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$28,029,120

Monthly Payment
$143,470

Down Payment

$-23,950,000

Total Loan

$31,950,000

Total int. paid

$19,699,120

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-23,620,000

Base on DTI ratio

$286,940

Budget of property purchase

HK$-23,620,000

Down Payment

$-23,950,000
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

$286,940

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 DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 19

497 ft²

@14,085

vpn_key Key

Sale$7 M

497 ft²

@14,085

Sale$7 M

vpn_key Key

Shatin GRANDVILLE

thumb_up

GRANDVILLE

612 ft²

@13,399

GFA

756 ft²

@10,847

local_fire_department HIT

Sale$8.2 M

612 ft²

@13,399

GFA

756 ft²

@10,847

Sale$8.2 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,481

GFA

875 ft²

@9,486

vpn_key Key

Sale$8.3 M

665 ft²

@12,481

GFA

875 ft²

@9,486

Sale$8.3 M

vpn_key Key

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

527 ft²

@16,129

local_fire_department HIT

Sale$8.5 M

527 ft²

@16,129

Sale$8.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

480 ft²

@14,583

directions_run Sale

Sale$7 M

480 ft²

@14,583

Sale$7 M

directions_run Sale

Ma On Shan VISTA PARADISO BLK 05

thumb_up

VISTA PARADISO BLK 05

650 ft²

@11,538

GFA

807 ft²

@9,294

local_fire_department HIT

Sale$7.5 M

650 ft²

@11,538

GFA

807 ft²

@9,294

Sale$7.5 M

local_fire_department HIT

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

Shatin PARK VIEW GDN

thumb_up

PARK VIEW GDN

662 ft²

@11,480

GFA

850 ft²

@8,941

local_fire_department HIT price_change 蝕讓盤

Sale$7.6 M

662 ft²

@11,480

GFA

850 ft²

@8,941

Sale$7.6 M

local_fire_department HIT price_change 蝕讓盤

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

663 ft²

@12,821

local_fire_department HIT

Sale$8.5 M

663 ft²

@12,821

Sale$8.5 M

local_fire_department HIT

Clearwater Bay HENG MEI DENG

thumb_up

Spacious Village House

GFA

700 ft²

@10,714

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan LA COSTA

thumb_up

LA COSTA BLK 02

538 ft²

@13,011

GFA

736 ft²

@9,511

hotel_class King

Sale$7 M

538 ft²

@13,011

GFA

736 ft²

@9,511

Sale$7 M

hotel_class King

Ma On Shan WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

702 ft²

@11,254

GFA

935 ft²

@8,449

real_estate_agent Rare hotel_class King

Sale$7.9 M

702 ft²

@11,254

GFA

935 ft²

@8,449

Sale$7.9 M

real_estate_agent Rare hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$191,219	$146,936	$120,411	$102,764
1.500	$198,327	$154,173	$127,780	$110,266
2.000	$205,601	$161,630	$135,421	$118,093
2.500	$213,039	$169,304	$143,333	$126,241
3.000	$220,641	$177,194	$151,511	$134,702
3.500	$228,405	$185,297	$159,949	$143,470
4.000	$236,330	$193,611	$168,644	$152,534
4.500	$244,415	$202,131	$177,588	$161,886
5.000	$252,659	$210,856	$186,777	$171,515
5.500	$261,058	$219,780	$196,201	$181,409
6.000	$269,612	$228,900	$205,854	$191,556

Monthly Payment$143,470

Term

30Year

Loan amount

$31,950,000

Total int. paid

$19,699,120

Total Loan and Interest

$51,649,120

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$93,188	$50,282	$143,470	$31,899,718
2	$93,041	$50,429	$143,470	$31,849,289
3	$92,894	$50,576	$143,470	$31,798,713
4	$92,746	$50,724	$143,470	$31,747,989
5	$92,598	$50,871	$143,470	$31,697,118
6	$92,450	$51,020	$143,470	$31,646,098
7	$92,301	$51,169	$143,470	$31,594,929
8	$92,152	$51,318	$143,470	$31,543,611
9	$92,002	$51,468	$143,470	$31,492,144
10	$91,852	$51,618	$143,470	$31,440,526
11	$91,702	$51,768	$143,470	$31,388,758
12	$91,551	$51,919	$143,470	$31,336,839

