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$26,210,122

Monthly Payment
$127,056

Down Payment

$-19,860,000

Total Loan

$27,860,000

Total int. paid

$17,880,122

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-19,530,000

Base on DTI ratio

$254,112

Budget of property purchase

HK$-19,530,000

Down Payment

$-19,860,000
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

$254,112

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 VISTA PARADISO

thumb_up

VISTA PARADISO BLK 08

660 ft²

@13,333

GFA

819 ft²

@10,745

local_fire_department HIT

Sale$8.8 M

660 ft²

@13,333

GFA

819 ft²

@10,745

Sale$8.8 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

541 ft²

@15,342

GFA

736 ft²

@11,277

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.3 M

541 ft²

@15,342

GFA

736 ft²

@11,277

Sale$8.3 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01

575 ft²

@13,043

GFA

743 ft²

@10,094

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Sale$7.5 M

575 ft²

@13,043

GFA

743 ft²

@10,094

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King verified 首置必買

Fanling MOUNT ONE

thumb_up

MOUNT ONE

597 ft²

@12,563

hotel_class King

Sale$7.5 M

597 ft²

@12,563

Sale$7.5 M

hotel_class King

Ma On Shan SUNSHINE CITY BLK E

thumb_up

SUNSHINE CITY BLK E

551 ft²

@13,612

GFA

744 ft²

@10,081

local_fire_department HIT directions_run Sale

Sale$7.5 M

551 ft²

@13,612

GFA

744 ft²

@10,081

Sale$7.5 M

local_fire_department HIT directions_run Sale

Ma On Shan VISTA PARADISO BLK 08

thumb_up

MA ON SHAN VISTA PARADISO

660 ft²

@13,030

GFA

819 ft²

@10,501

real_estate_agent Rare verified 首置必買

Sale$8.6 M

660 ft²

@13,030

GFA

819 ft²

@10,501

Sale$8.6 M

real_estate_agent Rare verified 首置必買

Ma On Shan OCEANAIRE

thumb_up

MA ON SHAN OCEANAIRE

760 ft²

@10,987

GFA

1,001 ft²

@8,342

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8.35 M

760 ft²

@10,987

GFA

1,001 ft²

@8,342

Sale$8.35 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@12,879

GFA

819 ft²

@10,379

local_fire_department HIT

Sale$8.5 M

660 ft²

@12,879

GFA

819 ft²

@10,379

Sale$8.5 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

483 ft²

@14,700

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.1 M

483 ft²

@14,700

Sale$7.1 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Ma On Shan BAYCREST BLK 04

thumb_up

BAYCREST BLK 04

586 ft²

@13,311

GFA

790 ft²

@9,873

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$7.8 M

586 ft²

@13,311

GFA

790 ft²

@9,873

Sale$7.8 M

local_fire_department HIT hotel_class King local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02

523 ft²

@14,111

local_fire_department HIT

Sale$7.38 M

523 ft²

@14,111

Sale$7.38 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,997

local_fire_department HIT local_offer Good Catch

Sale$8.5 M

654 ft²

@12,997

Sale$8.5 M

local_fire_department HIT local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$166,741	$128,127	$104,997	$89,609
1.500	$172,939	$134,437	$111,422	$96,150
2.000	$179,282	$140,939	$118,086	$102,976
2.500	$185,767	$147,631	$124,985	$110,081
3.000	$192,396	$154,511	$132,115	$117,459
3.500	$199,166	$161,577	$139,474	$125,104
3.625	$200,881	$163,372	$141,348	$127,056
4.000	$206,077	$168,826	$147,055	$133,008
4.500	$213,127	$176,256	$154,855	$141,163
5.000	$220,315	$183,864	$162,867	$149,559
5.500	$227,639	$191,645	$171,085	$158,186
6.000	$235,099	$199,598	$179,502	$167,035

