

@8,896

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.7 M

714 ft²

@12,185

GFA

978 ft²

@8,896

Sale$8.7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Fanling PARKFORD GDN

thumb_up

PARKFORD GDN

790 ft²

@11,392

GFA

1,075 ft²

@8,372

real_estate_agent Rare

Sale$9 M

790 ft²

@11,392

GFA

1,075 ft²

@8,372

Sale$9 M

real_estate_agent Rare

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN TWR 03

542 ft²

@13,469

local_fire_department HIT local_offer Good Catch

Sale$7.3 M

542 ft²

@13,469

Sale$7.3 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

海景1房+書房

512 ft²

@14,648

GFA

642 ft²

@11,682

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

512 ft²

@14,648

GFA

642 ft²

@11,682

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Shatin CASTELLO

thumb_up

CASTELLO

753 ft²

@11,421

GFA

970 ft²

@8,866

local_fire_department HIT

Sale$8.6 M

753 ft²

@11,421

GFA

970 ft²

@8,866

Sale$8.6 M

local_fire_department HIT

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

725 ft²

@11,034

GFA

980 ft²

@8,163

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$8 M

725 ft²

@11,034

GFA

980 ft²

@8,163

Sale$8 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

575 ft²

@13,043

GFA

785 ft²

@9,554

real_estate_agent Rare pets Pet Friendly

Sale$7.5 M

575 ft²

@13,043

GFA

785 ft²

@9,554

Sale$7.5 M

real_estate_agent Rare pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@15,121

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

496 ft²

@15,121

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

512 ft²

@14,258

GFA

683 ft²

@10,688

local_fire_department HIT

Sale$7.3 M

512 ft²

@14,258

GFA

683 ft²

@10,688

Sale$7.3 M

local_fire_department HIT

Tseung Kwan O SAVANNAH

thumb_up

SAVANNAH

448 ft²

@18,973

local_fire_department HIT

Sale$8.5 M

448 ft²

@18,973

Sale$8.5 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

498 ft²

@15,663

local_fire_department HIT directions_run Sale flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.8 M

498 ft²

@15,663

Sale$7.8 M

local_fire_department HIT directions_run Sale flight_takeoff 移民急讓 price_change 蝕讓盤

Interest Rate	15Year	20Year	25Year	30Year
1.000	$165,484	$127,161	$104,205	$88,933
1.500	$171,635	$133,424	$110,582	$95,426
2.000	$177,930	$139,877	$117,196	$102,200
2.500	$184,367	$146,518	$124,043	$109,251
3.000	$190,946	$153,346	$131,119	$116,574
3.500	$197,665	$160,359	$138,422	$124,161
3.625	$199,367	$162,141	$140,283	$126,098
4.000	$204,524	$167,554	$145,947	$132,005
4.500	$211,521	$174,928	$153,688	$140,098
5.000	$218,654	$182,478	$161,639	$148,431
5.500	$225,924	$190,201	$169,795	$156,994
6.000	$233,326	$198,093	$178,149	$165,776

Monthly Payment$126,099

Term

30Year

Loan amount

$27,650,000

Total int. paid

$17,745,347

Total Loan and Interest

$45,395,347

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$83,526	$42,572	$126,098	$27,607,428
2	$83,397	$42,701	$126,098	$27,564,727
3	$83,268	$42,830	$126,098	$27,521,897
4	$83,139	$42,959	$126,098	$27,478,938
5	$83,009	$43,089	$126,098	$27,435,849
6	$82,879	$43,219	$126,098	$27,392,630
7	$82,749	$43,350	$126,098	$27,349,281
8	$82,618	$43,481	$126,098	$27,305,800
9	$82,486	$43,612	$126,098	$27,262,188
10	$82,355	$43,744	$126,098	$27,218,445
11	$82,222	$43,876	$126,098	$27,174,569
12	$82,090	$44,008	$126,098	$27,130,560

