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$31,690,963

Monthly Payment
$166,003

Down Payment

$-28,400,000

Total Loan

$36,400,000

Total int. paid

$23,360,963

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-28,070,000

Base on DTI ratio

$332,005

Budget of property purchase

HK$-28,070,000

Down Payment

$-28,400,000
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

$332,005

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

Shatin RAVANA GDN

thumb_up

沙田濱景花園,新地物業,特高樓底

643 ft²

@12,753

GFA

780 ft²

@10,513

real_estate_agent Rare

Sale$8.2 M

643 ft²

@12,753

GFA

780 ft²

@10,513

Sale$8.2 M

real_estate_agent Rare

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

581 ft²

@13,580

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Sale$7.89 M

581 ft²

@13,580

Sale$7.89 M

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@14,120

GFA

756 ft²

@11,243

local_fire_department HIT

Sale$8.5 M

602 ft²

@14,120

GFA

756 ft²

@11,243

Sale$8.5 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 05

thumb_up

LAKE SILVER TWR 05

573 ft²

@12,740

GFA

753 ft²

@9,695

real_estate_agent Rare vpn_key Key

Sale$7.3 M

573 ft²

@12,740

GFA

753 ft²

@9,695

Sale$7.3 M

real_estate_agent Rare vpn_key Key

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,901

GFA

792 ft²

@11,364

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$9 M

604 ft²

@14,901

GFA

792 ft²

@11,364

Sale$9 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

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 OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

688 ft²

@11,483

GFA

925 ft²

@8,541

local_fire_department HIT

Sale$7.9 M

688 ft²

@11,483

GFA

925 ft²

@8,541

Sale$7.9 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 01

thumb_up

PARK MEDITERRANEAN

599 ft²

@14,190

local_offer Good Catch

Sale$8.5 M

599 ft²

@14,190

Sale$8.5 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

501 ft²

@15,968

local_fire_department HIT

Sale$8 M

501 ft²

@15,968

Sale$8 M

local_fire_department HIT

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

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@13,178

GFA

781 ft²

@10,883

hotel_class King

Sale$8.5 M

645 ft²

@13,178

GFA

781 ft²

@10,883

Sale$8.5 M

hotel_class King

Sole

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

818 ft²

@10,452

GFA

1,060 ft²

@8,066

real_estate_agent Rare

Sale$8.55 M

818 ft²

@10,452

GFA

1,060 ft²

@8,066

Sale$8.55 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$217,852	$167,402	$137,182	$117,077
1.500	$225,950	$175,647	$145,577	$125,624
2.000	$234,237	$184,142	$154,283	$134,541
2.500	$242,711	$192,885	$163,296	$143,824
3.000	$251,372	$201,874	$172,613	$153,464
3.500	$260,217	$211,105	$182,227	$163,452
3.625	$262,457	$213,451	$184,676	$166,003
4.000	$269,246	$220,577	$192,133	$173,779
4.500	$278,458	$230,284	$202,323	$184,433
5.000	$287,849	$240,224	$212,791	$195,403
5.500	$297,418	$250,391	$223,528	$206,675
6.000	$307,164	$260,781	$234,526	$218,236

Monthly Payment$166,003

Term

30Year

Loan amount

$36,400,000

Total int. paid

$23,360,963

Total Loan and Interest

$59,760,963

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$109,958	$56,044	$166,003	$36,343,956
2	$109,789	$56,214	$166,003	$36,287,742
3	$109,619	$56,383	$166,003	$36,231,359
4	$109,449	$56,554	$166,003	$36,174,805
5	$109,278	$56,725	$166,003	$36,118,080
6	$109,107	$56,896	$166,003	$36,061,184
7	$108,935	$57,068	$166,003	$36,004,116
8	$108,762	$57,240	$166,003	$35,946,876
9	$108,590	$57,413	$166,003	$35,889,463
10	$108,416	$57,587	$166,003	$35,831,876
11	$108,242	$57,761	$166,003	$35,774,116
12	$108,068	$57,935	$166,003	$35,716,181