Monthly Payment$127,056

Term

30Year

Loan amount

$27,860,000

Total int. paid

$17,880,122

Total Loan and Interest

$45,740,122

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$84,160	$42,895	$127,056	$27,817,105
2	$84,031	$43,025	$127,056	$27,774,079
3	$83,901	$43,155	$127,056	$27,730,924
4	$83,771	$43,285	$127,056	$27,687,639
5	$83,640	$43,416	$127,056	$27,644,223
6	$83,509	$43,547	$127,056	$27,600,676
7	$83,377	$43,679	$127,056	$27,556,997
8	$83,245	$43,811	$127,056	$27,513,186
9	$83,113	$43,943	$127,056	$27,469,243
10	$82,980	$44,076	$127,056	$27,425,167
11	$82,847	$44,209	$127,056	$27,380,958
12	$82,713	$44,343	$127,056	$27,336,615

第1年供款共

$1,524,671

第1年利息

$1,001,286

第1年共還本金

$523,385

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$82,579	$44,477	$127,056	$27,292,139
14	$82,445	$44,611	$127,056	$27,247,528
15	$82,310	$44,746	$127,056	$27,202,782
16	$82,175	$44,881	$127,056	$27,157,901
17	$82,039	$45,016	$127,056	$27,112,885
18	$81,904	$45,152	$127,056	$27,067,733
19	$81,767	$45,289	$127,056	$27,022,444
20	$81,630	$45,426	$127,056	$26,977,018
21	$81,493	$45,563	$127,056	$26,931,455
22	$81,355	$45,700	$127,056	$26,885,755
23	$81,217	$45,839	$127,056	$26,839,916
24	$81,079	$45,977	$127,056	$26,793,939

第2年供款共

$1,524,671

第2年利息

$981,995

第2年共還本金

$542,676

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$80,940	$46,116	$127,056	$26,747,824
26	$80,801	$46,255	$127,056	$26,701,568
27	$80,661	$46,395	$127,056	$26,655,174
28	$80,521	$46,535	$127,056	$26,608,638
29	$80,380	$46,676	$127,056	$26,561,963
30	$80,239	$46,817	$127,056	$26,515,146
31	$80,098	$46,958	$127,056	$26,468,188
32	$79,956	$47,100	$127,056	$26,421,088
33	$79,814	$47,242	$127,056	$26,373,846
34	$79,671	$47,385	$127,056	$26,326,461
35	$79,528	$47,528	$127,056	$26,278,933
36	$79,384	$47,672	$127,056	$26,231,262

第3年供款共

$1,524,671

第3年利息

$961,993

第3年共還本金

$562,678

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$79,240	$47,816	$127,056	$26,183,446
38	$79,096	$47,960	$127,056	$26,135,486
39	$78,951	$48,105	$127,056	$26,087,381
40	$78,806	$48,250	$127,056	$26,039,131
41	$78,660	$48,396	$127,056	$25,990,735
42	$78,514	$48,542	$127,056	$25,942,192
43	$78,367	$48,689	$127,056	$25,893,504
44	$78,220	$48,836	$127,056	$25,844,668
45	$78,072	$48,983	$127,056	$25,795,684
46	$77,924	$49,131	$127,056	$25,746,553
47	$77,776	$49,280	$127,056	$25,697,273
48	$77,627	$49,429	$127,056	$25,647,844

第4年供款共

$1,524,671

第4年利息

$941,253

第4年共還本金

$583,417

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$77,478	$49,578	$127,056	$25,598,266
50	$77,328	$49,728	$127,056	$25,548,538
51	$77,178	$49,878	$127,056	$25,498,660
52	$77,027	$50,029	$127,056	$25,448,632
53	$76,876	$50,180	$127,056	$25,398,452
54	$76,724	$50,331	$127,056	$25,348,120
55	$76,572	$50,483	$127,056	$25,297,637
56	$76,420	$50,636	$127,056	$25,247,001
57	$76,267	$50,789	$127,056	$25,196,212
58	$76,114	$50,942	$127,056	$25,145,270
59	$75,960	$51,096	$127,056	$25,094,174
60	$75,805	$51,251	$127,056	$25,042,923

