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$34,034,865

Monthly Payment
$174,458

Down Payment

$-29,100,000

Total Loan

$37,100,000

Total int. paid

$25,704,865

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-28,770,000

Base on DTI ratio

$348,916

Budget of property purchase

HK$-28,770,000

Down Payment

$-29,100,000
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

$348,916

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 01 BLK 03

thumb_up

DOUBLE COVE PH 01 BLK 03

549 ft²

@16,029

GFA

710 ft²

@12,394

local_fire_department HIT

Sale$8.8 M

549 ft²

@16,029

GFA

710 ft²

@12,394

Sale$8.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

565 ft²

@15,929

local_fire_department HIT

Sale$9 M

565 ft²

@15,929

Sale$9 M

local_fire_department HIT

Ma On Shan BAYCREST

thumb_up

BAYCREST (Sold or Rented)

586 ft²

@12,799

GFA

790 ft²

@9,494

hotel_class King

Sale$7.5 M

586 ft²

@12,799

GFA

790 ft²

@9,494

Sale$7.5 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

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA BLK 01

414 ft²

@17,391

GFA

549 ft²

@13,115

local_fire_department HIT

Sale$7.2 M

414 ft²

@17,391

GFA

549 ft²

@13,115

Sale$7.2 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK H

519 ft²

@14,451

GFA

696 ft²

@10,776

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$7.5 M

519 ft²

@14,451

GFA

696 ft²

@10,776

Sale$7.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

512 ft²

@15,234

local_fire_department HIT

Sale$7.8 M

512 ft²

@15,234

Sale$7.8 M

local_fire_department HIT

Shatin JUBILEE GDN

thumb_up

JUBILEE GDN

510 ft²

@14,314

GFA

653 ft²

@11,179

local_fire_department HIT

Sale$7.3 M

510 ft²

@14,314

GFA

653 ft²

@11,179

Sale$7.3 M

local_fire_department HIT

Sai Kung TAI WAN TAU

thumb_up

Village house nearby the beach with Rooftop

GFA

640 ft²

@12,500

real_estate_agent Rare

Sale$8 M

GFA

640 ft²

@12,500

Sale$8 M

real_estate_agent Rare

Kam Fung Building

thumb_up

高层3房实用吕字厅

578 ft²

@12,111

GFA

696 ft²

@10,057

local_fire_department HIT real_estate_agent Rare

Sale$7 M

578 ft²

@12,111

GFA

696 ft²

@10,057

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

496 ft²

@14,415

local_fire_department HIT

Sale$7.15 M

496 ft²

@14,415

Sale$7.15 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$222,041	$170,621	$139,820	$119,328
1.500	$230,296	$179,024	$148,376	$128,040
2.000	$238,742	$187,683	$157,250	$137,129
2.500	$247,379	$196,594	$166,437	$146,590
3.000	$256,206	$205,756	$175,932	$156,415
3.500	$265,221	$215,165	$185,731	$166,596
3.875	$272,106	$222,383	$193,276	$174,458
4.000	$274,424	$224,819	$195,827	$177,121
4.500	$283,813	$234,713	$206,214	$187,980
5.000	$293,384	$244,844	$216,883	$199,161
5.500	$303,138	$255,206	$227,826	$210,650
6.000	$313,071	$265,796	$239,036	$222,433

Monthly Payment$174,458

Term

30Year

Loan amount

$37,100,000

Total int. paid

$25,704,865

Total Loan and Interest

$62,804,865

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$119,802	$54,656	$174,458	$37,045,344
2	$119,626	$54,832	$174,458	$36,990,512
3	$119,449	$55,009	$174,458	$36,935,502
4	$119,271	$55,187	$174,458	$36,880,315
5	$119,093	$55,365	$174,458	$36,824,950
6	$118,914	$55,544	$174,458	$36,769,406
7	$118,735	$55,723	$174,458	$36,713,683
8	$118,555	$55,903	$174,458	$36,657,779
9	$118,374	$56,084	$174,458	$36,601,695
10	$118,193	$56,265	$174,458	$36,545,430
11	$118,011	$56,447	$174,458	$36,488,984
12	$117,829	$56,629	$174,458	$36,432,355

