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$30,557,020

Monthly Payment
$161,881

Down Payment

$-28,050,000

Total Loan

$36,050,000

Total int. paid

$22,227,020

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-27,720,000

Base on DTI ratio

$323,761

Budget of property purchase

HK$-27,720,000

Down Payment

$-28,050,000
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

$323,761

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 SAUSALITO

thumb_up

SAUSALITO

590 ft²

@12,712

GFA

813 ft²

@9,225

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

Sale$7.5 M

590 ft²

@12,712

GFA

813 ft²

@9,225

Sale$7.5 M

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

549 ft²

@13,661

GFA

718 ft²

@10,446

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$7.5 M

549 ft²

@13,661

GFA

718 ft²

@10,446

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@13,783

GFA

862 ft²

@10,441

local_fire_department HIT

Sale$9 M

653 ft²

@13,783

GFA

862 ft²

@10,441

Sale$9 M

local_fire_department HIT

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

620 ft²

@13,710

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.5 M

620 ft²

@13,710

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@14,388

GFA

758 ft²

@10,554

pets Pet Friendly

Sale$8 M

556 ft²

@14,388

GFA

758 ft²

@10,554

Sale$8 M

pets Pet Friendly

Ma On Shan DOUBLE COVE PH 01

thumb_up

DOUBLE COVE PH 01

586 ft²

@14,505

GFA

725 ft²

@11,724

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

586 ft²

@14,505

GFA

725 ft²

@11,724

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan ST BARTHS PH 01 CEDAR COURT TWR 02

thumb_up

ST BARTHS PH 01 CEDAR COURT TWR 02

493 ft²

@18,053

real_estate_agent Rare pets Pet Friendly price_change 蝕讓盤

Sale$8.9 M

493 ft²

@18,053

Sale$8.9 M

real_estate_agent Rare pets Pet Friendly price_change 蝕讓盤

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG DELUXE LOW RISE APARTMENT

662 ft²

@13,595

local_fire_department HIT hotel_class King vpn_key Key pets Pet Friendly

Sale$9 M

662 ft²

@13,595

Sale$9 M

local_fire_department HIT hotel_class King vpn_key Key pets Pet Friendly

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

764 ft²

@9,162

GFA

1,113 ft²

@6,289

local_fire_department HIT

Sale$7 M

764 ft²

@9,162

GFA

1,113 ft²

@6,289

Sale$7 M

local_fire_department HIT

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 VILLA OCEANIA BLK 01

thumb_up

VILLA OCEANIA BLK 01 (Rented)

574 ft²

@13,031

GFA

743 ft²

@10,067

local_fire_department HIT hotel_class King

Sale$7.48 M

574 ft²

@13,031

GFA

743 ft²

@10,067

Sale$7.48 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

2房海景有裝修還價即成有鎖匙睇

491 ft²

@15,275

GFA

638 ft²

@11,755

directions_run Sale

Sale$7.5 M

491 ft²

@15,275

GFA

638 ft²

@11,755

Sale$7.5 M

directions_run Sale

Interest Rate	15Year	20Year	25Year	30Year
1.000	$215,757	$165,792	$135,863	$115,951
1.500	$223,778	$173,958	$144,177	$124,416
2.000	$231,985	$182,371	$152,799	$133,248
2.500	$240,378	$191,030	$161,726	$142,441
3.000	$248,955	$199,932	$170,953	$151,988
3.500	$257,715	$209,075	$180,475	$161,881
4.000	$266,657	$218,456	$190,285	$172,108
4.500	$275,780	$228,070	$200,378	$182,660
5.000	$285,081	$237,914	$210,745	$193,524
5.500	$294,559	$247,983	$221,379	$204,688
6.000	$304,210	$258,273	$232,271	$216,138