第5年供款共

$1,524,671

第5年利息

$919,750

第5年共還本金

$604,921

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$75,650	$51,405	$127,056	$24,991,518
62	$75,495	$51,561	$127,056	$24,939,957
63	$75,339	$51,716	$127,056	$24,888,240
64	$75,183	$51,873	$127,056	$24,836,368
65	$75,027	$52,029	$127,056	$24,784,338
66	$74,869	$52,187	$127,056	$24,732,152
67	$74,712	$52,344	$127,056	$24,679,808
68	$74,554	$52,502	$127,056	$24,627,305
69	$74,395	$52,661	$127,056	$24,574,644
70	$74,236	$52,820	$127,056	$24,521,824
71	$74,076	$52,980	$127,056	$24,468,845
72	$73,916	$53,140	$127,056	$24,415,705

第6年供款共

$1,524,671

第6年利息

$897,453

第6年共還本金

$627,218

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$73,756	$53,300	$127,056	$24,362,405
74	$73,595	$53,461	$127,056	$24,308,944
75	$73,433	$53,623	$127,056	$24,255,321
76	$73,271	$53,785	$127,056	$24,201,537
77	$73,109	$53,947	$127,056	$24,147,590
78	$72,946	$54,110	$127,056	$24,093,480
79	$72,782	$54,274	$127,056	$24,039,206
80	$72,618	$54,437	$127,056	$23,984,769
81	$72,454	$54,602	$127,056	$23,930,167
82	$72,289	$54,767	$127,056	$23,875,400
83	$72,124	$54,932	$127,056	$23,820,468
84	$71,958	$55,098	$127,056	$23,765,369

第7年供款共

$1,524,671

第7年利息

$874,335

第7年共還本金

$650,336

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$71,791	$55,265	$127,056	$23,710,105
86	$71,624	$55,432	$127,056	$23,654,673
87	$71,457	$55,599	$127,056	$23,599,074
88	$71,289	$55,767	$127,056	$23,543,307
89	$71,120	$55,935	$127,056	$23,487,372
90	$70,951	$56,104	$127,056	$23,431,267
91	$70,782	$56,274	$127,056	$23,374,993
92	$70,612	$56,444	$127,056	$23,318,549
93	$70,441	$56,614	$127,056	$23,261,935
94	$70,270	$56,785	$127,056	$23,205,149
95	$70,099	$56,957	$127,056	$23,148,192
96	$69,927	$57,129	$127,056	$23,091,063

第8年供款共

$1,524,671

第8年利息

$850,365

第8年共還本金

$674,306

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$69,754	$57,302	$127,056	$23,033,762
98	$69,581	$57,475	$127,056	$22,976,287
99	$69,408	$57,648	$127,056	$22,918,639
100	$69,233	$57,823	$127,056	$22,860,816
101	$69,059	$57,997	$127,056	$22,802,819
102	$68,884	$58,172	$127,056	$22,744,647
103	$68,708	$58,348	$127,056	$22,686,298
104	$68,532	$58,524	$127,056	$22,627,774
105	$68,355	$58,701	$127,056	$22,569,073
106	$68,177	$58,878	$127,056	$22,510,194
107	$68,000	$59,056	$127,056	$22,451,138
108	$67,821	$59,235	$127,056	$22,391,903

第9年供款共

$1,524,671

第9年利息

$825,511

第9年共還本金

$699,160

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$67,642	$59,414	$127,056	$22,332,490
110	$67,463	$59,593	$127,056	$22,272,896
111	$67,283	$59,773	$127,056	$22,213,123
112	$67,102	$59,954	$127,056	$22,153,170
113	$66,921	$60,135	$127,056	$22,093,035
114	$66,739	$60,317	$127,056	$22,032,718
115	$66,557	$60,499	$127,056	$21,972,219
116	$66,374	$60,681	$127,056	$21,911,538
117	$66,191	$60,865	$127,056	$21,850,673
118	$66,007	$61,049	$127,056	$21,789,625
119	$65,823	$61,233	$127,056	$21,728,391
120	$65,638	$61,418	$127,056	$21,666,973