第1年供款共

$1,513,178

第1年利息

$993,739

第1年共還本金

$519,440

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$81,957	$44,141	$126,098	$27,086,419
14	$81,824	$44,275	$126,098	$27,042,144
15	$81,690	$44,408	$126,098	$26,997,736
16	$81,556	$44,543	$126,098	$26,953,194
17	$81,421	$44,677	$126,098	$26,908,517
18	$81,286	$44,812	$126,098	$26,863,704
19	$81,151	$44,947	$126,098	$26,818,757
20	$81,015	$45,083	$126,098	$26,773,674
21	$80,879	$45,219	$126,098	$26,728,454
22	$80,742	$45,356	$126,098	$26,683,099
23	$80,605	$45,493	$126,098	$26,637,606
24	$80,468	$45,630	$126,098	$26,591,975

第2年供款共

$1,513,178

第2年利息

$974,593

第2年共還本金

$538,585

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$80,330	$45,768	$126,098	$26,546,207
26	$80,192	$45,907	$126,098	$26,500,300
27	$80,053	$46,045	$126,098	$26,454,255
28	$79,914	$46,184	$126,098	$26,408,071
29	$79,774	$46,324	$126,098	$26,361,747
30	$79,634	$46,464	$126,098	$26,315,283
31	$79,494	$46,604	$126,098	$26,268,679
32	$79,353	$46,745	$126,098	$26,221,934
33	$79,212	$46,886	$126,098	$26,175,048
34	$79,070	$47,028	$126,098	$26,128,021
35	$78,928	$47,170	$126,098	$26,080,851
36	$78,786	$47,312	$126,098	$26,033,538

第3年供款共

$1,513,178

第3年利息

$954,742

第3年共還本金

$558,437

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$78,643	$47,455	$126,098	$25,986,083
38	$78,500	$47,599	$126,098	$25,938,485
39	$78,356	$47,742	$126,098	$25,890,742
40	$78,212	$47,887	$126,098	$25,842,856
41	$78,067	$48,031	$126,098	$25,794,825
42	$77,922	$48,176	$126,098	$25,746,648
43	$77,776	$48,322	$126,098	$25,698,326
44	$77,630	$48,468	$126,098	$25,649,859
45	$77,484	$48,614	$126,098	$25,601,244
46	$77,337	$48,761	$126,098	$25,552,483
47	$77,190	$48,908	$126,098	$25,503,575
48	$77,042	$49,056	$126,098	$25,454,519

第4年供款共

$1,513,178

第4年利息

$934,158

第4年共還本金

$579,020

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$76,894	$49,204	$126,098	$25,405,314
50	$76,745	$49,353	$126,098	$25,355,961
51	$76,596	$49,502	$126,098	$25,306,459
52	$76,447	$49,652	$126,098	$25,256,808
53	$76,297	$49,802	$126,098	$25,207,006
54	$76,146	$49,952	$126,098	$25,157,054
55	$75,995	$50,103	$126,098	$25,106,951
56	$75,844	$50,254	$126,098	$25,056,697
57	$75,692	$50,406	$126,098	$25,006,291
58	$75,540	$50,558	$126,098	$24,955,733
59	$75,387	$50,711	$126,098	$24,905,021
60	$75,234	$50,864	$126,098	$24,854,157

第5年供款共

$1,513,178

第5年利息

$912,817

第5年共還本金

$600,361

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$75,080	$51,018	$126,098	$24,803,139
62	$74,926	$51,172	$126,098	$24,751,967
63	$74,772	$51,327	$126,098	$24,700,641
64	$74,617	$51,482	$126,098	$24,649,159
65	$74,461	$51,637	$126,098	$24,597,522
66	$74,305	$51,793	$126,098	$24,545,729
67	$74,149	$51,950	$126,098	$24,493,779
68	$73,992	$52,107	$126,098	$24,441,672
69	$73,834	$52,264	$126,098	$24,389,408
70	$73,676	$52,422	$126,098	$24,336,987
71	$73,518	$52,580	$126,098	$24,284,406
72	$73,359	$52,739	$126,098	$24,231,667