第1年供款共

$2,093,495

第1年利息

$1,425,850

第1年共還本金

$667,645

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$117,646	$56,812	$174,458	$36,375,543
14	$117,463	$56,995	$174,458	$36,318,548
15	$117,279	$57,179	$174,458	$36,261,368
16	$117,094	$57,364	$174,458	$36,204,004
17	$116,909	$57,549	$174,458	$36,146,455
18	$116,723	$57,735	$174,458	$36,088,720
19	$116,536	$57,921	$174,458	$36,030,799
20	$116,349	$58,109	$174,458	$35,972,690
21	$116,162	$58,296	$174,458	$35,914,394
22	$115,974	$58,484	$174,458	$35,855,910
23	$115,785	$58,673	$174,458	$35,797,236
24	$115,595	$58,863	$174,458	$35,738,374

第2年供款共

$2,093,495

第2年利息

$1,399,514

第2年共還本金

$693,981

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$115,405	$59,053	$174,458	$35,679,321
26	$115,214	$59,243	$174,458	$35,620,077
27	$115,023	$59,435	$174,458	$35,560,643
28	$114,831	$59,627	$174,458	$35,501,016
29	$114,639	$59,819	$174,458	$35,441,197
30	$114,446	$60,012	$174,458	$35,381,184
31	$114,252	$60,206	$174,458	$35,320,978
32	$114,057	$60,401	$174,458	$35,260,577
33	$113,862	$60,596	$174,458	$35,199,982
34	$113,667	$60,791	$174,458	$35,139,190
35	$113,470	$60,988	$174,458	$35,078,203
36	$113,273	$61,185	$174,458	$35,017,018

第3年供款共

$2,093,495

第3年利息

$1,372,140

第3年共還本金

$721,356

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$113,076	$61,382	$174,458	$34,955,636
38	$112,878	$61,580	$174,458	$34,894,055
39	$112,679	$61,779	$174,458	$34,832,276
40	$112,479	$61,979	$174,458	$34,770,297
41	$112,279	$62,179	$174,458	$34,708,119
42	$112,078	$62,380	$174,458	$34,645,739
43	$111,877	$62,581	$174,458	$34,583,158
44	$111,675	$62,783	$174,458	$34,520,375
45	$111,472	$62,986	$174,458	$34,457,389
46	$111,269	$63,189	$174,458	$34,394,199
47	$111,065	$63,393	$174,458	$34,330,806
48	$110,860	$63,598	$174,458	$34,267,208

第4年供款共

$2,093,495

第4年利息

$1,343,686

第4年共還本金

$749,810

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$110,655	$63,803	$174,458	$34,203,405
50	$110,448	$64,009	$174,458	$34,139,395
51	$110,242	$64,216	$174,458	$34,075,179
52	$110,034	$64,424	$174,458	$34,010,755
53	$109,826	$64,632	$174,458	$33,946,124
54	$109,618	$64,840	$174,458	$33,881,284
55	$109,408	$65,050	$174,458	$33,816,234
56	$109,198	$65,260	$174,458	$33,750,974
57	$108,988	$65,470	$174,458	$33,685,504
58	$108,776	$65,682	$174,458	$33,619,822
59	$108,564	$65,894	$174,458	$33,553,928
60	$108,351	$66,107	$174,458	$33,487,821

第5年供款共

$2,093,495

第5年利息

$1,314,109

第5年共還本金

$779,387

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$108,138	$66,320	$174,458	$33,421,501
62	$107,924	$66,534	$174,458	$33,354,967
63	$107,709	$66,749	$174,458	$33,288,218
64	$107,493	$66,965	$174,458	$33,221,253
65	$107,277	$67,181	$174,458	$33,154,072
66	$107,060	$67,398	$174,458	$33,086,674
67	$106,842	$67,616	$174,458	$33,019,058
68	$106,624	$67,834	$174,458	$32,951,224
69	$106,405	$68,053	$174,458	$32,883,171
70	$106,185	$68,273	$174,458	$32,814,899
71	$105,965	$68,493	$174,458	$32,746,406
72	$105,744	$68,714	$174,458	$32,677,691