Monthly Payment$161,881

Term

30Year

Loan amount

$36,050,000

Total int. paid

$22,227,020

Total Loan and Interest

$58,277,020

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$105,146	$56,735	$161,881	$35,993,265
2	$104,980	$56,900	$161,881	$35,936,365
3	$104,814	$57,066	$161,881	$35,879,299
4	$104,648	$57,233	$161,881	$35,822,066
5	$104,481	$57,400	$161,881	$35,764,667
6	$104,314	$57,567	$161,881	$35,707,100
7	$104,146	$57,735	$161,881	$35,649,365
8	$103,977	$57,903	$161,881	$35,591,461
9	$103,808	$58,072	$161,881	$35,533,389
10	$103,639	$58,242	$161,881	$35,475,148
11	$103,469	$58,411	$161,881	$35,416,736
12	$103,299	$58,582	$161,881	$35,358,154

第1年供款共

$1,942,567

第1年利息

$1,250,722

第1年共還本金

$691,846

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$103,128	$58,753	$161,881	$35,299,402
14	$102,957	$58,924	$161,881	$35,240,478
15	$102,785	$59,096	$161,881	$35,181,382
16	$102,612	$59,268	$161,881	$35,122,114
17	$102,439	$59,441	$161,881	$35,062,672
18	$102,266	$59,614	$161,881	$35,003,058
19	$102,092	$59,788	$161,881	$34,943,270
20	$101,918	$59,963	$161,881	$34,883,307
21	$101,743	$60,138	$161,881	$34,823,169
22	$101,568	$60,313	$161,881	$34,762,856
23	$101,392	$60,489	$161,881	$34,702,367
24	$101,215	$60,665	$161,881	$34,641,702

第2年供款共

$1,942,567

第2年利息

$1,226,115

第2年共還本金

$716,452

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$101,038	$60,842	$161,881	$34,580,860
26	$100,861	$61,020	$161,881	$34,519,840
27	$100,683	$61,198	$161,881	$34,458,642
28	$100,504	$61,376	$161,881	$34,397,266
29	$100,325	$61,555	$161,881	$34,335,711
30	$100,146	$61,735	$161,881	$34,273,976
31	$99,966	$61,915	$161,881	$34,212,061
32	$99,785	$62,095	$161,881	$34,149,965
33	$99,604	$62,277	$161,881	$34,087,689
34	$99,422	$62,458	$161,881	$34,025,231
35	$99,240	$62,640	$161,881	$33,962,590
36	$99,058	$62,823	$161,881	$33,899,767

第3年供款共

$1,942,567

第3年利息

$1,200,633

第3年共還本金

$741,935

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$98,874	$63,006	$161,881	$33,836,761
38	$98,691	$63,190	$161,881	$33,773,571
39	$98,506	$63,374	$161,881	$33,710,197
40	$98,321	$63,559	$161,881	$33,646,637
41	$98,136	$63,745	$161,881	$33,582,893
42	$97,950	$63,931	$161,881	$33,518,962
43	$97,764	$64,117	$161,881	$33,454,845
44	$97,577	$64,304	$161,881	$33,390,541
45	$97,389	$64,492	$161,881	$33,326,050
46	$97,201	$64,680	$161,881	$33,261,370
47	$97,012	$64,868	$161,881	$33,196,502
48	$96,823	$65,057	$161,881	$33,131,444

第4年供款共

$1,942,567

第4年利息

$1,174,244

第4年共還本金

$768,323

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$96,633	$65,247	$161,881	$33,066,197
50	$96,443	$65,438	$161,881	$33,000,760
51	$96,252	$65,628	$161,881	$32,935,131
52	$96,061	$65,820	$161,881	$32,869,312
53	$95,869	$66,012	$161,881	$32,803,300
54	$95,676	$66,204	$161,881	$32,737,095
55	$95,483	$66,397	$161,881	$32,670,698
56	$95,290	$66,591	$161,881	$32,604,107
57	$95,095	$66,785	$161,881	$32,537,322
58	$94,901	$66,980	$161,881	$32,470,342
59	$94,705	$67,175	$161,881	$32,403,166
60	$94,509	$67,371	$161,881	$32,335,795

