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$30,289,305

Monthly Payment
$156,043

Down Payment

$-26,216,000

Total Loan

$34,216,000

Total int. paid

$21,959,305

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-25,886,000

Base on DTI ratio

$312,085

Budget of property purchase

HK$-25,886,000

Down Payment

$-26,216,000
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

$312,085

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

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

761 ft²

@11,406

GFA

990 ft²

@8,768

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Sale$8.68 M

761 ft²

@11,406

GFA

990 ft²

@8,768

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare flight_takeoff 移民急讓

Ma On Shan LAKE SILVER

thumb_up

高層山景向南

549 ft²

@15,483

GFA

718 ft²

@11,838

local_fire_department HIT directions_run Sale

Sale$8.5 M

549 ft²

@15,483

GFA

718 ft²

@11,838

Sale$8.5 M

local_fire_department HIT directions_run Sale

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

523 ft²

@14,340

GFA

699 ft²

@10,730

local_fire_department HIT

Sale$7.5 M

523 ft²

@14,340

GFA

699 ft²

@10,730

Sale$7.5 M

local_fire_department HIT

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

729 ft²

@11,660

GFA

953 ft²

@8,919

local_fire_department HIT

Sale$8.5 M

729 ft²

@11,660

GFA

953 ft²

@8,919

Sale$8.5 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,460

GFA

906 ft²

@9,272

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Sale$8.4 M

733 ft²

@11,460

GFA

906 ft²

@9,272

Sale$8.4 M

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21 (Rented)

511 ft²

@15,656

verified 首置必買

Sale$8 M

511 ft²

@15,656

Sale$8 M

verified 首置必買

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Shatin GRANDVILLE

thumb_up

GRANDVILLE

612 ft²

@13,889

GFA

756 ft²

@11,243

local_fire_department HIT

Sale$8.5 M

612 ft²

@13,889

GFA

756 ft²

@11,243

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

Sai Kung PARK MEDITERRANEAN

thumb_up

Best price lowise apartment for sale

669 ft²

@12,526

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Sale$8.38 M

669 ft²

@12,526

Sale$8.38 M

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$204,781	$157,357	$128,951	$110,052
1.500	$212,393	$165,108	$136,842	$118,086
2.000	$220,183	$173,093	$145,026	$126,469
2.500	$228,149	$181,312	$153,499	$135,195
3.000	$236,289	$189,761	$162,256	$144,256
3.500	$244,604	$198,439	$171,293	$153,645
3.625	$246,710	$200,644	$173,596	$156,043
4.000	$253,092	$207,342	$180,605	$163,352
4.500	$261,750	$216,467	$190,184	$173,367
5.000	$270,578	$225,810	$200,023	$183,679
5.500	$279,573	$235,368	$210,116	$194,275
6.000	$288,734	$245,134	$220,454	$205,142

Monthly Payment$156,043

Term

30Year

Loan amount

$34,216,000

Total int. paid

$21,959,305

Total Loan and Interest

$56,175,305

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$103,361	$52,682	$156,043	$34,163,318
2	$103,202	$52,841	$156,043	$34,110,477
3	$103,042	$53,000	$156,043	$34,057,477
4	$102,882	$53,161	$156,043	$34,004,316
5	$102,721	$53,321	$156,043	$33,950,995
6	$102,560	$53,482	$156,043	$33,897,513
7	$102,399	$53,644	$156,043	$33,843,869
8	$102,237	$53,806	$156,043	$33,790,064
9	$102,074	$53,968	$156,043	$33,736,095
10	$101,911	$54,131	$156,043	$33,681,964
11	$101,748	$54,295	$156,043	$33,627,669
12	$101,584	$54,459	$156,043	$33,573,210