第6年供款共

$2,093,495

第6年利息

$1,283,365

第6年共還本金

$810,130

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$105,522	$68,936	$174,458	$32,608,755
74	$105,299	$69,159	$174,458	$32,539,596
75	$105,076	$69,382	$174,458	$32,470,214
76	$104,852	$69,606	$174,458	$32,400,608
77	$104,627	$69,831	$174,458	$32,330,777
78	$104,401	$70,056	$174,458	$32,260,720
79	$104,175	$70,283	$174,458	$32,190,437
80	$103,948	$70,510	$174,458	$32,119,928
81	$103,721	$70,737	$174,458	$32,049,190
82	$103,492	$70,966	$174,458	$31,978,225
83	$103,263	$71,195	$174,458	$31,907,030
84	$103,033	$71,425	$174,458	$31,835,605

第7年供款共

$2,093,495

第7年利息

$1,251,409

第7年共還本金

$842,086

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$102,802	$71,655	$174,458	$31,763,949
86	$102,571	$71,887	$174,458	$31,692,062
87	$102,339	$72,119	$174,458	$31,619,943
88	$102,106	$72,352	$174,458	$31,547,592
89	$101,872	$72,586	$174,458	$31,475,006
90	$101,638	$72,820	$174,458	$31,402,186
91	$101,403	$73,055	$174,458	$31,329,131
92	$101,167	$73,291	$174,458	$31,255,840
93	$100,930	$73,528	$174,458	$31,182,312
94	$100,693	$73,765	$174,458	$31,108,547
95	$100,455	$74,003	$174,458	$31,034,544
96	$100,216	$74,242	$174,458	$30,960,302

第8年供款共

$2,093,495

第8年利息

$1,218,193

第8年共還本金

$875,303

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$99,976	$74,482	$174,458	$30,885,820
98	$99,735	$74,722	$174,458	$30,811,097
99	$99,494	$74,964	$174,458	$30,736,134
100	$99,252	$75,206	$174,458	$30,660,928
101	$99,009	$75,449	$174,458	$30,585,479
102	$98,766	$75,692	$174,458	$30,509,787
103	$98,521	$75,937	$174,458	$30,433,850
104	$98,276	$76,182	$174,458	$30,357,668
105	$98,030	$76,428	$174,458	$30,281,240
106	$97,783	$76,675	$174,458	$30,204,565
107	$97,536	$76,922	$174,458	$30,127,643
108	$97,287	$77,171	$174,458	$30,050,472

第9年供款共

$2,093,495

第9年利息

$1,183,666

第9年共還本金

$909,830

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$97,038	$77,420	$174,458	$29,973,052
110	$96,788	$77,670	$174,458	$29,895,382
111	$96,537	$77,921	$174,458	$29,817,461
112	$96,286	$78,172	$174,458	$29,739,289
113	$96,033	$78,425	$174,458	$29,660,864
114	$95,780	$78,678	$174,458	$29,582,186
115	$95,526	$78,932	$174,458	$29,503,254
116	$95,271	$79,187	$174,458	$29,424,067
117	$95,015	$79,443	$174,458	$29,344,624
118	$94,759	$79,699	$174,458	$29,264,925
119	$94,501	$79,957	$174,458	$29,184,968
120	$94,243	$80,215	$174,458	$29,104,753

第10年供款共

$2,093,495

第10年利息

$1,147,777

第10年共還本金

$945,719

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$93,984	$80,474	$174,458	$29,024,279
122	$93,724	$80,734	$174,458	$28,943,546
123	$93,464	$80,994	$174,458	$28,862,551
124	$93,202	$81,256	$174,458	$28,781,295
125	$92,940	$81,518	$174,458	$28,699,777
126	$92,676	$81,782	$174,458	$28,617,995
127	$92,412	$82,046	$174,458	$28,535,950
128	$92,147	$82,311	$174,458	$28,453,639
129	$91,882	$82,576	$174,458	$28,371,063
130	$91,615	$82,843	$174,458	$28,288,220
131	$91,347	$83,111	$174,458	$28,205,109
132	$91,079	$83,379	$174,458	$28,121,730

第11年供款共

$2,093,495

第11年利息

$1,110,472

第11年共還本金

$983,023

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$90,810	$83,648	$174,458	$28,038,082
134	$90,540	$83,918	$174,458	$27,954,163
135	$90,269	$84,189	$174,458	$27,869,974
136	$89,997	$84,461	$174,458	$27,785,513
137	$89,724	$84,734	$174,458	$27,700,779
138	$89,450	$85,008	$174,458	$27,615,772
139	$89,176	$85,282	$174,458	$27,530,490
140	$88,901	$85,557	$174,458	$27,444,932
141	$88,624	$85,834	$174,458	$27,359,098
142	$88,347	$86,111	$174,458	$27,272,988
143	$88,069	$86,389	$174,458	$27,186,599
144	$87,790	$86,668	$174,458	$27,099,931