第6年供款共

$1,513,178

第6年利息

$890,688

第6年共還本金

$622,490

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$73,200	$52,898	$126,098	$24,178,769
74	$73,040	$53,058	$126,098	$24,125,711
75	$72,880	$53,218	$126,098	$24,072,492
76	$72,719	$53,379	$126,098	$24,019,113
77	$72,558	$53,540	$126,098	$23,965,573
78	$72,396	$53,702	$126,098	$23,911,871
79	$72,234	$53,864	$126,098	$23,858,006
80	$72,071	$54,027	$126,098	$23,803,979
81	$71,908	$54,190	$126,098	$23,749,789
82	$71,744	$54,354	$126,098	$23,695,435
83	$71,580	$54,518	$126,098	$23,640,916
84	$71,415	$54,683	$126,098	$23,586,234

第7年供款共

$1,513,178

第7年利息

$867,744

第7年共還本金

$645,434

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$71,250	$54,848	$126,098	$23,531,385
86	$71,084	$55,014	$126,098	$23,476,372
87	$70,918	$55,180	$126,098	$23,421,192
88	$70,752	$55,347	$126,098	$23,365,845
89	$70,584	$55,514	$126,098	$23,310,331
90	$70,417	$55,682	$126,098	$23,254,650
91	$70,248	$55,850	$126,098	$23,198,800
92	$70,080	$56,018	$126,098	$23,142,781
93	$69,910	$56,188	$126,098	$23,086,594
94	$69,741	$56,357	$126,098	$23,030,236
95	$69,571	$56,528	$126,098	$22,973,709
96	$69,400	$56,698	$126,098	$22,917,010

第8年供款共

$1,513,178

第8年利息

$843,955

第8年共還本金

$669,223

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$69,228	$56,870	$126,098	$22,860,140
98	$69,057	$57,042	$126,098	$22,803,099
99	$68,884	$57,214	$126,098	$22,745,885
100	$68,712	$57,387	$126,098	$22,688,498
101	$68,538	$57,560	$126,098	$22,630,938
102	$68,364	$57,734	$126,098	$22,573,204
103	$68,190	$57,908	$126,098	$22,515,296
104	$68,015	$58,083	$126,098	$22,457,213
105	$67,839	$58,259	$126,098	$22,398,954
106	$67,664	$58,435	$126,098	$22,340,520
107	$67,487	$58,611	$126,098	$22,281,908
108	$67,310	$58,788	$126,098	$22,223,120

第9年供款共

$1,513,178

第9年利息

$819,288

第9年共還本金

$693,890

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$67,132	$58,966	$126,098	$22,164,154
110	$66,954	$59,144	$126,098	$22,105,010
111	$66,776	$59,323	$126,098	$22,045,688
112	$66,596	$59,502	$126,098	$21,986,186
113	$66,417	$59,682	$126,098	$21,926,504
114	$66,236	$59,862	$126,098	$21,866,642
115	$66,055	$60,043	$126,098	$21,806,600
116	$65,874	$60,224	$126,098	$21,746,376
117	$65,692	$60,406	$126,098	$21,685,970
118	$65,510	$60,588	$126,098	$21,625,381
119	$65,327	$60,772	$126,098	$21,564,610
120	$65,143	$60,955	$126,098	$21,503,654

第10年供款共

$1,513,178

第10年利息

$793,713

第10年共還本金

$719,466

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$64,959	$61,139	$126,098	$21,442,515
122	$64,774	$61,324	$126,098	$21,381,191
123	$64,589	$61,509	$126,098	$21,319,682
124	$64,403	$61,695	$126,098	$21,257,987
125	$64,217	$61,881	$126,098	$21,196,106
126	$64,030	$62,068	$126,098	$21,134,038
127	$63,842	$62,256	$126,098	$21,071,782
128	$63,654	$62,444	$126,098	$21,009,338
129	$63,466	$62,632	$126,098	$20,946,705
130	$63,277	$62,822	$126,098	$20,883,884
131	$63,087	$63,011	$126,098	$20,820,872
132	$62,896	$63,202	$126,098	$20,757,671