第1年供款共

$1,721,637

第1年利息

$1,108,476

第1年共還本金

$613,161

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$91,399	$52,071	$143,470	$31,284,768
14	$91,247	$52,223	$143,470	$31,232,545
15	$91,095	$52,375	$143,470	$31,180,171
16	$90,942	$52,528	$143,470	$31,127,643
17	$90,789	$52,681	$143,470	$31,074,962
18	$90,635	$52,834	$143,470	$31,022,128
19	$90,481	$52,989	$143,470	$30,969,139
20	$90,327	$53,143	$143,470	$30,915,996
21	$90,172	$53,298	$143,470	$30,862,698
22	$90,016	$53,454	$143,470	$30,809,244
23	$89,860	$53,609	$143,470	$30,755,635
24	$89,704	$53,766	$143,470	$30,701,869

第2年供款共

$1,721,637

第2年利息

$1,086,668

第2年共還本金

$634,970

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$89,547	$53,923	$143,470	$30,647,946
26	$89,390	$54,080	$143,470	$30,593,866
27	$89,232	$54,238	$143,470	$30,539,629
28	$89,074	$54,396	$143,470	$30,485,233
29	$88,915	$54,555	$143,470	$30,430,678
30	$88,756	$54,714	$143,470	$30,375,965
31	$88,597	$54,873	$143,470	$30,321,091
32	$88,437	$55,033	$143,470	$30,266,058
33	$88,276	$55,194	$143,470	$30,210,864
34	$88,115	$55,355	$143,470	$30,155,510
35	$87,954	$55,516	$143,470	$30,099,993
36	$87,792	$55,678	$143,470	$30,044,315

第3年供款共

$1,721,637

第3年利息

$1,064,084

第3年共還本金

$657,554

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$87,629	$55,841	$143,470	$29,988,475
38	$87,466	$56,003	$143,470	$29,932,471
39	$87,303	$56,167	$143,470	$29,876,305
40	$87,139	$56,331	$143,470	$29,819,974
41	$86,975	$56,495	$143,470	$29,763,479
42	$86,810	$56,660	$143,470	$29,706,820
43	$86,645	$56,825	$143,470	$29,649,995
44	$86,479	$56,991	$143,470	$29,593,004
45	$86,313	$57,157	$143,470	$29,535,847
46	$86,146	$57,324	$143,470	$29,478,524
47	$85,979	$57,491	$143,470	$29,421,033
48	$85,811	$57,658	$143,470	$29,363,375

第4年供款共

$1,721,637

第4年利息

$1,040,697

第4年共還本金

$680,941

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$85,643	$57,827	$143,470	$29,305,548
50	$85,475	$57,995	$143,470	$29,247,553
51	$85,305	$58,164	$143,470	$29,189,388
52	$85,136	$58,334	$143,470	$29,131,054
53	$84,966	$58,504	$143,470	$29,072,550
54	$84,795	$58,675	$143,470	$29,013,875
55	$84,624	$58,846	$143,470	$28,955,029
56	$84,452	$59,018	$143,470	$28,896,012
57	$84,280	$59,190	$143,470	$28,836,822
58	$84,107	$59,362	$143,470	$28,777,459
59	$83,934	$59,536	$143,470	$28,717,924
60	$83,761	$59,709	$143,470	$28,658,215

第5年供款共

$1,721,637

第5年利息

$1,016,478

第5年共還本金

$705,160

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$83,586	$59,883	$143,470	$28,598,331
62	$83,412	$60,058	$143,470	$28,538,273
63	$83,237	$60,233	$143,470	$28,478,040
64	$83,061	$60,409	$143,470	$28,417,631
65	$82,885	$60,585	$143,470	$28,357,046
66	$82,708	$60,762	$143,470	$28,296,285
67	$82,531	$60,939	$143,470	$28,235,346
68	$82,353	$61,117	$143,470	$28,174,229
69	$82,175	$61,295	$143,470	$28,112,934
70	$81,996	$61,474	$143,470	$28,051,460
71	$81,817	$61,653	$143,470	$27,989,807
72	$81,637	$61,833	$143,470	$27,927,975