第1年供款共

$1,872,510

第1年利息

$1,229,720

第1年共還本金

$642,790

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$101,419	$54,623	$156,043	$33,518,587
14	$101,254	$54,788	$156,043	$33,463,798
15	$101,089	$54,954	$156,043	$33,408,844
16	$100,923	$55,120	$156,043	$33,353,724
17	$100,756	$55,286	$156,043	$33,298,438
18	$100,589	$55,453	$156,043	$33,242,984
19	$100,422	$55,621	$156,043	$33,187,363
20	$100,253	$55,789	$156,043	$33,131,574
21	$100,085	$55,958	$156,043	$33,075,617
22	$99,916	$56,127	$156,043	$33,019,490
23	$99,746	$56,296	$156,043	$32,963,194
24	$99,576	$56,466	$156,043	$32,906,728

第2年供款共

$1,872,510

第2年利息

$1,206,028

第2年共還本金

$666,482

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$99,406	$56,637	$156,043	$32,850,091
26	$99,235	$56,808	$156,043	$32,793,283
27	$99,063	$56,979	$156,043	$32,736,304
28	$98,891	$57,152	$156,043	$32,679,152
29	$98,718	$57,324	$156,043	$32,621,828
30	$98,545	$57,497	$156,043	$32,564,330
31	$98,371	$57,671	$156,043	$32,506,659
32	$98,197	$57,845	$156,043	$32,448,814
33	$98,022	$58,020	$156,043	$32,390,794
34	$97,847	$58,195	$156,043	$32,332,599
35	$97,671	$58,371	$156,043	$32,274,227
36	$97,495	$58,547	$156,043	$32,215,680

第3年供款共

$1,872,510

第3年利息

$1,181,462

第3年共還本金

$691,048

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$97,318	$58,724	$156,043	$32,156,956
38	$97,141	$58,902	$156,043	$32,098,054
39	$96,963	$59,080	$156,043	$32,038,974
40	$96,784	$59,258	$156,043	$31,979,716
41	$96,605	$59,437	$156,043	$31,920,279
42	$96,426	$59,617	$156,043	$31,860,662
43	$96,246	$59,797	$156,043	$31,800,866
44	$96,065	$59,977	$156,043	$31,740,888
45	$95,884	$60,159	$156,043	$31,680,730
46	$95,702	$60,340	$156,043	$31,620,389
47	$95,520	$60,523	$156,043	$31,559,867
48	$95,337	$60,705	$156,043	$31,499,161

第4年供款共

$1,872,510

第4年利息

$1,155,992

第4年共還本金

$716,519

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$95,154	$60,889	$156,043	$31,438,273
50	$94,970	$61,073	$156,043	$31,377,200
51	$94,785	$61,257	$156,043	$31,315,943
52	$94,600	$61,442	$156,043	$31,254,500
53	$94,415	$61,628	$156,043	$31,192,872
54	$94,228	$61,814	$156,043	$31,131,058
55	$94,042	$62,001	$156,043	$31,069,058
56	$93,854	$62,188	$156,043	$31,006,870
57	$93,667	$62,376	$156,043	$30,944,494
58	$93,478	$62,564	$156,043	$30,881,929
59	$93,289	$62,753	$156,043	$30,819,176
60	$93,100	$62,943	$156,043	$30,756,233

第5年供款共

$1,872,510

第5年利息

$1,129,582

第5年共還本金

$742,928

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$92,909	$63,133	$156,043	$30,693,100
62	$92,719	$63,324	$156,043	$30,629,776
63	$92,527	$63,515	$156,043	$30,566,261
64	$92,336	$63,707	$156,043	$30,502,554
65	$92,143	$63,899	$156,043	$30,438,655
66	$91,950	$64,092	$156,043	$30,374,562
67	$91,756	$64,286	$156,043	$30,310,276
68	$91,562	$64,480	$156,043	$30,245,796
69	$91,368	$64,675	$156,043	$30,181,121
70	$91,172	$64,870	$156,043	$30,116,251
71	$90,976	$65,066	$156,043	$30,051,184
72	$90,780	$65,263	$156,043	$29,985,922