第10年供款共

$1,524,671

第10年利息

$799,741

第10年共還本金

$724,930

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$65,452	$61,604	$127,056	$21,605,370
122	$65,266	$61,790	$127,056	$21,543,580
123	$65,080	$61,976	$127,056	$21,481,604
124	$64,892	$62,164	$127,056	$21,419,440
125	$64,705	$62,351	$127,056	$21,357,089
126	$64,516	$62,540	$127,056	$21,294,549
127	$64,327	$62,729	$127,056	$21,231,821
128	$64,138	$62,918	$127,056	$21,168,903
129	$63,948	$63,108	$127,056	$21,105,794
130	$63,757	$63,299	$127,056	$21,042,496
131	$63,566	$63,490	$127,056	$20,979,006
132	$63,374	$63,682	$127,056	$20,915,324

第11年供款共

$1,524,671

第11年利息

$773,021

第11年共還本金

$751,650

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$63,182	$63,874	$127,056	$20,851,450
134	$62,989	$64,067	$127,056	$20,787,382
135	$62,795	$64,261	$127,056	$20,723,122
136	$62,601	$64,455	$127,056	$20,658,667
137	$62,406	$64,650	$127,056	$20,594,017
138	$62,211	$64,845	$127,056	$20,529,173
139	$62,015	$65,041	$127,056	$20,464,132
140	$61,819	$65,237	$127,056	$20,398,895
141	$61,622	$65,434	$127,056	$20,333,461
142	$61,424	$65,632	$127,056	$20,267,829
143	$61,226	$65,830	$127,056	$20,201,999
144	$61,027	$66,029	$127,056	$20,135,969

第12年供款共

$1,524,671

第12年利息

$745,316

第12年共還本金

$779,354

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$60,827	$66,228	$127,056	$20,069,741
146	$60,627	$66,429	$127,056	$20,003,312
147	$60,427	$66,629	$127,056	$19,936,683
148	$60,225	$66,830	$127,056	$19,869,853
149	$60,024	$67,032	$127,056	$19,802,820
150	$59,821	$67,235	$127,056	$19,735,585
151	$59,618	$67,438	$127,056	$19,668,147
152	$59,414	$67,642	$127,056	$19,600,506
153	$59,210	$67,846	$127,056	$19,532,660
154	$59,005	$68,051	$127,056	$19,464,609
155	$58,799	$68,257	$127,056	$19,396,352
156	$58,593	$68,463	$127,056	$19,327,889

第13年供款共

$1,524,671

第13年利息

$716,591

第13年共還本金

$808,080

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$58,386	$68,670	$127,056	$19,259,220
158	$58,179	$68,877	$127,056	$19,190,343
159	$57,971	$69,085	$127,056	$19,121,258
160	$57,762	$69,294	$127,056	$19,051,964
161	$57,553	$69,503	$127,056	$18,982,461
162	$57,343	$69,713	$127,056	$18,912,748
163	$57,132	$69,924	$127,056	$18,842,824
164	$56,921	$70,135	$127,056	$18,772,689
165	$56,709	$70,347	$127,056	$18,702,343
166	$56,497	$70,559	$127,056	$18,631,784
167	$56,284	$70,772	$127,056	$18,561,011
168	$56,070	$70,986	$127,056	$18,490,025

第14年供款共

$1,524,671

第14年利息

$686,806

第14年共還本金

$837,865

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$55,855	$71,201	$127,056	$18,418,824
170	$55,640	$71,416	$127,056	$18,347,409
171	$55,424	$71,631	$127,056	$18,275,777
172	$55,208	$71,848	$127,056	$18,203,929
173	$54,991	$72,065	$127,056	$18,131,865
174	$54,773	$72,283	$127,056	$18,059,582
175	$54,555	$72,501	$127,056	$17,987,081
176	$54,336	$72,720	$127,056	$17,914,361
177	$54,116	$72,940	$127,056	$17,841,422
178	$53,896	$73,160	$127,056	$17,768,262
179	$53,675	$73,381	$127,056	$17,694,881
180	$53,453	$73,603	$127,056	$17,621,278