第11年供款共

$1,513,178

第11年利息

$767,194

第11年共還本金

$745,984

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$62,705	$63,393	$126,098	$20,694,278
134	$62,514	$63,584	$126,098	$20,630,694
135	$62,322	$63,776	$126,098	$20,566,917
136	$62,129	$63,969	$126,098	$20,502,948
137	$61,936	$64,162	$126,098	$20,438,786
138	$61,742	$64,356	$126,098	$20,374,430
139	$61,548	$64,550	$126,098	$20,309,880
140	$61,353	$64,745	$126,098	$20,245,134
141	$61,157	$64,941	$126,098	$20,180,193
142	$60,961	$65,137	$126,098	$20,115,056
143	$60,764	$65,334	$126,098	$20,049,722
144	$60,567	$65,531	$126,098	$19,984,191

第12年供款共

$1,513,178

第12年利息

$739,698

第12年共還本金

$773,480

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$60,369	$65,729	$126,098	$19,918,462
146	$60,170	$65,928	$126,098	$19,852,534
147	$59,971	$66,127	$126,098	$19,786,407
148	$59,771	$66,327	$126,098	$19,720,080
149	$59,571	$66,527	$126,098	$19,653,553
150	$59,370	$66,728	$126,098	$19,586,825
151	$59,169	$66,930	$126,098	$19,519,895
152	$58,966	$67,132	$126,098	$19,452,763
153	$58,764	$67,335	$126,098	$19,385,429
154	$58,560	$67,538	$126,098	$19,317,891
155	$58,356	$67,742	$126,098	$19,250,149
156	$58,151	$67,947	$126,098	$19,182,202

第13年供款共

$1,513,178

第13年利息

$711,189

第13年共還本金

$801,989

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$57,946	$68,152	$126,098	$19,114,050
158	$57,740	$68,358	$126,098	$19,045,692
159	$57,534	$68,564	$126,098	$18,977,128
160	$57,327	$68,771	$126,098	$18,908,356
161	$57,119	$68,979	$126,098	$18,839,377
162	$56,911	$69,188	$126,098	$18,770,190
163	$56,702	$69,397	$126,098	$18,700,793
164	$56,492	$69,606	$126,098	$18,631,187
165	$56,282	$69,816	$126,098	$18,561,370
166	$56,071	$70,027	$126,098	$18,491,343
167	$55,859	$70,239	$126,098	$18,421,104
168	$55,647	$70,451	$126,098	$18,350,653

第14年供款共

$1,513,178

第14年利息

$681,629

第14年共還本金

$831,549

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$55,434	$70,664	$126,098	$18,279,989
170	$55,221	$70,877	$126,098	$18,209,112
171	$55,007	$71,091	$126,098	$18,138,020
172	$54,792	$71,306	$126,098	$18,066,714
173	$54,577	$71,522	$126,098	$17,995,192
174	$54,360	$71,738	$126,098	$17,923,455
175	$54,144	$71,954	$126,098	$17,851,500
176	$53,926	$72,172	$126,098	$17,779,328
177	$53,708	$72,390	$126,098	$17,706,939
178	$53,490	$72,608	$126,098	$17,634,330
179	$53,270	$72,828	$126,098	$17,561,502
180	$53,050	$73,048	$126,098	$17,488,454

第15年供款共

$1,513,178

第15年利息

$650,980

第15年共還本金

$862,199

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$52,830	$73,268	$126,098	$17,415,186
182	$52,608	$73,490	$126,098	$17,341,696
183	$52,386	$73,712	$126,098	$17,267,984
184	$52,164	$73,934	$126,098	$17,194,050
185	$51,940	$74,158	$126,098	$17,119,892
186	$51,716	$74,382	$126,098	$17,045,510
187	$51,492	$74,607	$126,098	$16,970,904
188	$51,266	$74,832	$126,098	$16,896,072
189	$51,040	$75,058	$126,098	$16,821,014
190	$50,813	$75,285	$126,098	$16,745,729
191	$50,586	$75,512	$126,098	$16,670,217
192	$50,358	$75,740	$126,098	$16,594,477