第1年供款共

$1,992,032

第1年利息

$1,308,213

第1年共還本金

$683,819

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$107,893	$58,110	$166,003	$35,658,071
14	$107,717	$58,286	$166,003	$35,599,785
15	$107,541	$58,462	$166,003	$35,541,324
16	$107,364	$58,638	$166,003	$35,482,685
17	$107,187	$58,815	$166,003	$35,423,870
18	$107,010	$58,993	$166,003	$35,364,877
19	$106,831	$59,171	$166,003	$35,305,706
20	$106,653	$59,350	$166,003	$35,246,355
21	$106,473	$59,529	$166,003	$35,186,826
22	$106,294	$59,709	$166,003	$35,127,117
23	$106,113	$59,890	$166,003	$35,067,228
24	$105,932	$60,070	$166,003	$35,007,157

第2年供款共

$1,992,032

第2年利息

$1,283,008

第2年共還本金

$709,024

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$105,751	$60,252	$166,003	$34,946,905
26	$105,569	$60,434	$166,003	$34,886,471
27	$105,386	$60,616	$166,003	$34,825,855
28	$105,203	$60,800	$166,003	$34,765,055
29	$105,019	$60,983	$166,003	$34,704,072
30	$104,835	$61,167	$166,003	$34,642,905
31	$104,650	$61,352	$166,003	$34,581,552
32	$104,465	$61,538	$166,003	$34,520,015
33	$104,279	$61,723	$166,003	$34,458,291
34	$104,093	$61,910	$166,003	$34,396,381
35	$103,906	$62,097	$166,003	$34,334,284
36	$103,718	$62,285	$166,003	$34,272,000

第3年供款共

$1,992,032

第3年利息

$1,256,875

第3年共還本金

$735,157

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$103,530	$62,473	$166,003	$34,209,527
38	$103,341	$62,661	$166,003	$34,146,866
39	$103,152	$62,851	$166,003	$34,084,015
40	$102,962	$63,041	$166,003	$34,020,975
41	$102,772	$63,231	$166,003	$33,957,744
42	$102,581	$63,422	$166,003	$33,894,322
43	$102,389	$63,614	$166,003	$33,830,708
44	$102,197	$63,806	$166,003	$33,766,902
45	$102,004	$63,998	$166,003	$33,702,904
46	$101,811	$64,192	$166,003	$33,638,712
47	$101,617	$64,386	$166,003	$33,574,326
48	$101,422	$64,580	$166,003	$33,509,746

第4年供款共

$1,992,032

第4年利息

$1,229,778

第4年共還本金

$762,254

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$101,227	$64,775	$166,003	$33,444,971
50	$101,032	$64,971	$166,003	$33,380,000
51	$100,835	$65,167	$166,003	$33,314,833
52	$100,639	$65,364	$166,003	$33,249,468
53	$100,441	$65,562	$166,003	$33,183,907
54	$100,243	$65,760	$166,003	$33,118,147
55	$100,044	$65,958	$166,003	$33,052,189
56	$99,845	$66,158	$166,003	$32,986,031
57	$99,645	$66,357	$166,003	$32,919,674
58	$99,445	$66,558	$166,003	$32,853,116
59	$99,244	$66,759	$166,003	$32,786,357
60	$99,042	$66,961	$166,003	$32,719,397

第5年供款共

$1,992,032

第5年利息

$1,201,683

第5年共還本金

$790,349

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$98,840	$67,163	$166,003	$32,652,234
62	$98,637	$67,366	$166,003	$32,584,868
63	$98,433	$67,569	$166,003	$32,517,299
64	$98,229	$67,773	$166,003	$32,449,526
65	$98,025	$67,978	$166,003	$32,381,548
66	$97,819	$68,183	$166,003	$32,313,364
67	$97,613	$68,389	$166,003	$32,244,975
68	$97,407	$68,596	$166,003	$32,176,379
69	$97,199	$68,803	$166,003	$32,107,576
70	$96,992	$69,011	$166,003	$32,038,565
71	$96,783	$69,220	$166,003	$31,969,345
72	$96,574	$69,429	$166,003	$31,899,917