第15年供款共

$1,524,671

第15年利息

$655,924

第15年共還本金

$868,747

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$53,231	$73,825	$127,056	$17,547,453
182	$53,008	$74,048	$127,056	$17,473,405
183	$52,784	$74,272	$127,056	$17,399,134
184	$52,560	$74,496	$127,056	$17,324,638
185	$52,335	$74,721	$127,056	$17,249,917
186	$52,109	$74,947	$127,056	$17,174,970
187	$51,883	$75,173	$127,056	$17,099,797
188	$51,656	$75,400	$127,056	$17,024,396
189	$51,428	$75,628	$127,056	$16,948,768
190	$51,199	$75,856	$127,056	$16,872,912
191	$50,970	$76,086	$127,056	$16,796,826
192	$50,740	$76,315	$127,056	$16,720,511

第16年供款共

$1,524,671

第16年利息

$623,903

第16年共還本金

$900,767

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$50,510	$76,546	$127,056	$16,643,965
194	$50,279	$76,777	$127,056	$16,567,187
195	$50,047	$77,009	$127,056	$16,490,178
196	$49,814	$77,242	$127,056	$16,412,936
197	$49,581	$77,475	$127,056	$16,335,461
198	$49,347	$77,709	$127,056	$16,257,752
199	$49,112	$77,944	$127,056	$16,179,808
200	$48,877	$78,179	$127,056	$16,101,629
201	$48,640	$78,416	$127,056	$16,023,213
202	$48,403	$78,652	$127,056	$15,944,561
203	$48,166	$78,890	$127,056	$15,865,671
204	$47,928	$79,128	$127,056	$15,786,542

第17年供款共

$1,524,671

第17年利息

$590,702

第17年共還本金

$933,968

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$47,689	$79,367	$127,056	$15,707,175
206	$47,449	$79,607	$127,056	$15,627,568
207	$47,208	$79,848	$127,056	$15,547,720
208	$46,967	$80,089	$127,056	$15,467,631
209	$46,725	$80,331	$127,056	$15,387,301
210	$46,482	$80,573	$127,056	$15,306,727
211	$46,239	$80,817	$127,056	$15,225,910
212	$45,995	$81,061	$127,056	$15,144,849
213	$45,750	$81,306	$127,056	$15,063,544
214	$45,504	$81,551	$127,056	$14,981,992
215	$45,258	$81,798	$127,056	$14,900,194
216	$45,011	$82,045	$127,056	$14,818,150

第18年供款共

$1,524,671

第18年利息

$556,278

第18年共還本金

$968,393

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$44,763	$82,293	$127,056	$14,735,857
218	$44,515	$82,541	$127,056	$14,653,315
219	$44,265	$82,791	$127,056	$14,570,525
220	$44,015	$83,041	$127,056	$14,487,484
221	$43,764	$83,292	$127,056	$14,404,192
222	$43,513	$83,543	$127,056	$14,320,649
223	$43,260	$83,796	$127,056	$14,236,854
224	$43,007	$84,049	$127,056	$14,152,805
225	$42,753	$84,303	$127,056	$14,068,502
226	$42,499	$84,557	$127,056	$13,983,945
227	$42,243	$84,813	$127,056	$13,899,132
228	$41,987	$85,069	$127,056	$13,814,063

第19年供款共

$1,524,671

第19年利息

$520,584

第19年共還本金

$1,004,086

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$41,730	$85,326	$127,056	$13,728,737
230	$41,472	$85,584	$127,056	$13,643,154
231	$41,214	$85,842	$127,056	$13,557,312
232	$40,954	$86,102	$127,056	$13,471,210
233	$40,694	$86,362	$127,056	$13,384,848
234	$40,433	$86,622	$127,056	$13,298,226
235	$40,172	$86,884	$127,056	$13,211,342
236	$39,909	$87,147	$127,056	$13,124,195
237	$39,646	$87,410	$127,056	$13,036,785
238	$39,382	$87,674	$127,056	$12,949,111
239	$39,117	$87,939	$127,056	$12,861,172
240	$38,851	$88,204	$127,056	$12,772,968