第6年供款共

$1,721,637

第6年利息

$991,397

第6年共還本金

$730,240

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$81,457	$62,013	$143,470	$27,865,961
74	$81,276	$62,194	$143,470	$27,803,767
75	$81,094	$62,375	$143,470	$27,741,392
76	$80,912	$62,557	$143,470	$27,678,834
77	$80,730	$62,740	$143,470	$27,616,095
78	$80,547	$62,923	$143,470	$27,553,172
79	$80,363	$63,106	$143,470	$27,490,065
80	$80,179	$63,290	$143,470	$27,426,775
81	$79,995	$63,475	$143,470	$27,363,300
82	$79,810	$63,660	$143,470	$27,299,640
83	$79,624	$63,846	$143,470	$27,235,794
84	$79,438	$64,032	$143,470	$27,171,762

第7年供款共

$1,721,637

第7年利息

$965,425

第7年共還本金

$756,213

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$79,251	$64,219	$143,470	$27,107,543
86	$79,064	$64,406	$143,470	$27,043,137
87	$78,876	$64,594	$143,470	$26,978,543
88	$78,687	$64,782	$143,470	$26,913,761
89	$78,498	$64,971	$143,470	$26,848,789
90	$78,309	$65,161	$143,470	$26,783,629
91	$78,119	$65,351	$143,470	$26,718,278
92	$77,928	$65,541	$143,470	$26,652,736
93	$77,737	$65,733	$143,470	$26,587,004
94	$77,545	$65,924	$143,470	$26,521,079
95	$77,353	$66,117	$143,470	$26,454,963
96	$77,160	$66,309	$143,470	$26,388,653

第8年供款共

$1,721,637

第8年利息

$938,529

第8年共還本金

$783,109

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$76,967	$66,503	$143,470	$26,322,150
98	$76,773	$66,697	$143,470	$26,255,454
99	$76,578	$66,891	$143,470	$26,188,562
100	$76,383	$67,086	$143,470	$26,121,476
101	$76,188	$67,282	$143,470	$26,054,194
102	$75,991	$67,478	$143,470	$25,986,715
103	$75,795	$67,675	$143,470	$25,919,040
104	$75,597	$67,873	$143,470	$25,851,167
105	$75,399	$68,071	$143,470	$25,783,097
106	$75,201	$68,269	$143,470	$25,714,828
107	$75,002	$68,468	$143,470	$25,646,360
108	$74,802	$68,668	$143,470	$25,577,692

第9年供款共

$1,721,637

第9年利息

$910,676

第9年共還本金

$810,962

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$74,602	$68,868	$143,470	$25,508,823
110	$74,401	$69,069	$143,470	$25,439,754
111	$74,199	$69,270	$143,470	$25,370,484
112	$73,997	$69,473	$143,470	$25,301,011
113	$73,795	$69,675	$143,470	$25,231,336
114	$73,591	$69,878	$143,470	$25,161,458
115	$73,388	$70,082	$143,470	$25,091,376
116	$73,183	$70,287	$143,470	$25,021,089
117	$72,978	$70,492	$143,470	$24,950,597
118	$72,773	$70,697	$143,470	$24,879,900
119	$72,566	$70,903	$143,470	$24,808,997
120	$72,360	$71,110	$143,470	$24,737,887

第10年供款共

$1,721,637

第10年利息

$881,832

第10年共還本金

$839,805

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$72,152	$71,318	$143,470	$24,666,569
122	$71,944	$71,526	$143,470	$24,595,043
123	$71,736	$71,734	$143,470	$24,523,309
124	$71,526	$71,943	$143,470	$24,451,366
125	$71,316	$72,153	$143,470	$24,379,212
126	$71,106	$72,364	$143,470	$24,306,849
127	$70,895	$72,575	$143,470	$24,234,274
128	$70,683	$72,786	$143,470	$24,161,487
129	$70,471	$72,999	$143,470	$24,088,489
130	$70,258	$73,212	$143,470	$24,015,277
131	$70,045	$73,425	$143,470	$23,941,852
132	$69,830	$73,639	$143,470	$23,868,212