第6年供款共

$1,992,032

第6年利息

$1,172,552

第6年共還本金

$819,480

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$96,364	$69,638	$166,003	$31,830,278
74	$96,154	$69,849	$166,003	$31,760,429
75	$95,943	$70,060	$166,003	$31,690,370
76	$95,731	$70,271	$166,003	$31,620,098
77	$95,519	$70,484	$166,003	$31,549,615
78	$95,306	$70,697	$166,003	$31,478,918
79	$95,093	$70,910	$166,003	$31,408,008
80	$94,878	$71,124	$166,003	$31,336,884
81	$94,664	$71,339	$166,003	$31,265,545
82	$94,448	$71,555	$166,003	$31,193,990
83	$94,232	$71,771	$166,003	$31,122,219
84	$94,015	$71,988	$166,003	$31,050,231

第7年供款共

$1,992,032

第7年利息

$1,142,347

第7年共還本金

$849,685

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$93,798	$72,205	$166,003	$30,978,026
86	$93,579	$72,423	$166,003	$30,905,603
87	$93,361	$72,642	$166,003	$30,832,961
88	$93,141	$72,861	$166,003	$30,760,100
89	$92,921	$73,082	$166,003	$30,687,018
90	$92,700	$73,302	$166,003	$30,613,716
91	$92,479	$73,524	$166,003	$30,540,192
92	$92,257	$73,746	$166,003	$30,466,446
93	$92,034	$73,969	$166,003	$30,392,478
94	$91,811	$74,192	$166,003	$30,318,286
95	$91,586	$74,416	$166,003	$30,243,869
96	$91,362	$74,641	$166,003	$30,169,228

第8年供款共

$1,992,032

第8年利息

$1,111,029

第8年共還本金

$881,003

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$91,136	$74,866	$166,003	$30,094,362
98	$90,910	$75,093	$166,003	$30,019,269
99	$90,683	$75,319	$166,003	$29,943,950
100	$90,456	$75,547	$166,003	$29,868,403
101	$90,227	$75,775	$166,003	$29,792,628
102	$89,999	$76,004	$166,003	$29,716,624
103	$89,769	$76,234	$166,003	$29,640,390
104	$89,539	$76,464	$166,003	$29,563,926
105	$89,308	$76,695	$166,003	$29,487,231
106	$89,076	$76,927	$166,003	$29,410,304
107	$88,844	$77,159	$166,003	$29,333,145
108	$88,611	$77,392	$166,003	$29,255,753

第9年供款共

$1,992,032

第9年利息

$1,078,557

第9年共還本金

$913,475

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$88,377	$77,626	$166,003	$29,178,127
110	$88,142	$77,860	$166,003	$29,100,267
111	$87,907	$78,096	$166,003	$29,022,171
112	$87,671	$78,332	$166,003	$28,943,840
113	$87,435	$78,568	$166,003	$28,865,271
114	$87,197	$78,805	$166,003	$28,786,466
115	$86,959	$79,044	$166,003	$28,707,422
116	$86,720	$79,282	$166,003	$28,628,140
117	$86,481	$79,522	$166,003	$28,548,618
118	$86,241	$79,762	$166,003	$28,468,856
119	$86,000	$80,003	$166,003	$28,388,853
120	$85,758	$80,245	$166,003	$28,308,608

第10年供款共

$1,992,032

第10年利息

$1,044,887

第10年共還本金

$947,145

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$85,516	$80,487	$166,003	$28,228,121
122	$85,272	$80,730	$166,003	$28,147,391
123	$85,029	$80,974	$166,003	$28,066,417
124	$84,784	$81,219	$166,003	$27,985,198
125	$84,539	$81,464	$166,003	$27,903,734
126	$84,293	$81,710	$166,003	$27,822,024
127	$84,046	$81,957	$166,003	$27,740,067
128	$83,798	$82,205	$166,003	$27,657,863
129	$83,550	$82,453	$166,003	$27,575,410
130	$83,301	$82,702	$166,003	$27,492,708
131	$83,051	$82,952	$166,003	$27,409,756
132	$82,800	$83,202	$166,003	$27,326,554