第5年供款共

$1,942,567

第5年利息

$1,146,918

第5年共還本金

$795,650

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$94,313	$67,568	$161,881	$32,268,227
62	$94,116	$67,765	$161,881	$32,200,462
63	$93,918	$67,963	$161,881	$32,132,499
64	$93,720	$68,161	$161,881	$32,064,338
65	$93,521	$68,360	$161,881	$31,995,979
66	$93,322	$68,559	$161,881	$31,927,420
67	$93,122	$68,759	$161,881	$31,858,661
68	$92,921	$68,960	$161,881	$31,789,701
69	$92,720	$69,161	$161,881	$31,720,541
70	$92,518	$69,362	$161,881	$31,651,178
71	$92,316	$69,565	$161,881	$31,581,614
72	$92,113	$69,768	$161,881	$31,511,846

第6年供款共

$1,942,567

第6年利息

$1,118,619

第6年共還本金

$823,949

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$91,910	$69,971	$161,881	$31,441,875
74	$91,705	$70,175	$161,881	$31,371,700
75	$91,501	$70,380	$161,881	$31,301,320
76	$91,296	$70,585	$161,881	$31,230,735
77	$91,090	$70,791	$161,881	$31,159,944
78	$90,883	$70,997	$161,881	$31,088,947
79	$90,676	$71,205	$161,881	$31,017,742
80	$90,468	$71,412	$161,881	$30,946,330
81	$90,260	$71,620	$161,881	$30,874,709
82	$90,051	$71,829	$161,881	$30,802,880
83	$89,842	$72,039	$161,881	$30,730,841
84	$89,632	$72,249	$161,881	$30,658,592

第7年供款共

$1,942,567

第7年利息

$1,089,313

第7年共還本金

$853,254

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$89,421	$72,460	$161,881	$30,586,132
86	$89,210	$72,671	$161,881	$30,513,461
87	$88,998	$72,883	$161,881	$30,440,578
88	$88,785	$73,096	$161,881	$30,367,483
89	$88,572	$73,309	$161,881	$30,294,174
90	$88,358	$73,523	$161,881	$30,220,651
91	$88,144	$73,737	$161,881	$30,146,914
92	$87,929	$73,952	$161,881	$30,072,962
93	$87,713	$74,168	$161,881	$29,998,794
94	$87,496	$74,384	$161,881	$29,924,410
95	$87,280	$74,601	$161,881	$29,849,809
96	$87,062	$74,819	$161,881	$29,774,991

第8年供款共

$1,942,567

第8年利息

$1,058,966

第8年共還本金

$883,602

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$86,844	$75,037	$161,881	$29,699,954
98	$86,625	$75,256	$161,881	$29,624,698
99	$86,405	$75,475	$161,881	$29,549,223
100	$86,185	$75,695	$161,881	$29,473,527
101	$85,964	$75,916	$161,881	$29,397,611
102	$85,743	$76,138	$161,881	$29,321,474
103	$85,521	$76,360	$161,881	$29,245,114
104	$85,298	$76,582	$161,881	$29,168,532
105	$85,075	$76,806	$161,881	$29,091,726
106	$84,851	$77,030	$161,881	$29,014,696
107	$84,626	$77,254	$161,881	$28,937,442
108	$84,401	$77,480	$161,881	$28,859,962

第9年供款共

$1,942,567

第9年利息

$1,027,539

第9年共還本金

$915,029

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$84,175	$77,706	$161,881	$28,782,256
110	$83,948	$77,932	$161,881	$28,704,324
111	$83,721	$78,160	$161,881	$28,626,164
112	$83,493	$78,388	$161,881	$28,547,777
113	$83,264	$78,616	$161,881	$28,469,160
114	$83,035	$78,846	$161,881	$28,390,315
115	$82,805	$79,076	$161,881	$28,311,239
116	$82,574	$79,306	$161,881	$28,231,933
117	$82,343	$79,537	$161,881	$28,152,396
118	$82,111	$79,769	$161,881	$28,072,626
119	$81,878	$80,002	$161,881	$27,992,624
120	$81,645	$80,235	$161,881	$27,912,389