第11年供款共

$1,721,637

第11年利息

$851,963

第11年共還本金

$869,674

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$69,616	$73,854	$143,470	$23,794,358
134	$69,400	$74,070	$143,470	$23,720,289
135	$69,184	$74,286	$143,470	$23,646,003
136	$68,968	$74,502	$143,470	$23,571,501
137	$68,750	$74,720	$143,470	$23,496,781
138	$68,532	$74,937	$143,470	$23,421,844
139	$68,314	$75,156	$143,470	$23,346,688
140	$68,095	$75,375	$143,470	$23,271,312
141	$67,875	$75,595	$143,470	$23,195,717
142	$67,654	$75,816	$143,470	$23,119,902
143	$67,433	$76,037	$143,470	$23,043,865
144	$67,211	$76,259	$143,470	$22,967,606

第12年供款共

$1,721,637

第12年利息

$821,031

第12年共還本金

$900,606

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$66,989	$76,481	$143,470	$22,891,125
146	$66,766	$76,704	$143,470	$22,814,421
147	$66,542	$76,928	$143,470	$22,737,494
148	$66,318	$77,152	$143,470	$22,660,342
149	$66,093	$77,377	$143,470	$22,582,965
150	$65,867	$77,603	$143,470	$22,505,362
151	$65,641	$77,829	$143,470	$22,427,533
152	$65,414	$78,056	$143,470	$22,349,477
153	$65,186	$78,284	$143,470	$22,271,193
154	$64,958	$78,512	$143,470	$22,192,681
155	$64,729	$78,741	$143,470	$22,113,939
156	$64,499	$78,971	$143,470	$22,034,969

第13年供款共

$1,721,637

第13年利息

$789,000

第13年共還本金

$932,638

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$64,269	$79,201	$143,470	$21,955,768
158	$64,038	$79,432	$143,470	$21,876,335
159	$63,806	$79,664	$143,470	$21,796,672
160	$63,574	$79,896	$143,470	$21,716,775
161	$63,341	$80,129	$143,470	$21,636,646
162	$63,107	$80,363	$143,470	$21,556,283
163	$62,872	$80,597	$143,470	$21,475,686
164	$62,637	$80,832	$143,470	$21,394,854
165	$62,402	$81,068	$143,470	$21,313,786
166	$62,165	$81,305	$143,470	$21,232,481
167	$61,928	$81,542	$143,470	$21,150,939
168	$61,690	$81,780	$143,470	$21,069,160

第14年供款共

$1,721,637

第14年利息

$755,828

第14年共還本金

$965,809

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$61,452	$82,018	$143,470	$20,987,142
170	$61,212	$82,257	$143,470	$20,904,884
171	$60,973	$82,497	$143,470	$20,822,387
172	$60,732	$82,738	$143,470	$20,739,649
173	$60,491	$82,979	$143,470	$20,656,670
174	$60,249	$83,221	$143,470	$20,573,449
175	$60,006	$83,464	$143,470	$20,489,985
176	$59,762	$83,707	$143,470	$20,406,278
177	$59,518	$83,951	$143,470	$20,322,326
178	$59,273	$84,196	$143,470	$20,238,130
179	$59,028	$84,442	$143,470	$20,153,688
180	$58,782	$84,688	$143,470	$20,069,000