第16年供款共

$1,513,178

第16年利息

$619,200

第16年共還本金

$893,978

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$50,129	$75,969	$126,098	$16,518,508
194	$49,900	$76,199	$126,098	$16,442,309
195	$49,669	$76,429	$126,098	$16,365,880
196	$49,439	$76,660	$126,098	$16,289,221
197	$49,207	$76,891	$126,098	$16,212,330
198	$48,975	$77,123	$126,098	$16,135,206
199	$48,742	$77,356	$126,098	$16,057,850
200	$48,508	$77,590	$126,098	$15,980,260
201	$48,274	$77,824	$126,098	$15,902,435
202	$48,039	$78,060	$126,098	$15,824,376
203	$47,803	$78,295	$126,098	$15,746,080
204	$47,566	$78,532	$126,098	$15,667,548

第17年供款共

$1,513,178

第17年利息

$586,250

第17年共還本金

$926,928

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$47,329	$78,769	$126,098	$15,588,779
206	$47,091	$79,007	$126,098	$15,509,772
207	$46,852	$79,246	$126,098	$15,430,526
208	$46,613	$79,485	$126,098	$15,351,041
209	$46,373	$79,725	$126,098	$15,271,316
210	$46,132	$79,966	$126,098	$15,191,350
211	$45,891	$80,208	$126,098	$15,111,142
212	$45,648	$80,450	$126,098	$15,030,692
213	$45,405	$80,693	$126,098	$14,949,999
214	$45,161	$80,937	$126,098	$14,869,063
215	$44,917	$81,181	$126,098	$14,787,881
216	$44,672	$81,426	$126,098	$14,706,455

第18年供款共

$1,513,178

第18年利息

$552,085

第18年共還本金

$961,093

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$44,426	$81,672	$126,098	$14,624,783
218	$44,179	$81,919	$126,098	$14,542,863
219	$43,932	$82,167	$126,098	$14,460,697
220	$43,683	$82,415	$126,098	$14,378,282
221	$43,434	$82,664	$126,098	$14,295,618
222	$43,185	$82,914	$126,098	$14,212,705
223	$42,934	$83,164	$126,098	$14,129,541
224	$42,683	$83,415	$126,098	$14,046,125
225	$42,431	$83,667	$126,098	$13,962,458
226	$42,178	$83,920	$126,098	$13,878,538
227	$41,925	$84,173	$126,098	$13,794,365
228	$41,670	$84,428	$126,098	$13,709,937

第19年供款共

$1,513,178

第19年利息

$516,660

第19年共還本金

$996,518

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$41,415	$84,683	$126,098	$13,625,254
230	$41,160	$84,939	$126,098	$13,540,316
231	$40,903	$85,195	$126,098	$13,455,121
232	$40,646	$85,453	$126,098	$13,369,668
233	$40,388	$85,711	$126,098	$13,283,958
234	$40,129	$85,970	$126,098	$13,197,988
235	$39,869	$86,229	$126,098	$13,111,759
236	$39,608	$86,490	$126,098	$13,025,269
237	$39,347	$86,751	$126,098	$12,938,518
238	$39,085	$87,013	$126,098	$12,851,505
239	$38,822	$87,276	$126,098	$12,764,229
240	$38,559	$87,540	$126,098	$12,676,689