第6年供款共

$1,872,510

第6年利息

$1,102,199

第6年共還本金

$770,311

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$90,582	$65,460	$156,043	$29,920,461
74	$90,385	$65,658	$156,043	$29,854,804
75	$90,186	$65,856	$156,043	$29,788,948
76	$89,987	$66,055	$156,043	$29,722,892
77	$89,788	$66,255	$156,043	$29,656,638
78	$89,588	$66,455	$156,043	$29,590,183
79	$89,387	$66,656	$156,043	$29,523,528
80	$89,186	$66,857	$156,043	$29,456,671
81	$88,984	$67,059	$156,043	$29,389,612
82	$88,781	$67,261	$156,043	$29,322,351
83	$88,578	$67,465	$156,043	$29,254,886
84	$88,374	$67,668	$156,043	$29,187,218

第7年供款共

$1,872,510

第7年利息

$1,073,806

第7年共還本金

$798,704

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$88,170	$67,873	$156,043	$29,119,345
86	$87,965	$68,078	$156,043	$29,051,267
87	$87,759	$68,283	$156,043	$28,982,983
88	$87,553	$68,490	$156,043	$28,914,494
89	$87,346	$68,697	$156,043	$28,845,797
90	$87,138	$68,904	$156,043	$28,776,893
91	$86,930	$69,112	$156,043	$28,707,781
92	$86,721	$69,321	$156,043	$28,638,460
93	$86,512	$69,531	$156,043	$28,568,929
94	$86,302	$69,741	$156,043	$28,499,188
95	$86,091	$69,951	$156,043	$28,429,237
96	$85,880	$70,163	$156,043	$28,359,075

第8年供款共

$1,872,510

第8年利息

$1,044,367

第8年共還本金

$828,143

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$85,668	$70,374	$156,043	$28,288,700
98	$85,455	$70,587	$156,043	$28,218,113
99	$85,242	$70,800	$156,043	$28,147,313
100	$85,028	$71,014	$156,043	$28,076,299
101	$84,814	$71,229	$156,043	$28,005,070
102	$84,599	$71,444	$156,043	$27,933,626
103	$84,383	$71,660	$156,043	$27,861,966
104	$84,166	$71,876	$156,043	$27,790,090
105	$83,949	$72,093	$156,043	$27,717,997
106	$83,731	$72,311	$156,043	$27,645,686
107	$83,513	$72,530	$156,043	$27,573,156
108	$83,294	$72,749	$156,043	$27,500,408

第9年供款共

$1,872,510

第9年利息

$1,013,843

第9年共還本金

$858,667

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$83,074	$72,968	$156,043	$27,427,440
110	$82,854	$73,189	$156,043	$27,354,251
111	$82,633	$73,410	$156,043	$27,280,841
112	$82,411	$73,632	$156,043	$27,207,209
113	$82,188	$73,854	$156,043	$27,133,355
114	$81,965	$74,077	$156,043	$27,059,278
115	$81,742	$74,301	$156,043	$26,984,977
116	$81,517	$74,525	$156,043	$26,910,452
117	$81,292	$74,751	$156,043	$26,835,701
118	$81,066	$74,976	$156,043	$26,760,725
119	$80,840	$75,203	$156,043	$26,685,522
120	$80,613	$75,430	$156,043	$26,610,092

第10年供款共

$1,872,510

第10年利息

$982,194

第10年共還本金

$890,316

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$80,385	$75,658	$156,043	$26,534,434
122	$80,156	$75,886	$156,043	$26,458,548
123	$79,927	$76,116	$156,043	$26,382,432
124	$79,697	$76,346	$156,043	$26,306,086
125	$79,466	$76,576	$156,043	$26,229,510
126	$79,235	$76,808	$156,043	$26,152,703
127	$79,003	$77,040	$156,043	$26,075,663
128	$78,770	$77,272	$156,043	$25,998,391
129	$78,537	$77,506	$156,043	$25,920,885
130	$78,303	$77,740	$156,043	$25,843,145
131	$78,068	$77,975	$156,043	$25,765,171
132	$77,832	$78,210	$156,043	$25,686,960