第20年供款共

$1,524,671

第20年利息

$483,575

第20年共還本金

$1,041,095

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$38,585	$88,471	$127,056	$12,684,497
242	$38,318	$88,738	$127,056	$12,595,759
243	$38,050	$89,006	$127,056	$12,506,753
244	$37,781	$89,275	$127,056	$12,417,478
245	$37,511	$89,545	$127,056	$12,327,933
246	$37,241	$89,815	$127,056	$12,238,118
247	$36,969	$90,087	$127,056	$12,148,031
248	$36,697	$90,359	$127,056	$12,057,672
249	$36,424	$90,632	$127,056	$11,967,041
250	$36,150	$90,905	$127,056	$11,876,135
251	$35,876	$91,180	$127,056	$11,784,955
252	$35,600	$91,456	$127,056	$11,693,500

第21年供款共

$1,524,671

第21年利息

$445,202

第21年共還本金

$1,079,468

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$35,324	$91,732	$127,056	$11,601,768
254	$35,047	$92,009	$127,056	$11,509,759
255	$34,769	$92,287	$127,056	$11,417,472
256	$34,490	$92,566	$127,056	$11,324,907
257	$34,211	$92,845	$127,056	$11,232,061
258	$33,930	$93,126	$127,056	$11,138,936
259	$33,649	$93,407	$127,056	$11,045,529
260	$33,367	$93,689	$127,056	$10,951,839
261	$33,084	$93,972	$127,056	$10,857,867
262	$32,800	$94,256	$127,056	$10,763,611
263	$32,515	$94,541	$127,056	$10,669,070
264	$32,229	$94,826	$127,056	$10,574,244

第22年供款共

$1,524,671

第22年利息

$405,415

第22年共還本金

$1,119,256

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$31,943	$95,113	$127,056	$10,479,131
266	$31,656	$95,400	$127,056	$10,383,731
267	$31,368	$95,688	$127,056	$10,288,043
268	$31,078	$95,977	$127,056	$10,192,065
269	$30,789	$96,267	$127,056	$10,095,798
270	$30,498	$96,558	$127,056	$9,999,240
271	$30,206	$96,850	$127,056	$9,902,390
272	$29,913	$97,142	$127,056	$9,805,247
273	$29,620	$97,436	$127,056	$9,707,811
274	$29,326	$97,730	$127,056	$9,610,081
275	$29,030	$98,025	$127,056	$9,512,056
276	$28,734	$98,322	$127,056	$9,413,734

第23年供款共

$1,524,671

第23年利息

$364,161

第23年共還本金

$1,160,510

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$28,437	$98,619	$127,056	$9,315,116
278	$28,139	$98,916	$127,056	$9,216,199
279	$27,841	$99,215	$127,056	$9,116,984
280	$27,541	$99,515	$127,056	$9,017,469
281	$27,240	$99,816	$127,056	$8,917,653
282	$26,939	$100,117	$127,056	$8,817,536
283	$26,636	$100,420	$127,056	$8,717,116
284	$26,333	$100,723	$127,056	$8,616,394
285	$26,029	$101,027	$127,056	$8,515,366
286	$25,724	$101,332	$127,056	$8,414,034
287	$25,417	$101,638	$127,056	$8,312,395
288	$25,110	$101,946	$127,056	$8,210,450

第24年供款共

$1,524,671

第24年利息

$321,386

第24年共還本金

$1,203,284

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$24,802	$102,253	$127,056	$8,108,196
290	$24,494	$102,562	$127,056	$8,005,634
291	$24,184	$102,872	$127,056	$7,902,762
292	$23,873	$103,183	$127,056	$7,799,579
293	$23,561	$103,495	$127,056	$7,696,084
294	$23,249	$103,807	$127,056	$7,592,277
295	$22,935	$104,121	$127,056	$7,488,156
296	$22,620	$104,435	$127,056	$7,383,721
297	$22,305	$104,751	$127,056	$7,278,970
298	$21,989	$105,067	$127,056	$7,173,902
299	$21,671	$105,385	$127,056	$7,068,518
300	$21,353	$105,703	$127,056	$6,962,815