第10年供款共

$1,942,567

第10年利息

$994,994

第10年共還本金

$947,573

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$81,411	$80,469	$161,881	$27,831,919
122	$81,176	$80,704	$161,881	$27,751,215
123	$80,941	$80,940	$161,881	$27,670,275
124	$80,705	$81,176	$161,881	$27,589,100
125	$80,468	$81,412	$161,881	$27,507,687
126	$80,231	$81,650	$161,881	$27,426,037
127	$79,993	$81,888	$161,881	$27,344,149
128	$79,754	$82,127	$161,881	$27,262,023
129	$79,514	$82,366	$161,881	$27,179,656
130	$79,274	$82,607	$161,881	$27,097,050
131	$79,033	$82,848	$161,881	$27,014,202
132	$78,791	$83,089	$161,881	$26,931,113

第11年供款共

$1,942,567

第11年利息

$961,292

第11年共還本金

$981,276

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$78,549	$83,332	$161,881	$26,847,781
134	$78,306	$83,575	$161,881	$26,764,207
135	$78,062	$83,818	$161,881	$26,680,388
136	$77,818	$84,063	$161,881	$26,596,326
137	$77,573	$84,308	$161,881	$26,512,018
138	$77,327	$84,554	$161,881	$26,427,464
139	$77,080	$84,801	$161,881	$26,342,663
140	$76,833	$85,048	$161,881	$26,257,615
141	$76,585	$85,296	$161,881	$26,172,319
142	$76,336	$85,545	$161,881	$26,086,775
143	$76,086	$85,794	$161,881	$26,000,981
144	$75,836	$86,044	$161,881	$25,914,936

第12年供款共

$1,942,567

第12年利息

$926,391

第12年共還本金

$1,016,177

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$75,585	$86,295	$161,881	$25,828,641
146	$75,334	$86,547	$161,881	$25,742,094
147	$75,081	$86,800	$161,881	$25,655,294
148	$74,828	$87,053	$161,881	$25,568,242
149	$74,574	$87,307	$161,881	$25,480,935
150	$74,319	$87,561	$161,881	$25,393,374
151	$74,064	$87,817	$161,881	$25,305,557
152	$73,808	$88,073	$161,881	$25,217,484
153	$73,551	$88,330	$161,881	$25,129,155
154	$73,293	$88,587	$161,881	$25,040,568
155	$73,035	$88,846	$161,881	$24,951,722
156	$72,776	$89,105	$161,881	$24,862,617

第13年供款共

$1,942,567

第13年利息

$890,248

第13年共還本金

$1,052,319

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$72,516	$89,365	$161,881	$24,773,253
158	$72,255	$89,625	$161,881	$24,683,627
159	$71,994	$89,887	$161,881	$24,593,741
160	$71,732	$90,149	$161,881	$24,503,592
161	$71,469	$90,412	$161,881	$24,413,180
162	$71,205	$90,676	$161,881	$24,322,504
163	$70,941	$90,940	$161,881	$24,231,564
164	$70,675	$91,205	$161,881	$24,140,359
165	$70,409	$91,471	$161,881	$24,048,888
166	$70,143	$91,738	$161,881	$23,957,150
167	$69,875	$92,006	$161,881	$23,865,144
168	$69,607	$92,274	$161,881	$23,772,870

第14年供款共

$1,942,567

第14年利息

$852,821

第14年共還本金

$1,089,747

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$69,338	$92,543	$161,881	$23,680,327
170	$69,068	$92,813	$161,881	$23,587,514
171	$68,797	$93,084	$161,881	$23,494,431
172	$68,525	$93,355	$161,881	$23,401,076
173	$68,253	$93,627	$161,881	$23,307,448
174	$67,980	$93,901	$161,881	$23,213,547
175	$67,706	$94,174	$161,881	$23,119,373
176	$67,432	$94,449	$161,881	$23,024,924
177	$67,156	$94,725	$161,881	$22,930,199
178	$66,880	$95,001	$161,881	$22,835,199
179	$66,603	$95,278	$161,881	$22,739,921
180	$66,325	$95,556	$161,881	$22,644,365