第11年供款共

$1,872,510

第11年利息

$949,379

第11年共還本金

$923,132

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$77,596	$78,446	$156,043	$25,608,514
134	$77,359	$78,683	$156,043	$25,529,830
135	$77,121	$78,921	$156,043	$25,450,909
136	$76,883	$79,160	$156,043	$25,371,750
137	$76,644	$79,399	$156,043	$25,292,351
138	$76,404	$79,639	$156,043	$25,212,713
139	$76,163	$79,879	$156,043	$25,132,833
140	$75,922	$80,120	$156,043	$25,052,713
141	$75,680	$80,362	$156,043	$24,972,351
142	$75,437	$80,605	$156,043	$24,891,745
143	$75,194	$80,849	$156,043	$24,810,897
144	$74,950	$81,093	$156,043	$24,729,804

第12年供款共

$1,872,510

第12年利息

$915,353

第12年共還本金

$957,157

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$74,705	$81,338	$156,043	$24,648,466
146	$74,459	$81,584	$156,043	$24,566,882
147	$74,212	$81,830	$156,043	$24,485,052
148	$73,965	$82,077	$156,043	$24,402,975
149	$73,717	$82,325	$156,043	$24,320,650
150	$73,469	$82,574	$156,043	$24,238,076
151	$73,219	$82,823	$156,043	$24,155,253
152	$72,969	$83,074	$156,043	$24,072,179
153	$72,718	$83,324	$156,043	$23,988,855
154	$72,466	$83,576	$156,043	$23,905,278
155	$72,214	$83,829	$156,043	$23,821,450
156	$71,961	$84,082	$156,043	$23,737,368

第13年供款共

$1,872,510

第13年利息

$880,074

第13年共還本金

$992,436

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$71,707	$84,336	$156,043	$23,653,032
158	$71,452	$84,591	$156,043	$23,568,441
159	$71,196	$84,846	$156,043	$23,483,595
160	$70,940	$85,102	$156,043	$23,398,493
161	$70,683	$85,360	$156,043	$23,313,133
162	$70,425	$85,617	$156,043	$23,227,516
163	$70,166	$85,876	$156,043	$23,141,640
164	$69,907	$86,135	$156,043	$23,055,504
165	$69,647	$86,396	$156,043	$22,969,108
166	$69,386	$86,657	$156,043	$22,882,452
167	$69,124	$86,918	$156,043	$22,795,533
168	$68,862	$87,181	$156,043	$22,708,352

第14年供款共

$1,872,510

第14年利息

$843,495

第14年共還本金

$1,029,016

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$68,598	$87,444	$156,043	$22,620,908
170	$68,334	$87,709	$156,043	$22,533,199
171	$68,069	$87,973	$156,043	$22,445,226
172	$67,803	$88,239	$156,043	$22,356,987
173	$67,537	$88,506	$156,043	$22,268,481
174	$67,269	$88,773	$156,043	$22,179,708
175	$67,001	$89,041	$156,043	$22,090,666
176	$66,732	$89,310	$156,043	$22,001,356
177	$66,462	$89,580	$156,043	$21,911,776
178	$66,192	$89,851	$156,043	$21,821,925
179	$65,920	$90,122	$156,043	$21,731,803
180	$65,648	$90,394	$156,043	$21,641,409

第15年供款共

$1,872,510

第15年利息

$805,567

第15年共還本金

$1,066,943

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$65,375	$90,667	$156,043	$21,550,741
182	$65,101	$90,941	$156,043	$21,459,800
183	$64,826	$91,216	$156,043	$21,368,584
184	$64,551	$91,492	$156,043	$21,277,093
185	$64,275	$91,768	$156,043	$21,185,325
186	$63,997	$92,045	$156,043	$21,093,279
187	$63,719	$92,323	$156,043	$21,000,956
188	$63,440	$92,602	$156,043	$20,908,354
189	$63,161	$92,882	$156,043	$20,815,472
190	$62,880	$93,162	$156,043	$20,722,310
191	$62,599	$93,444	$156,043	$20,628,866
192	$62,316	$93,726	$156,043	$20,535,140