第12年供款共

$2,093,495

第12年利息

$1,071,696

第12年共還本金

$1,021,799

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$87,510	$86,948	$174,458	$27,012,983
146	$87,229	$87,229	$174,458	$26,925,754
147	$86,948	$87,510	$174,458	$26,838,244
148	$86,665	$87,793	$174,458	$26,750,451
149	$86,382	$88,076	$174,458	$26,662,375
150	$86,097	$88,361	$174,458	$26,574,014
151	$85,812	$88,646	$174,458	$26,485,368
152	$85,526	$88,932	$174,458	$26,396,436
153	$85,238	$89,219	$174,458	$26,307,217
154	$84,950	$89,508	$174,458	$26,217,709
155	$84,661	$89,797	$174,458	$26,127,912
156	$84,371	$90,087	$174,458	$26,037,826

第13年供款共

$2,093,495

第13年利息

$1,031,391

第13年共還本金

$1,062,105

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$84,080	$90,377	$174,458	$25,947,448
158	$83,789	$90,669	$174,458	$25,856,779
159	$83,496	$90,962	$174,458	$25,765,817
160	$83,202	$91,256	$174,458	$25,674,561
161	$82,907	$91,551	$174,458	$25,583,011
162	$82,612	$91,846	$174,458	$25,491,164
163	$82,315	$92,143	$174,458	$25,399,022
164	$82,018	$92,440	$174,458	$25,306,581
165	$81,719	$92,739	$174,458	$25,213,843
166	$81,420	$93,038	$174,458	$25,120,804
167	$81,119	$93,339	$174,458	$25,027,466
168	$80,818	$93,640	$174,458	$24,933,826

第14年供款共

$2,093,495

第14年利息

$989,495

第14年共還本金

$1,104,000

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$80,515	$93,942	$174,458	$24,839,883
170	$80,212	$94,246	$174,458	$24,745,637
171	$79,908	$94,550	$174,458	$24,651,087
172	$79,602	$94,855	$174,458	$24,556,232
173	$79,296	$95,162	$174,458	$24,461,070
174	$78,989	$95,469	$174,458	$24,365,601
175	$78,681	$95,777	$174,458	$24,269,823
176	$78,371	$96,087	$174,458	$24,173,737
177	$78,061	$96,397	$174,458	$24,077,340
178	$77,750	$96,708	$174,458	$23,980,632
179	$77,437	$97,021	$174,458	$23,883,611
180	$77,124	$97,334	$174,458	$23,786,277

第15年供款共

$2,093,495

第15年利息

$945,947

第15年共還本金

$1,147,548

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$76,810	$97,648	$174,458	$23,688,629
182	$76,495	$97,963	$174,458	$23,590,666
183	$76,178	$98,280	$174,458	$23,492,386
184	$75,861	$98,597	$174,458	$23,393,789
185	$75,542	$98,916	$174,458	$23,294,873
186	$75,223	$99,235	$174,458	$23,195,638
187	$74,903	$99,555	$174,458	$23,096,083
188	$74,581	$99,877	$174,458	$22,996,206
189	$74,259	$100,199	$174,458	$22,896,007
190	$73,935	$100,523	$174,458	$22,795,484
191	$73,610	$100,848	$174,458	$22,694,636
192	$73,285	$101,173	$174,458	$22,593,463

第16年供款共

$2,093,495

第16年利息

$900,681

第16年共還本金

$1,192,814

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$72,958	$101,500	$174,458	$22,491,963
194	$72,630	$101,828	$174,458	$22,390,136
195	$72,301	$102,156	$174,458	$22,287,979
196	$71,972	$102,486	$174,458	$22,185,493
197	$71,641	$102,817	$174,458	$22,082,675
198	$71,309	$103,149	$174,458	$21,979,526
199	$70,976	$103,482	$174,458	$21,876,044
200	$70,641	$103,817	$174,458	$21,772,227
201	$70,306	$104,152	$174,458	$21,668,075
202	$69,970	$104,488	$174,458	$21,563,587
203	$69,632	$104,826	$174,458	$21,458,762
204	$69,294	$105,164	$174,458	$21,353,598