第15年供款共

$1,942,567

第15年利息

$814,062

第15年共還本金

$1,128,506

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$66,046	$95,835	$161,881	$22,548,530
182	$65,767	$96,114	$161,881	$22,452,416
183	$65,486	$96,394	$161,881	$22,356,022
184	$65,205	$96,676	$161,881	$22,259,346
185	$64,923	$96,958	$161,881	$22,162,389
186	$64,640	$97,240	$161,881	$22,065,148
187	$64,357	$97,524	$161,881	$21,967,624
188	$64,072	$97,808	$161,881	$21,869,816
189	$63,787	$98,094	$161,881	$21,771,722
190	$63,501	$98,380	$161,881	$21,673,343
191	$63,214	$98,667	$161,881	$21,574,676
192	$62,926	$98,954	$161,881	$21,475,721

第16年供款共

$1,942,567

第16年利息

$773,924

第16年共還本金

$1,168,643

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$62,638	$99,243	$161,881	$21,376,478
194	$62,348	$99,533	$161,881	$21,276,946
195	$62,058	$99,823	$161,881	$21,177,123
196	$61,767	$100,114	$161,881	$21,077,009
197	$61,475	$100,406	$161,881	$20,976,603
198	$61,182	$100,699	$161,881	$20,875,904
199	$60,888	$100,993	$161,881	$20,774,912
200	$60,593	$101,287	$161,881	$20,673,624
201	$60,298	$101,583	$161,881	$20,572,042
202	$60,002	$101,879	$161,881	$20,470,163
203	$59,705	$102,176	$161,881	$20,367,987
204	$59,407	$102,474	$161,881	$20,265,513

第17年供款共

$1,942,567

第17年利息

$732,359

第17年共還本金

$1,210,208

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$59,108	$102,773	$161,881	$20,162,740
206	$58,808	$103,073	$161,881	$20,059,668
207	$58,507	$103,373	$161,881	$19,956,294
208	$58,206	$103,675	$161,881	$19,852,620
209	$57,903	$103,977	$161,881	$19,748,643
210	$57,600	$104,280	$161,881	$19,644,362
211	$57,296	$104,585	$161,881	$19,539,778
212	$56,991	$104,890	$161,881	$19,434,888
213	$56,685	$105,196	$161,881	$19,329,692
214	$56,378	$105,502	$161,881	$19,224,190
215	$56,071	$105,810	$161,881	$19,118,380
216	$55,762	$106,119	$161,881	$19,012,261

第18年供款共

$1,942,567

第18年利息

$689,316

第18年共還本金

$1,253,252

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$55,452	$106,428	$161,881	$18,905,833
218	$55,142	$106,739	$161,881	$18,799,095
219	$54,831	$107,050	$161,881	$18,692,045
220	$54,518	$107,362	$161,881	$18,584,683
221	$54,205	$107,675	$161,881	$18,477,007
222	$53,891	$107,989	$161,881	$18,369,018
223	$53,576	$108,304	$161,881	$18,260,714
224	$53,260	$108,620	$161,881	$18,152,093
225	$52,944	$108,937	$161,881	$18,043,156
226	$52,626	$109,255	$161,881	$17,933,902
227	$52,307	$109,573	$161,881	$17,824,328
228	$51,988	$109,893	$161,881	$17,714,435

第19年供款共

$1,942,567

第19年利息

$644,741

第19年共還本金

$1,297,826

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$51,667	$110,214	$161,881	$17,604,222
230	$51,346	$110,535	$161,881	$17,493,687
231	$51,023	$110,857	$161,881	$17,382,829
232	$50,700	$111,181	$161,881	$17,271,649
233	$50,376	$111,505	$161,881	$17,160,144
234	$50,050	$111,830	$161,881	$17,048,314
235	$49,724	$112,156	$161,881	$16,936,157
236	$49,397	$112,483	$161,881	$16,823,674
237	$49,069	$112,812	$161,881	$16,710,862
238	$48,740	$113,141	$161,881	$16,597,722
239	$48,410	$113,471	$161,881	$16,484,251
240	$48,079	$113,802	$161,881	$16,370,450