第16年供款共

$1,872,510

第16年利息

$766,241

第16年共還本金

$1,106,269

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$62,033	$94,009	$156,043	$20,441,130
194	$61,749	$94,293	$156,043	$20,346,837
195	$61,464	$94,578	$156,043	$20,252,259
196	$61,179	$94,864	$156,043	$20,157,395
197	$60,892	$95,150	$156,043	$20,062,245
198	$60,605	$95,438	$156,043	$19,966,807
199	$60,316	$95,726	$156,043	$19,871,081
200	$60,027	$96,015	$156,043	$19,775,066
201	$59,737	$96,305	$156,043	$19,678,760
202	$59,446	$96,596	$156,043	$19,582,164
203	$59,154	$96,888	$156,043	$19,485,276
204	$58,862	$97,181	$156,043	$19,388,095

第17年供款共

$1,872,510

第17年利息

$725,466

第17年共還本金

$1,147,044

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$58,568	$97,474	$156,043	$19,290,621
206	$58,274	$97,769	$156,043	$19,192,852
207	$57,978	$98,064	$156,043	$19,094,788
208	$57,682	$98,360	$156,043	$18,996,428
209	$57,385	$98,657	$156,043	$18,897,770
210	$57,087	$98,955	$156,043	$18,798,815
211	$56,788	$99,254	$156,043	$18,699,560
212	$56,488	$99,554	$156,043	$18,600,006
213	$56,188	$99,855	$156,043	$18,500,151
214	$55,886	$100,157	$156,043	$18,399,994
215	$55,583	$100,459	$156,043	$18,299,535
216	$55,280	$100,763	$156,043	$18,198,773

第18年供款共

$1,872,510

第18年利息

$683,187

第18年共還本金

$1,189,323

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$54,975	$101,067	$156,043	$18,097,706
218	$54,670	$101,372	$156,043	$17,996,333
219	$54,364	$101,679	$156,043	$17,894,655
220	$54,057	$101,986	$156,043	$17,792,669
221	$53,749	$102,294	$156,043	$17,690,375
222	$53,440	$102,603	$156,043	$17,587,772
223	$53,130	$102,913	$156,043	$17,484,859
224	$52,819	$103,224	$156,043	$17,381,636
225	$52,507	$103,535	$156,043	$17,278,100
226	$52,194	$103,848	$156,043	$17,174,252
227	$51,881	$104,162	$156,043	$17,070,090
228	$51,566	$104,477	$156,043	$16,965,613

第19年供款共

$1,872,510

第19年利息

$639,351

第19年共還本金

$1,233,159

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$51,250	$104,792	$156,043	$16,860,821
230	$50,934	$105,109	$156,043	$16,755,712
231	$50,616	$105,426	$156,043	$16,650,286
232	$50,298	$105,745	$156,043	$16,544,541
233	$49,978	$106,064	$156,043	$16,438,477
234	$49,658	$106,385	$156,043	$16,332,093
235	$49,337	$106,706	$156,043	$16,225,387
236	$49,014	$107,028	$156,043	$16,118,358
237	$48,691	$107,352	$156,043	$16,011,007
238	$48,367	$107,676	$156,043	$15,903,331
239	$48,041	$108,001	$156,043	$15,795,329
240	$47,715	$108,327	$156,043	$15,687,002

第20年供款共

$1,872,510

第20年利息

$593,899

第20年共還本金

$1,278,611

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$47,388	$108,655	$156,043	$15,578,347
242	$47,060	$108,983	$156,043	$15,469,364
243	$46,730	$109,312	$156,043	$15,360,052
244	$46,400	$109,642	$156,043	$15,250,410
245	$46,069	$109,974	$156,043	$15,140,436
246	$45,737	$110,306	$156,043	$15,030,131
247	$45,404	$110,639	$156,043	$14,919,492
248	$45,069	$110,973	$156,043	$14,808,518
249	$44,734	$111,308	$156,043	$14,697,210
250	$44,398	$111,645	$156,043	$14,585,565
251	$44,061	$111,982	$156,043	$14,473,583
252	$43,722	$112,320	$156,043	$14,361,263