第11年供款共

$1,992,032

第11年利息

$1,009,977

第11年共還本金

$982,055

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$82,549	$83,454	$166,003	$27,243,100
134	$82,297	$83,706	$166,003	$27,159,394
135	$82,044	$83,959	$166,003	$27,075,435
136	$81,790	$84,212	$166,003	$26,991,223
137	$81,536	$84,467	$166,003	$26,906,756
138	$81,281	$84,722	$166,003	$26,822,035
139	$81,025	$84,978	$166,003	$26,737,057
140	$80,768	$85,234	$166,003	$26,651,822
141	$80,511	$85,492	$166,003	$26,566,330
142	$80,252	$85,750	$166,003	$26,480,580
143	$79,993	$86,009	$166,003	$26,394,571
144	$79,734	$86,269	$166,003	$26,308,302

第12年供款共

$1,992,032

第12年利息

$973,780

第12年共還本金

$1,018,252

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$79,473	$86,530	$166,003	$26,221,772
146	$79,212	$86,791	$166,003	$26,134,981
147	$78,949	$87,053	$166,003	$26,047,928
148	$78,686	$87,316	$166,003	$25,960,612
149	$78,423	$87,580	$166,003	$25,873,032
150	$78,158	$87,845	$166,003	$25,785,187
151	$77,893	$88,110	$166,003	$25,697,077
152	$77,627	$88,376	$166,003	$25,608,701
153	$77,360	$88,643	$166,003	$25,520,058
154	$77,092	$88,911	$166,003	$25,431,147
155	$76,823	$89,179	$166,003	$25,341,968
156	$76,554	$89,449	$166,003	$25,252,519

第13年供款共

$1,992,032

第13年利息

$936,249

第13年共還本金

$1,055,783

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$76,284	$89,719	$166,003	$25,162,800
158	$76,013	$89,990	$166,003	$25,072,810
159	$75,741	$90,262	$166,003	$24,982,548
160	$75,468	$90,535	$166,003	$24,892,013
161	$75,195	$90,808	$166,003	$24,801,205
162	$74,920	$91,082	$166,003	$24,710,123
163	$74,645	$91,358	$166,003	$24,618,765
164	$74,369	$91,633	$166,003	$24,527,132
165	$74,092	$91,910	$166,003	$24,435,222
166	$73,815	$92,188	$166,003	$24,343,034
167	$73,536	$92,466	$166,003	$24,250,567
168	$73,257	$92,746	$166,003	$24,157,822

第14年供款共

$1,992,032

第14年利息

$897,335

第14年共還本金

$1,094,697

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$72,977	$93,026	$166,003	$24,064,796
170	$72,696	$93,307	$166,003	$23,971,489
171	$72,414	$93,589	$166,003	$23,877,900
172	$72,131	$93,872	$166,003	$23,784,028
173	$71,848	$94,155	$166,003	$23,689,873
174	$71,563	$94,440	$166,003	$23,595,434
175	$71,278	$94,725	$166,003	$23,500,709
176	$70,992	$95,011	$166,003	$23,405,698
177	$70,705	$95,298	$166,003	$23,310,400
178	$70,417	$95,586	$166,003	$23,214,814
179	$70,128	$95,875	$166,003	$23,118,940
180	$69,838	$96,164	$166,003	$23,022,775

第15年供款共

$1,992,032

第15年利息

$856,986

第15年共還本金

$1,135,046

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$69,548	$96,455	$166,003	$22,926,321
182	$69,257	$96,746	$166,003	$22,829,575
183	$68,964	$97,038	$166,003	$22,732,536
184	$68,671	$97,331	$166,003	$22,635,205
185	$68,377	$97,625	$166,003	$22,537,579
186	$68,082	$97,920	$166,003	$22,439,659
187	$67,786	$98,216	$166,003	$22,341,443
188	$67,490	$98,513	$166,003	$22,242,930
189	$67,192	$98,810	$166,003	$22,144,119
190	$66,894	$99,109	$166,003	$22,045,010
191	$66,594	$99,408	$166,003	$21,945,602
192	$66,294	$99,709	$166,003	$21,845,893