第20年供款共

$1,513,178

第20年利息

$479,930

第20年共還本金

$1,033,248

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$38,294	$87,804	$126,098	$12,588,885
242	$38,029	$88,069	$126,098	$12,500,816
243	$37,763	$88,335	$126,098	$12,412,481
244	$37,496	$88,602	$126,098	$12,323,879
245	$37,228	$88,870	$126,098	$12,235,009
246	$36,960	$89,138	$126,098	$12,145,871
247	$36,691	$89,408	$126,098	$12,056,463
248	$36,421	$89,678	$126,098	$11,966,785
249	$36,150	$89,949	$126,098	$11,876,837
250	$35,878	$90,220	$126,098	$11,786,617
251	$35,605	$90,493	$126,098	$11,696,124
252	$35,332	$90,766	$126,098	$11,605,358

第21年供款共

$1,513,178

第21年利息

$441,847

第21年共還本金

$1,071,332

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$35,058	$91,040	$126,098	$11,514,317
254	$34,783	$91,315	$126,098	$11,423,002
255	$34,507	$91,591	$126,098	$11,331,411
256	$34,230	$91,868	$126,098	$11,239,543
257	$33,953	$92,145	$126,098	$11,147,398
258	$33,674	$92,424	$126,098	$11,054,974
259	$33,395	$92,703	$126,098	$10,962,271
260	$33,115	$92,983	$126,098	$10,869,288
261	$32,834	$93,264	$126,098	$10,776,024
262	$32,553	$93,546	$126,098	$10,682,478
263	$32,270	$93,828	$126,098	$10,588,650
264	$31,987	$94,112	$126,098	$10,494,539

第22年供款共

$1,513,178

第22年利息

$402,359

第22年共還本金

$1,110,819

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$31,702	$94,396	$126,098	$10,400,143
266	$31,417	$94,681	$126,098	$10,305,462
267	$31,131	$94,967	$126,098	$10,210,494
268	$30,844	$95,254	$126,098	$10,115,240
269	$30,556	$95,542	$126,098	$10,019,699
270	$30,268	$95,830	$126,098	$9,923,868
271	$29,978	$96,120	$126,098	$9,827,749
272	$29,688	$96,410	$126,098	$9,731,338
273	$29,397	$96,701	$126,098	$9,634,637
274	$29,105	$96,994	$126,098	$9,537,643
275	$28,812	$97,287	$126,098	$9,440,357
276	$28,518	$97,580	$126,098	$9,342,776

第23年供款共

$1,513,178

第23年利息

$361,416

第23年共還本金

$1,151,762

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$28,223	$97,875	$126,098	$9,244,901
278	$27,927	$98,171	$126,098	$9,146,730
279	$27,631	$98,467	$126,098	$9,048,263
280	$27,333	$98,765	$126,098	$8,949,498
281	$27,035	$99,063	$126,098	$8,850,435
282	$26,736	$99,362	$126,098	$8,751,072
283	$26,436	$99,663	$126,098	$8,651,410
284	$26,134	$99,964	$126,098	$8,551,446
285	$25,832	$100,266	$126,098	$8,451,180
286	$25,530	$100,569	$126,098	$8,350,612
287	$25,226	$100,872	$126,098	$8,249,739
288	$24,921	$101,177	$126,098	$8,148,562

第24年供款共

$1,513,178

第24年利息

$318,964

第24年共還本金

$1,194,214

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$24,615	$101,483	$126,098	$8,047,079
290	$24,309	$101,789	$126,098	$7,945,290
291	$24,001	$102,097	$126,098	$7,843,193
292	$23,693	$102,405	$126,098	$7,740,788
293	$23,384	$102,715	$126,098	$7,638,074
294	$23,073	$103,025	$126,098	$7,535,049
295	$22,762	$103,336	$126,098	$7,431,713
296	$22,450	$103,648	$126,098	$7,328,064
297	$22,137	$103,961	$126,098	$7,224,103
298	$21,823	$104,275	$126,098	$7,119,828
299	$21,508	$104,590	$126,098	$7,015,237
300	$21,192	$104,906	$126,098	$6,910,331