第15年供款共

$1,721,637

第15年利息

$721,478

第15年共還本金

$1,000,160

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$58,535	$84,935	$143,470	$19,984,065
182	$58,287	$85,183	$143,470	$19,898,882
183	$58,038	$85,431	$143,470	$19,813,451
184	$57,789	$85,681	$143,470	$19,727,770
185	$57,539	$85,930	$143,470	$19,641,840
186	$57,289	$86,181	$143,470	$19,555,659
187	$57,037	$86,432	$143,470	$19,469,226
188	$56,785	$86,685	$143,470	$19,382,542
189	$56,532	$86,937	$143,470	$19,295,604
190	$56,279	$87,191	$143,470	$19,208,413
191	$56,025	$87,445	$143,470	$19,120,968
192	$55,769	$87,700	$143,470	$19,033,268

第16年供款共

$1,721,637

第16年利息

$685,905

第16年共還本金

$1,035,732

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$55,514	$87,956	$143,470	$18,945,312
194	$55,257	$88,213	$143,470	$18,857,099
195	$55,000	$88,470	$143,470	$18,768,629
196	$54,742	$88,728	$143,470	$18,679,901
197	$54,483	$88,987	$143,470	$18,590,914
198	$54,224	$89,246	$143,470	$18,501,668
199	$53,963	$89,507	$143,470	$18,412,162
200	$53,702	$89,768	$143,470	$18,322,394
201	$53,440	$90,029	$143,470	$18,232,364
202	$53,178	$90,292	$143,470	$18,142,072
203	$52,914	$90,555	$143,470	$18,051,517
204	$52,650	$90,820	$143,470	$17,960,698

第17年供款共

$1,721,637

第17年利息

$649,067

第17年共還本金

$1,072,570

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$52,385	$91,084	$143,470	$17,869,613
206	$52,120	$91,350	$143,470	$17,778,263
207	$51,853	$91,617	$143,470	$17,686,647
208	$51,586	$91,884	$143,470	$17,594,763
209	$51,318	$92,152	$143,470	$17,502,611
210	$51,049	$92,420	$143,470	$17,410,191
211	$50,780	$92,690	$143,470	$17,317,501
212	$50,509	$92,960	$143,470	$17,224,540
213	$50,238	$93,232	$143,470	$17,131,309
214	$49,966	$93,503	$143,470	$17,037,805
215	$49,694	$93,776	$143,470	$16,944,029
216	$49,420	$94,050	$143,470	$16,849,979

第18年供款共

$1,721,637

第18年利息

$610,919

第18年共還本金

$1,110,718

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$49,146	$94,324	$143,470	$16,755,655
218	$48,871	$94,599	$143,470	$16,661,056
219	$48,595	$94,875	$143,470	$16,566,181
220	$48,318	$95,152	$143,470	$16,471,029
221	$48,041	$95,429	$143,470	$16,375,600
222	$47,762	$95,708	$143,470	$16,279,892
223	$47,483	$95,987	$143,470	$16,183,906
224	$47,203	$96,267	$143,470	$16,087,639
225	$46,922	$96,547	$143,470	$15,991,091
226	$46,641	$96,829	$143,470	$15,894,262
227	$46,358	$97,112	$143,470	$15,797,151
228	$46,075	$97,395	$143,470	$15,699,756

第19年供款共

$1,721,637

第19年利息

$571,414

第19年共還本金

$1,150,223

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$45,791	$97,679	$143,470	$15,602,077
230	$45,506	$97,964	$143,470	$15,504,114
231	$45,220	$98,249	$143,470	$15,405,864
232	$44,934	$98,536	$143,470	$15,307,328
233	$44,646	$98,823	$143,470	$15,208,505
234	$44,358	$99,112	$143,470	$15,109,393
235	$44,069	$99,401	$143,470	$15,009,992
236	$43,779	$99,691	$143,470	$14,910,302
237	$43,488	$99,981	$143,470	$14,810,320
238	$43,197	$100,273	$143,470	$14,710,047
239	$42,904	$100,565	$143,470	$14,609,482
240	$42,611	$100,859	$143,470	$14,508,623