第16年供款共

$1,992,032

第16年利息

$815,150

第16年共還本金

$1,176,882

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$65,993	$100,010	$166,003	$21,745,883
194	$65,691	$100,312	$166,003	$21,645,571
195	$65,388	$100,615	$166,003	$21,544,956
196	$65,084	$100,919	$166,003	$21,444,038
197	$64,779	$101,224	$166,003	$21,342,814
198	$64,473	$101,530	$166,003	$21,241,284
199	$64,166	$101,836	$166,003	$21,139,448
200	$63,859	$102,144	$166,003	$21,037,304
201	$63,550	$102,452	$166,003	$20,934,851
202	$63,241	$102,762	$166,003	$20,832,089
203	$62,930	$103,072	$166,003	$20,729,017
204	$62,619	$103,384	$166,003	$20,625,633

第17年供款共

$1,992,032

第17年利息

$771,772

第17年共還本金

$1,220,260

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$62,307	$103,696	$166,003	$20,521,937
206	$61,993	$104,009	$166,003	$20,417,928
207	$61,679	$104,324	$166,003	$20,313,604
208	$61,364	$104,639	$166,003	$20,208,966
209	$61,048	$104,955	$166,003	$20,104,011
210	$60,731	$105,272	$166,003	$19,998,739
211	$60,413	$105,590	$166,003	$19,893,149
212	$60,094	$105,909	$166,003	$19,787,241
213	$59,774	$106,229	$166,003	$19,681,012
214	$59,453	$106,550	$166,003	$19,574,462
215	$59,131	$106,871	$166,003	$19,467,591
216	$58,808	$107,194	$166,003	$19,360,396

第18年供款共

$1,992,032

第18年利息

$726,795

第18年共還本金

$1,265,237

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$58,485	$107,518	$166,003	$19,252,878
218	$58,160	$107,843	$166,003	$19,145,035
219	$57,834	$108,169	$166,003	$19,036,867
220	$57,507	$108,495	$166,003	$18,928,371
221	$57,179	$108,823	$166,003	$18,819,548
222	$56,851	$109,152	$166,003	$18,710,396
223	$56,521	$109,482	$166,003	$18,600,914
224	$56,190	$109,812	$166,003	$18,491,102
225	$55,859	$110,144	$166,003	$18,380,958
226	$55,526	$110,477	$166,003	$18,270,481
227	$55,192	$110,811	$166,003	$18,159,670
228	$54,857	$111,145	$166,003	$18,048,525

第19年供款共

$1,992,032

第19年利息

$680,161

第19年共還本金

$1,311,871

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$54,522	$111,481	$166,003	$17,937,044
230	$54,185	$111,818	$166,003	$17,825,226
231	$53,847	$112,156	$166,003	$17,713,070
232	$53,508	$112,494	$166,003	$17,600,576
233	$53,168	$112,834	$166,003	$17,487,742
234	$52,828	$113,175	$166,003	$17,374,566
235	$52,486	$113,517	$166,003	$17,261,049
236	$52,143	$113,860	$166,003	$17,147,190
237	$51,799	$114,204	$166,003	$17,032,986
238	$51,454	$114,549	$166,003	$16,918,437
239	$51,108	$114,895	$166,003	$16,803,542
240	$50,761	$115,242	$166,003	$16,688,300