第25年供款共

$1,524,671

第25年利息

$277,035

第25年共還本金

$1,247,635

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$21,034	$106,022	$127,056	$6,856,792
302	$20,713	$106,343	$127,056	$6,750,449
303	$20,392	$106,664	$127,056	$6,643,786
304	$20,070	$106,986	$127,056	$6,536,799
305	$19,747	$107,309	$127,056	$6,429,490
306	$19,422	$107,633	$127,056	$6,321,857
307	$19,097	$107,959	$127,056	$6,213,898
308	$18,771	$108,285	$127,056	$6,105,613
309	$18,444	$108,612	$127,056	$5,997,001
310	$18,116	$108,940	$127,056	$5,888,061
311	$17,787	$109,269	$127,056	$5,778,792
312	$17,457	$109,599	$127,056	$5,669,193

第26年供款共

$1,524,671

第26年利息

$231,050

第26年共還本金

$1,293,621

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$17,126	$109,930	$127,056	$5,559,263
314	$16,794	$110,262	$127,056	$5,449,001
315	$16,461	$110,595	$127,056	$5,338,405
316	$16,126	$110,929	$127,056	$5,227,476
317	$15,791	$111,265	$127,056	$5,116,211
318	$15,455	$111,601	$127,056	$5,004,611
319	$15,118	$111,938	$127,056	$4,892,673
320	$14,780	$112,276	$127,056	$4,780,397
321	$14,441	$112,615	$127,056	$4,667,782
322	$14,101	$112,955	$127,056	$4,554,827
323	$13,759	$113,297	$127,056	$4,441,530
324	$13,417	$113,639	$127,056	$4,327,891

第27年供款共

$1,524,671

第27年利息

$183,369

第27年共還本金

$1,341,302

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$13,074	$113,982	$127,056	$4,213,909
326	$12,730	$114,326	$127,056	$4,099,583
327	$12,384	$114,672	$127,056	$3,984,911
328	$12,038	$115,018	$127,056	$3,869,893
329	$11,690	$115,366	$127,056	$3,754,527
330	$11,342	$115,714	$127,056	$3,638,813
331	$10,992	$116,064	$127,056	$3,522,750
332	$10,642	$116,414	$127,056	$3,406,335
333	$10,290	$116,766	$127,056	$3,289,570
334	$9,937	$117,119	$127,056	$3,172,451
335	$9,583	$117,472	$127,056	$3,054,978
336	$9,229	$117,827	$127,056	$2,937,151

第28年供款共

$1,524,671

第28年利息

$133,930

第28年共還本金

$1,390,740

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,873	$118,183	$127,056	$2,818,968
338	$8,516	$118,540	$127,056	$2,700,428
339	$8,158	$118,898	$127,056	$2,581,529
340	$7,798	$119,258	$127,056	$2,462,272
341	$7,438	$119,618	$127,056	$2,342,654
342	$7,077	$119,979	$127,056	$2,222,675
343	$6,714	$120,342	$127,056	$2,102,333
344	$6,351	$120,705	$127,056	$1,981,628
345	$5,986	$121,070	$127,056	$1,860,558
346	$5,620	$121,435	$127,056	$1,739,123
347	$5,254	$121,802	$127,056	$1,617,321
348	$4,886	$122,170	$127,056	$1,495,150

第29年供款共

$1,524,671

第29年利息

$82,670

第29年共還本金

$1,442,001

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,517	$122,539	$127,056	$1,372,611
350	$4,146	$122,909	$127,056	$1,249,702
351	$3,775	$123,281	$127,056	$1,126,421
352	$3,403	$123,653	$127,056	$1,002,768
353	$3,029	$124,027	$127,056	$878,741
354	$2,655	$124,401	$127,056	$754,340
355	$2,279	$124,777	$127,056	$629,563
356	$1,902	$125,154	$127,056	$504,408
357	$1,524	$125,532	$127,056	$378,876
358	$1,145	$125,911	$127,056	$252,965
359	$764	$126,292	$127,056	$126,673
360	$383	$126,673	$127,056	$0

第30年供款共

$1,524,671

第30年利息

$29,520

第30年共還本金

$1,495,150

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$26,210,122

Disclaimer

Recommended properties

Mort. Insurance
info