第21年供款共

$1,872,510

第21年利息

$546,771

第21年共還本金

$1,325,739

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$43,383	$112,660	$156,043	$14,248,603
254	$43,043	$113,000	$156,043	$14,135,604
255	$42,701	$113,341	$156,043	$14,022,262
256	$42,359	$113,684	$156,043	$13,908,579
257	$42,015	$114,027	$156,043	$13,794,552
258	$41,671	$114,371	$156,043	$13,680,180
259	$41,326	$114,717	$156,043	$13,565,463
260	$40,979	$115,064	$156,043	$13,450,400
261	$40,631	$115,411	$156,043	$13,334,989
262	$40,283	$115,760	$156,043	$13,219,229
263	$39,933	$116,109	$156,043	$13,103,120
264	$39,582	$116,460	$156,043	$12,986,659

第22年供款共

$1,872,510

第22年利息

$497,907

第22年共還本金

$1,374,604

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$39,231	$116,812	$156,043	$12,869,847
266	$38,878	$117,165	$156,043	$12,752,683
267	$38,524	$117,519	$156,043	$12,635,164
268	$38,169	$117,874	$156,043	$12,517,290
269	$37,813	$118,230	$156,043	$12,399,060
270	$37,455	$118,587	$156,043	$12,280,473
271	$37,097	$118,945	$156,043	$12,161,528
272	$36,738	$119,305	$156,043	$12,042,223
273	$36,378	$119,665	$156,043	$11,922,558
274	$36,016	$120,026	$156,043	$11,802,532
275	$35,653	$120,389	$156,043	$11,682,143
276	$35,290	$120,753	$156,043	$11,561,390

第23年供款共

$1,872,510

第23年利息

$447,241

第23年共還本金

$1,425,269

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$34,925	$121,117	$156,043	$11,440,273
278	$34,559	$121,483	$156,043	$11,318,789
279	$34,192	$121,850	$156,043	$11,196,939
280	$33,824	$122,218	$156,043	$11,074,721
281	$33,455	$122,588	$156,043	$10,952,133
282	$33,085	$122,958	$156,043	$10,829,175
283	$32,713	$123,329	$156,043	$10,705,846
284	$32,341	$123,702	$156,043	$10,582,144
285	$31,967	$124,076	$156,043	$10,458,068
286	$31,592	$124,450	$156,043	$10,333,618
287	$31,216	$124,826	$156,043	$10,208,791
288	$30,839	$125,203	$156,043	$10,083,588

第24年供款共

$1,872,510

第24年利息

$394,708

第24年共還本金

$1,477,802

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$30,461	$125,582	$156,043	$9,958,006
290	$30,081	$125,961	$156,043	$9,832,045
291	$29,701	$126,342	$156,043	$9,705,703
292	$29,319	$126,723	$156,043	$9,578,980
293	$28,937	$127,106	$156,043	$9,451,874
294	$28,553	$127,490	$156,043	$9,324,384
295	$28,167	$127,875	$156,043	$9,196,509
296	$27,781	$128,261	$156,043	$9,068,248
297	$27,394	$128,649	$156,043	$8,939,599
298	$27,005	$129,037	$156,043	$8,810,561
299	$26,615	$129,427	$156,043	$8,681,134
300	$26,224	$129,818	$156,043	$8,551,316