第20年供款共

$1,992,032

第20年利息

$631,807

第20年共還本金

$1,360,225

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$50,413	$115,590	$166,003	$16,572,710
242	$50,063	$115,939	$166,003	$16,456,771
243	$49,713	$116,290	$166,003	$16,340,481
244	$49,362	$116,641	$166,003	$16,223,840
245	$49,010	$116,993	$166,003	$16,106,847
246	$48,656	$117,347	$166,003	$15,989,501
247	$48,302	$117,701	$166,003	$15,871,799
248	$47,946	$118,057	$166,003	$15,753,743
249	$47,589	$118,413	$166,003	$15,635,330
250	$47,232	$118,771	$166,003	$15,516,559
251	$46,873	$119,130	$166,003	$15,397,429
252	$46,513	$119,490	$166,003	$15,277,939

第21年供款共

$1,992,032

第21年利息

$581,671

第21年共還本金

$1,410,361

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$46,152	$119,851	$166,003	$15,158,089
254	$45,790	$120,213	$166,003	$15,037,876
255	$45,427	$120,576	$166,003	$14,917,300
256	$45,063	$120,940	$166,003	$14,796,360
257	$44,697	$121,305	$166,003	$14,675,055
258	$44,331	$121,672	$166,003	$14,553,383
259	$43,963	$122,039	$166,003	$14,431,344
260	$43,595	$122,408	$166,003	$14,308,936
261	$43,225	$122,778	$166,003	$14,186,158
262	$42,854	$123,149	$166,003	$14,063,010
263	$42,482	$123,521	$166,003	$13,939,489
264	$42,109	$123,894	$166,003	$13,815,595

第22年供款共

$1,992,032

第22年利息

$529,688

第22年共還本金

$1,462,344

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$41,735	$124,268	$166,003	$13,691,327
266	$41,359	$124,643	$166,003	$13,566,684
267	$40,983	$125,020	$166,003	$13,441,664
268	$40,605	$125,398	$166,003	$13,316,266
269	$40,226	$125,776	$166,003	$13,190,489
270	$39,846	$126,156	$166,003	$13,064,333
271	$39,465	$126,538	$166,003	$12,937,796
272	$39,083	$126,920	$166,003	$12,810,876
273	$38,700	$127,303	$166,003	$12,683,573
274	$38,315	$127,688	$166,003	$12,555,885
275	$37,929	$128,073	$166,003	$12,427,812
276	$37,542	$128,460	$166,003	$12,299,351

第23年供款共

$1,992,032

第23年利息

$475,788

第23年共還本金

$1,516,244

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$37,154	$128,848	$166,003	$12,170,503
278	$36,765	$129,238	$166,003	$12,041,265
279	$36,375	$129,628	$166,003	$11,911,637
280	$35,983	$130,020	$166,003	$11,781,618
281	$35,590	$130,412	$166,003	$11,651,205
282	$35,196	$130,806	$166,003	$11,520,399
283	$34,801	$131,201	$166,003	$11,389,197
284	$34,405	$131,598	$166,003	$11,257,600
285	$34,007	$131,995	$166,003	$11,125,604
286	$33,609	$132,394	$166,003	$10,993,210
287	$33,209	$132,794	$166,003	$10,860,416
288	$32,808	$133,195	$166,003	$10,727,221

第24年供款共

$1,992,032

第24年利息

$419,902

第24年共還本金

$1,572,130

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$32,405	$133,598	$166,003	$10,593,623
290	$32,002	$134,001	$166,003	$10,459,622
291	$31,597	$134,406	$166,003	$10,325,216
292	$31,191	$134,812	$166,003	$10,190,405
293	$30,784	$135,219	$166,003	$10,055,185
294	$30,375	$135,628	$166,003	$9,919,558
295	$29,965	$136,037	$166,003	$9,783,520
296	$29,554	$136,448	$166,003	$9,647,072
297	$29,142	$136,860	$166,003	$9,510,212
298	$28,729	$137,274	$166,003	$9,372,938
299	$28,314	$137,689	$166,003	$9,235,249
300	$27,898	$138,105	$166,003	$9,097,145