第20年供款共

$1,942,567

第20年利息

$598,582

第20年共還本金

$1,343,986

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$47,747	$114,133	$161,881	$16,256,316
242	$47,414	$114,466	$161,881	$16,141,850
243	$47,080	$114,800	$161,881	$16,027,049
244	$46,746	$115,135	$161,881	$15,911,914
245	$46,410	$115,471	$161,881	$15,796,444
246	$46,073	$115,808	$161,881	$15,680,636
247	$45,735	$116,145	$161,881	$15,564,490
248	$45,396	$116,484	$161,881	$15,448,006
249	$45,057	$116,824	$161,881	$15,331,182
250	$44,716	$117,165	$161,881	$15,214,018
251	$44,374	$117,506	$161,881	$15,096,511
252	$44,031	$117,849	$161,881	$14,978,662

第21年供款共

$1,942,567

第21年利息

$550,780

第21年共還本金

$1,391,787

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$43,688	$118,193	$161,881	$14,860,469
254	$43,343	$118,538	$161,881	$14,741,932
255	$42,997	$118,883	$161,881	$14,623,048
256	$42,651	$119,230	$161,881	$14,503,818
257	$42,303	$119,578	$161,881	$14,384,241
258	$41,954	$119,927	$161,881	$14,264,314
259	$41,604	$120,276	$161,881	$14,144,038
260	$41,253	$120,627	$161,881	$14,023,411
261	$40,902	$120,979	$161,881	$13,902,432
262	$40,549	$121,332	$161,881	$13,781,100
263	$40,195	$121,686	$161,881	$13,659,414
264	$39,840	$122,041	$161,881	$13,537,373

第22年供款共

$1,942,567

第22年利息

$501,278

第22年共還本金

$1,441,289

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$39,484	$122,397	$161,881	$13,414,977
266	$39,127	$122,754	$161,881	$13,292,223
267	$38,769	$123,112	$161,881	$13,169,111
268	$38,410	$123,471	$161,881	$13,045,641
269	$38,050	$123,831	$161,881	$12,921,810
270	$37,689	$124,192	$161,881	$12,797,618
271	$37,326	$124,554	$161,881	$12,673,064
272	$36,963	$124,918	$161,881	$12,548,146
273	$36,599	$125,282	$161,881	$12,422,864
274	$36,233	$125,647	$161,881	$12,297,217
275	$35,867	$126,014	$161,881	$12,171,203
276	$35,499	$126,381	$161,881	$12,044,822

第23年供款共

$1,942,567

第23年利息

$450,016

第23年共還本金

$1,492,551

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$35,131	$126,750	$161,881	$11,918,072
278	$34,761	$127,120	$161,881	$11,790,953
279	$34,390	$127,490	$161,881	$11,663,462
280	$34,018	$127,862	$161,881	$11,535,600
281	$33,646	$128,235	$161,881	$11,407,365
282	$33,271	$128,609	$161,881	$11,278,756
283	$32,896	$128,984	$161,881	$11,149,772
284	$32,520	$129,360	$161,881	$11,020,411
285	$32,143	$129,738	$161,881	$10,890,673
286	$31,764	$130,116	$161,881	$10,760,557
287	$31,385	$130,496	$161,881	$10,630,062
288	$31,004	$130,876	$161,881	$10,499,185

第24年供款共

$1,942,567

第24年利息

$396,931

第24年共還本金

$1,545,637

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$30,623	$131,258	$161,881	$10,367,927
290	$30,240	$131,641	$161,881	$10,236,287
291	$29,856	$132,025	$161,881	$10,104,262
292	$29,471	$132,410	$161,881	$9,971,852
293	$29,085	$132,796	$161,881	$9,839,056
294	$28,697	$133,183	$161,881	$9,705,873
295	$28,309	$133,572	$161,881	$9,572,301
296	$27,919	$133,961	$161,881	$9,438,339
297	$27,528	$134,352	$161,881	$9,303,987
298	$27,137	$134,744	$161,881	$9,169,243
299	$26,744	$135,137	$161,881	$9,034,106
300	$26,349	$135,531	$161,881	$8,898,575