第25年供款共

$1,872,510

第25年利息

$340,238

第25年共還本金

$1,532,272

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$25,832	$130,210	$156,043	$8,421,106
302	$25,439	$130,604	$156,043	$8,290,502
303	$25,044	$130,998	$156,043	$8,159,503
304	$24,649	$131,394	$156,043	$8,028,109
305	$24,252	$131,791	$156,043	$7,896,319
306	$23,853	$132,189	$156,043	$7,764,129
307	$23,454	$132,588	$156,043	$7,631,541
308	$23,054	$132,989	$156,043	$7,498,552
309	$22,652	$133,391	$156,043	$7,365,162
310	$22,249	$133,794	$156,043	$7,231,368
311	$21,845	$134,198	$156,043	$7,097,170
312	$21,439	$134,603	$156,043	$6,962,567

第26年供款共

$1,872,510

第26年利息

$283,761

第26年共還本金

$1,588,749

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$21,033	$135,010	$156,043	$6,827,557
314	$20,625	$135,418	$156,043	$6,692,140
315	$20,216	$135,827	$156,043	$6,556,313
316	$19,806	$136,237	$156,043	$6,420,076
317	$19,394	$136,649	$156,043	$6,283,428
318	$18,981	$137,061	$156,043	$6,146,366
319	$18,567	$137,475	$156,043	$6,008,891
320	$18,152	$137,891	$156,043	$5,871,000
321	$17,735	$138,307	$156,043	$5,732,693
322	$17,318	$138,725	$156,043	$5,593,968
323	$16,898	$139,144	$156,043	$5,454,824
324	$16,478	$139,564	$156,043	$5,315,260

第27年供款共

$1,872,510

第27年利息

$225,203

第27年共還本金

$1,647,308

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$16,057	$139,986	$156,043	$5,175,274
326	$15,634	$140,409	$156,043	$5,034,865
327	$15,209	$140,833	$156,043	$4,894,032
328	$14,784	$141,258	$156,043	$4,752,773
329	$14,357	$141,685	$156,043	$4,611,088
330	$13,929	$142,113	$156,043	$4,468,975
331	$13,500	$142,542	$156,043	$4,326,432
332	$13,069	$142,973	$156,043	$4,183,459
333	$12,638	$143,405	$156,043	$4,040,054
334	$12,204	$143,838	$156,043	$3,896,216
335	$11,770	$144,273	$156,043	$3,751,943
336	$11,334	$144,709	$156,043	$3,607,235

第28年供款共

$1,872,510

第28年利息

$164,485

第28年共還本金

$1,708,025

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$10,897	$145,146	$156,043	$3,462,089
338	$10,458	$145,584	$156,043	$3,316,505
339	$10,019	$146,024	$156,043	$3,170,481
340	$9,577	$146,465	$156,043	$3,024,016
341	$9,135	$146,907	$156,043	$2,877,109
342	$8,691	$147,351	$156,043	$2,729,757
343	$8,246	$147,796	$156,043	$2,581,961
344	$7,800	$148,243	$156,043	$2,433,718
345	$7,352	$148,691	$156,043	$2,285,028
346	$6,903	$149,140	$156,043	$2,135,888
347	$6,452	$149,590	$156,043	$1,986,297
348	$6,000	$150,042	$156,043	$1,836,255

第29年供款共

$1,872,510

第29年利息

$101,530

第29年共還本金

$1,770,980

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$5,547	$150,495	$156,043	$1,685,760
350	$5,092	$150,950	$156,043	$1,534,810
351	$4,636	$151,406	$156,043	$1,383,403
352	$4,179	$151,863	$156,043	$1,231,540
353	$3,720	$152,322	$156,043	$1,079,218
354	$3,260	$152,782	$156,043	$926,435
355	$2,799	$153,244	$156,043	$773,191
356	$2,336	$153,707	$156,043	$619,485
357	$1,871	$154,171	$156,043	$465,313
358	$1,406	$154,637	$156,043	$310,677
359	$939	$155,104	$156,043	$155,573
360	$470	$155,573	$156,043	$0

第30年供款共

$1,872,510

第30年利息

$36,255

第30年共還本金

$1,836,255

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$30,289,305

Disclaimer

Recommended properties

Mort. Insurance
info