第25年供款共

$1,992,032

第25年利息

$361,956

第25年共還本金

$1,630,076

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$27,481	$138,522	$166,003	$8,958,623
302	$27,063	$138,940	$166,003	$8,819,683
303	$26,643	$139,360	$166,003	$8,680,323
304	$26,222	$139,781	$166,003	$8,540,542
305	$25,800	$140,203	$166,003	$8,400,339
306	$25,376	$140,627	$166,003	$8,259,712
307	$24,951	$141,051	$166,003	$8,118,661
308	$24,525	$141,478	$166,003	$7,977,183
309	$24,098	$141,905	$166,003	$7,835,278
310	$23,669	$142,334	$166,003	$7,692,945
311	$23,239	$142,764	$166,003	$7,550,181
312	$22,808	$143,195	$166,003	$7,406,986

第26年供款共

$1,992,032

第26年利息

$301,874

第26年共還本金

$1,690,158

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$22,375	$143,627	$166,003	$7,263,359
314	$21,941	$144,061	$166,003	$7,119,298
315	$21,506	$144,496	$166,003	$6,974,801
316	$21,070	$144,933	$166,003	$6,829,868
317	$20,632	$145,371	$166,003	$6,684,497
318	$20,193	$145,810	$166,003	$6,538,687
319	$19,752	$146,250	$166,003	$6,392,437
320	$19,310	$146,692	$166,003	$6,245,745
321	$18,867	$147,135	$166,003	$6,098,610
322	$18,423	$147,580	$166,003	$5,951,030
323	$17,977	$148,026	$166,003	$5,803,004
324	$17,530	$148,473	$166,003	$5,654,531

第27年供款共

$1,992,032

第27年利息

$239,577

第27年共還本金

$1,752,455

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$17,081	$148,921	$166,003	$5,505,610
326	$16,632	$149,371	$166,003	$5,356,239
327	$16,180	$149,822	$166,003	$5,206,417
328	$15,728	$150,275	$166,003	$5,056,142
329	$15,274	$150,729	$166,003	$4,905,413
330	$14,818	$151,184	$166,003	$4,754,229
331	$14,362	$151,641	$166,003	$4,602,588
332	$13,904	$152,099	$166,003	$4,450,489
333	$13,444	$152,558	$166,003	$4,297,930
334	$12,983	$153,019	$166,003	$4,144,911
335	$12,521	$153,482	$166,003	$3,991,429
336	$12,057	$153,945	$166,003	$3,837,484

第28年供款共

$1,992,032

第28年利息

$174,985

第28年共還本金

$1,817,048

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$11,592	$154,410	$166,003	$3,683,074
338	$11,126	$154,877	$166,003	$3,528,197
339	$10,658	$155,345	$166,003	$3,372,852
340	$10,189	$155,814	$166,003	$3,217,038
341	$9,718	$156,285	$166,003	$3,060,754
342	$9,246	$156,757	$166,003	$2,903,997
343	$8,772	$157,230	$166,003	$2,746,767
344	$8,298	$157,705	$166,003	$2,589,062
345	$7,821	$158,182	$166,003	$2,430,880
346	$7,343	$158,659	$166,003	$2,272,221
347	$6,864	$159,139	$166,003	$2,113,082
348	$6,383	$159,619	$166,003	$1,953,463

第29年供款共

$1,992,032

第29年利息

$108,011

第29年共還本金

$1,884,021

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$5,901	$160,102	$166,003	$1,793,361
350	$5,417	$160,585	$166,003	$1,632,776
351	$4,932	$161,070	$166,003	$1,471,706
352	$4,446	$161,557	$166,003	$1,310,149
353	$3,958	$162,045	$166,003	$1,148,104
354	$3,468	$162,534	$166,003	$985,570
355	$2,977	$163,025	$166,003	$822,544
356	$2,485	$163,518	$166,003	$659,026
357	$1,991	$164,012	$166,003	$495,014
358	$1,495	$164,507	$166,003	$330,507
359	$998	$165,004	$166,003	$165,503
360	$500	$165,503	$166,003	$0

第30年供款共

$1,992,032

第30年利息

$38,569

第30年共還本金

$1,953,463

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$31,690,963

Disclaimer

Recommended properties

Mort. Insurance
info