第25年供款共

$1,942,567

第25年利息

$341,957

第25年共還本金

$1,600,610

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$25,954	$135,926	$161,881	$8,762,649
302	$25,558	$136,323	$161,881	$8,626,326
303	$25,160	$136,720	$161,881	$8,489,605
304	$24,761	$137,119	$161,881	$8,352,486
305	$24,361	$137,519	$161,881	$8,214,967
306	$23,960	$137,920	$161,881	$8,077,047
307	$23,558	$138,323	$161,881	$7,938,724
308	$23,155	$138,726	$161,881	$7,799,998
309	$22,750	$139,131	$161,881	$7,660,867
310	$22,344	$139,536	$161,881	$7,521,331
311	$21,937	$139,943	$161,881	$7,381,388
312	$21,529	$140,352	$161,881	$7,241,036

第26年供款共

$1,942,567

第26年利息

$285,028

第26年共還本金

$1,657,539

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$21,120	$140,761	$161,881	$7,100,275
314	$20,709	$141,171	$161,881	$6,959,104
315	$20,297	$141,583	$161,881	$6,817,520
316	$19,884	$141,996	$161,881	$6,675,524
317	$19,470	$142,410	$161,881	$6,533,114
318	$19,055	$142,826	$161,881	$6,390,288
319	$18,638	$143,242	$161,881	$6,247,046
320	$18,221	$143,660	$161,881	$6,103,386
321	$17,802	$144,079	$161,881	$5,959,307
322	$17,381	$144,499	$161,881	$5,814,808
323	$16,960	$144,921	$161,881	$5,669,887
324	$16,537	$145,343	$161,881	$5,524,543

第27年供款共

$1,942,567

第27年利息

$226,075

第27年共還本金

$1,716,493

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$16,113	$145,767	$161,881	$5,378,776
326	$15,688	$146,193	$161,881	$5,232,583
327	$15,262	$146,619	$161,881	$5,085,965
328	$14,834	$147,047	$161,881	$4,938,918
329	$14,405	$147,475	$161,881	$4,791,443
330	$13,975	$147,906	$161,881	$4,643,537
331	$13,544	$148,337	$161,881	$4,495,200
332	$13,111	$148,770	$161,881	$4,346,430
333	$12,677	$149,204	$161,881	$4,197,227
334	$12,242	$149,639	$161,881	$4,047,588
335	$11,805	$150,075	$161,881	$3,897,513
336	$11,368	$150,513	$161,881	$3,747,000

第28年供款共

$1,942,567

第28年利息

$165,024

第28年共還本金

$1,777,543

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$10,929	$150,952	$161,881	$3,596,048
338	$10,488	$151,392	$161,881	$3,444,656
339	$10,047	$151,834	$161,881	$3,292,823
340	$9,604	$152,277	$161,881	$3,140,546
341	$9,160	$152,721	$161,881	$2,987,825
342	$8,714	$153,166	$161,881	$2,834,659
343	$8,268	$153,613	$161,881	$2,681,046
344	$7,820	$154,061	$161,881	$2,526,985
345	$7,370	$154,510	$161,881	$2,372,475
346	$6,920	$154,961	$161,881	$2,217,514
347	$6,468	$155,413	$161,881	$2,062,101
348	$6,014	$155,866	$161,881	$1,906,235

第29年供款共

$1,942,567

第29年利息

$101,802

第29年共還本金

$1,840,765

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$5,560	$156,321	$161,881	$1,749,915
350	$5,104	$156,777	$161,881	$1,593,138
351	$4,647	$157,234	$161,881	$1,435,904
352	$4,188	$157,693	$161,881	$1,278,211
353	$3,728	$158,152	$161,881	$1,120,059
354	$3,267	$158,614	$161,881	$961,445
355	$2,804	$159,076	$161,881	$802,369
356	$2,340	$159,540	$161,881	$642,828
357	$1,875	$160,006	$161,881	$482,823
358	$1,408	$160,472	$161,881	$322,350
359	$940	$160,940	$161,881	$161,410
360	$471	$161,410	$161,881	$0

第30年供款共

$1,942,567

第30年利息

$36,332

第30年共還本金

$1,906,235

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$30,557,020

Disclaimer

Recommended properties

Mort. Insurance
info