第20年供款共

$1,721,637

第20年利息

$530,504

第20年共還本金

$1,191,133

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$42,317	$101,153	$143,470	$14,407,470
242	$42,022	$101,448	$143,470	$14,306,022
243	$41,726	$101,744	$143,470	$14,204,278
244	$41,429	$102,041	$143,470	$14,102,238
245	$41,132	$102,338	$143,470	$13,999,899
246	$40,833	$102,637	$143,470	$13,897,263
247	$40,534	$102,936	$143,470	$13,794,327
248	$40,233	$103,236	$143,470	$13,691,090
249	$39,932	$103,537	$143,470	$13,587,553
250	$39,630	$103,839	$143,470	$13,483,713
251	$39,327	$104,142	$143,470	$13,379,571
252	$39,024	$104,446	$143,470	$13,275,125

第21年供款共

$1,721,637

第21年利息

$488,139

第21年共還本金

$1,233,498

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$38,719	$104,751	$143,470	$13,170,374
254	$38,414	$105,056	$143,470	$13,065,318
255	$38,107	$105,363	$143,470	$12,959,956
256	$37,800	$105,670	$143,470	$12,854,286
257	$37,492	$105,978	$143,470	$12,748,308
258	$37,183	$106,287	$143,470	$12,642,020
259	$36,873	$106,597	$143,470	$12,535,423
260	$36,562	$106,908	$143,470	$12,428,515
261	$36,250	$107,220	$143,470	$12,321,295
262	$35,937	$107,533	$143,470	$12,213,762
263	$35,623	$107,846	$143,470	$12,105,916
264	$35,309	$108,161	$143,470	$11,997,755

第22年供款共

$1,721,637

第22年利息

$444,268

第22年共還本金

$1,277,370

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$34,993	$108,476	$143,470	$11,889,279
266	$34,677	$108,793	$143,470	$11,780,486
267	$34,360	$109,110	$143,470	$11,671,376
268	$34,042	$109,428	$143,470	$11,561,948
269	$33,722	$109,747	$143,470	$11,452,200
270	$33,402	$110,068	$143,470	$11,342,133
271	$33,081	$110,389	$143,470	$11,231,744
272	$32,759	$110,711	$143,470	$11,121,034
273	$32,436	$111,033	$143,470	$11,010,000
274	$32,113	$111,357	$143,470	$10,898,643
275	$31,788	$111,682	$143,470	$10,786,961
276	$31,462	$112,008	$143,470	$10,674,953

第23年供款共

$1,721,637

第23年利息

$398,835

第23年共還本金

$1,322,802

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$31,135	$112,334	$143,470	$10,562,619
278	$30,808	$112,662	$143,470	$10,449,957
279	$30,479	$112,991	$143,470	$10,336,966
280	$30,149	$113,320	$143,470	$10,223,646
281	$29,819	$113,651	$143,470	$10,109,995
282	$29,487	$113,982	$143,470	$9,996,013
283	$29,155	$114,315	$143,470	$9,881,698
284	$28,822	$114,648	$143,470	$9,767,050
285	$28,487	$114,983	$143,470	$9,652,067
286	$28,152	$115,318	$143,470	$9,536,749
287	$27,816	$115,654	$143,470	$9,421,095
288	$27,478	$115,992	$143,470	$9,305,103

第24年供款共

$1,721,637

第24年利息

$351,787

第24年共還本金

$1,369,850

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$27,140	$116,330	$143,470	$9,188,773
290	$26,801	$116,669	$143,470	$9,072,104
291	$26,460	$117,009	$143,470	$8,955,095
292	$26,119	$117,351	$143,470	$8,837,744
293	$25,777	$117,693	$143,470	$8,720,051
294	$25,433	$118,036	$143,470	$8,602,015
295	$25,089	$118,381	$143,470	$8,483,634
296	$24,744	$118,726	$143,470	$8,364,908
297	$24,398	$119,072	$143,470	$8,245,836
298	$24,050	$119,419	$143,470	$8,126,417
299	$23,702	$119,768	$143,470	$8,006,649
300	$23,353	$120,117	$143,470	$7,886,532