第25年供款共

$1,513,178

第25年利息

$274,947

第25年共還本金

$1,238,231

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$20,875	$105,223	$126,098	$6,805,108
302	$20,557	$105,541	$126,098	$6,699,567
303	$20,238	$105,860	$126,098	$6,593,707
304	$19,918	$106,180	$126,098	$6,487,527
305	$19,598	$106,500	$126,098	$6,381,027
306	$19,276	$106,822	$126,098	$6,274,204
307	$18,953	$107,145	$126,098	$6,167,060
308	$18,630	$107,469	$126,098	$6,059,591
309	$18,305	$107,793	$126,098	$5,951,798
310	$17,979	$108,119	$126,098	$5,843,679
311	$17,653	$108,445	$126,098	$5,735,234
312	$17,325	$108,773	$126,098	$5,626,461

第26年供款共

$1,513,178

第26年利息

$229,308

第26年共還本金

$1,283,870

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$16,997	$109,102	$126,098	$5,517,359
314	$16,667	$109,431	$126,098	$5,407,928
315	$16,336	$109,762	$126,098	$5,298,166
316	$16,005	$110,093	$126,098	$5,188,073
317	$15,672	$110,426	$126,098	$5,077,647
318	$15,339	$110,759	$126,098	$4,966,888
319	$15,004	$111,094	$126,098	$4,855,794
320	$14,669	$111,430	$126,098	$4,744,364
321	$14,332	$111,766	$126,098	$4,632,598
322	$13,994	$112,104	$126,098	$4,520,494
323	$13,656	$112,443	$126,098	$4,408,051
324	$13,316	$112,782	$126,098	$4,295,269

第27年供款共

$1,513,178

第27年利息

$181,987

第27年共還本金

$1,331,192

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$12,975	$113,123	$126,098	$4,182,146
326	$12,634	$113,465	$126,098	$4,068,682
327	$12,291	$113,807	$126,098	$3,954,874
328	$11,947	$114,151	$126,098	$3,840,723
329	$11,602	$114,496	$126,098	$3,726,227
330	$11,256	$114,842	$126,098	$3,611,385
331	$10,909	$115,189	$126,098	$3,496,196
332	$10,561	$115,537	$126,098	$3,380,660
333	$10,212	$115,886	$126,098	$3,264,774
334	$9,862	$116,236	$126,098	$3,148,538
335	$9,511	$116,587	$126,098	$3,031,951
336	$9,159	$116,939	$126,098	$2,915,012

第28年供款共

$1,513,178

第28年利息

$132,921

第28年共還本金

$1,380,257

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,806	$117,292	$126,098	$2,797,719
338	$8,451	$117,647	$126,098	$2,680,073
339	$8,096	$118,002	$126,098	$2,562,071
340	$7,740	$118,359	$126,098	$2,443,712
341	$7,382	$118,716	$126,098	$2,324,996
342	$7,023	$119,075	$126,098	$2,205,921
343	$6,664	$119,434	$126,098	$2,086,487
344	$6,303	$119,795	$126,098	$1,966,691
345	$5,941	$120,157	$126,098	$1,846,534
346	$5,578	$120,520	$126,098	$1,726,014
347	$5,214	$120,884	$126,098	$1,605,130
348	$4,849	$121,249	$126,098	$1,483,880

第29年供款共

$1,513,178

第29年利息

$82,047

第29年共還本金

$1,431,131

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,483	$121,616	$126,098	$1,362,265
350	$4,115	$121,983	$126,098	$1,240,282
351	$3,747	$122,352	$126,098	$1,117,930
352	$3,377	$122,721	$126,098	$995,209
353	$3,006	$123,092	$126,098	$872,117
354	$2,635	$123,464	$126,098	$748,654
355	$2,262	$123,837	$126,098	$624,817
356	$1,887	$124,211	$126,098	$500,606
357	$1,512	$124,586	$126,098	$376,020
358	$1,136	$124,962	$126,098	$251,058
359	$758	$125,340	$126,098	$125,718
360	$380	$125,718	$126,098	$0

第30年供款共

$1,513,178

第30年利息

$29,298

第30年共還本金

$1,483,880

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$26,075,347

Disclaimer

Recommended properties

Mort. Insurance
info