第25年供款共

$1,721,637

第25年利息

$303,066

第25年共還本金

$1,418,571

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$23,002	$120,467	$143,470	$7,766,065
302	$22,651	$120,819	$143,470	$7,645,246
303	$22,299	$121,171	$143,470	$7,524,075
304	$21,945	$121,525	$143,470	$7,402,550
305	$21,591	$121,879	$143,470	$7,280,671
306	$21,235	$122,234	$143,470	$7,158,437
307	$20,879	$122,591	$143,470	$7,035,846
308	$20,521	$122,949	$143,470	$6,912,897
309	$20,163	$123,307	$143,470	$6,789,590
310	$19,803	$123,667	$143,470	$6,665,923
311	$19,442	$124,028	$143,470	$6,541,896
312	$19,081	$124,389	$143,470	$6,417,506

第26年供款共

$1,721,637

第26年利息

$252,612

第26年共還本金

$1,469,026

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$18,718	$124,752	$143,470	$6,292,754
314	$18,354	$125,116	$143,470	$6,167,638
315	$17,989	$125,481	$143,470	$6,042,158
316	$17,623	$125,847	$143,470	$5,916,311
317	$17,256	$126,214	$143,470	$5,790,097
318	$16,888	$126,582	$143,470	$5,663,515
319	$16,519	$126,951	$143,470	$5,536,564
320	$16,148	$127,321	$143,470	$5,409,242
321	$15,777	$127,693	$143,470	$5,281,549
322	$15,405	$128,065	$143,470	$5,153,484
323	$15,031	$128,439	$143,470	$5,025,045
324	$14,656	$128,813	$143,470	$4,896,232

第27年供款共

$1,721,637

第27年利息

$200,363

第27年共還本金

$1,521,274

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$14,281	$129,189	$143,470	$4,767,043
326	$13,904	$129,566	$143,470	$4,637,477
327	$13,526	$129,944	$143,470	$4,507,533
328	$13,147	$130,323	$143,470	$4,377,210
329	$12,767	$130,703	$143,470	$4,246,507
330	$12,386	$131,084	$143,470	$4,115,423
331	$12,003	$131,466	$143,470	$3,983,957
332	$11,620	$131,850	$143,470	$3,852,107
333	$11,235	$132,234	$143,470	$3,719,872
334	$10,850	$132,620	$143,470	$3,587,252
335	$10,463	$133,007	$143,470	$3,454,245
336	$10,075	$133,395	$143,470	$3,320,850

第28年供款共

$1,721,637

第28年利息

$146,256

第28年共還本金

$1,575,381

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$9,686	$133,784	$143,470	$3,187,066
338	$9,296	$134,174	$143,470	$3,052,892
339	$8,904	$134,566	$143,470	$2,918,327
340	$8,512	$134,958	$143,470	$2,783,369
341	$8,118	$135,352	$143,470	$2,648,017
342	$7,723	$135,746	$143,470	$2,512,271
343	$7,327	$136,142	$143,470	$2,376,128
344	$6,930	$136,539	$143,470	$2,239,589
345	$6,532	$136,938	$143,470	$2,102,651
346	$6,133	$137,337	$143,470	$1,965,314
347	$5,732	$137,738	$143,470	$1,827,577
348	$5,330	$138,139	$143,470	$1,689,437

第29年供款共

$1,721,637

第29年利息

$90,224

第29年共還本金

$1,631,413

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,928	$138,542	$143,470	$1,550,895
350	$4,523	$138,946	$143,470	$1,411,949
351	$4,118	$139,352	$143,470	$1,272,597
352	$3,712	$139,758	$143,470	$1,132,839
353	$3,304	$140,166	$143,470	$992,674
354	$2,895	$140,574	$143,470	$852,099
355	$2,485	$140,984	$143,470	$711,115
356	$2,074	$141,396	$143,470	$569,719
357	$1,662	$141,808	$143,470	$427,911
358	$1,248	$142,222	$143,470	$285,689
359	$833	$142,637	$143,470	$143,053
360	$417	$143,053	$143,470	$0

第30年供款共

$1,721,637

第30年利息

$32,200

第30年共還本金

$1,689,437

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$28,029,120

Disclaimer

Recommended properties

Mort. Insurance
info