第17年供款共

$2,093,495

第17年利息

$853,630

第17年共還本金

$1,239,866

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$68,954	$105,504	$174,458	$21,248,094
206	$68,614	$105,844	$174,458	$21,142,250
207	$68,272	$106,186	$174,458	$21,036,064
208	$67,929	$106,529	$174,458	$20,929,535
209	$67,585	$106,873	$174,458	$20,822,662
210	$67,240	$107,218	$174,458	$20,715,443
211	$66,894	$107,564	$174,458	$20,607,879
212	$66,546	$107,912	$174,458	$20,499,967
213	$66,198	$108,260	$174,458	$20,391,707
214	$65,848	$108,610	$174,458	$20,283,097
215	$65,498	$108,960	$174,458	$20,174,137
216	$65,146	$109,312	$174,458	$20,064,825

第18年供款共

$2,093,495

第18年利息

$804,723

第18年共還本金

$1,288,773

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$64,793	$109,665	$174,458	$19,955,159
218	$64,439	$110,019	$174,458	$19,845,140
219	$64,083	$110,375	$174,458	$19,734,765
220	$63,727	$110,731	$174,458	$19,624,034
221	$63,369	$111,089	$174,458	$19,512,946
222	$63,011	$111,447	$174,458	$19,401,498
223	$62,651	$111,807	$174,458	$19,289,691
224	$62,290	$112,168	$174,458	$19,177,523
225	$61,927	$112,531	$174,458	$19,064,992
226	$61,564	$112,894	$174,458	$18,952,098
227	$61,199	$113,258	$174,458	$18,838,840
228	$60,834	$113,624	$174,458	$18,725,215

第19年供款共

$2,093,495

第19年利息

$753,886

第19年共還本金

$1,339,609

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$60,467	$113,991	$174,458	$18,611,224
230	$60,099	$114,359	$174,458	$18,496,865
231	$59,729	$114,728	$174,458	$18,382,137
232	$59,359	$115,099	$174,458	$18,267,038
233	$58,987	$115,471	$174,458	$18,151,567
234	$58,614	$115,844	$174,458	$18,035,723
235	$58,240	$116,218	$174,458	$17,919,506
236	$57,865	$116,593	$174,458	$17,802,913
237	$57,489	$116,969	$174,458	$17,685,944
238	$57,111	$117,347	$174,458	$17,568,596
239	$56,732	$117,726	$174,458	$17,450,870
240	$56,352	$118,106	$174,458	$17,332,764

第20年供款共

$2,093,495

第20年利息

$701,044

第20年共還本金

$1,392,451

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$55,970	$118,488	$174,458	$17,214,277
242	$55,588	$118,870	$174,458	$17,095,406
243	$55,204	$119,254	$174,458	$16,976,152
244	$54,819	$119,639	$174,458	$16,856,513
245	$54,432	$120,025	$174,458	$16,736,488
246	$54,045	$120,413	$174,458	$16,616,075
247	$53,656	$120,802	$174,458	$16,495,273
248	$53,266	$121,192	$174,458	$16,374,081
249	$52,875	$121,583	$174,458	$16,252,498
250	$52,482	$121,976	$174,458	$16,130,522
251	$52,088	$122,370	$174,458	$16,008,152
252	$51,693	$122,765	$174,458	$15,885,387

第21年供款共

$2,093,495

第21年利息

$646,118

第21年共還本金

$1,447,377

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$51,297	$123,161	$174,458	$15,762,225
254	$50,899	$123,559	$174,458	$15,638,666
255	$50,500	$123,958	$174,458	$15,514,708
256	$50,100	$124,358	$174,458	$15,390,350
257	$49,698	$124,760	$174,458	$15,265,590
258	$49,295	$125,163	$174,458	$15,140,427
259	$48,891	$125,567	$174,458	$15,014,860
260	$48,485	$125,972	$174,458	$14,888,888
261	$48,079	$126,379	$174,458	$14,762,508
262	$47,671	$126,787	$174,458	$14,635,721
263	$47,261	$127,197	$174,458	$14,508,524
264	$46,850	$127,608	$174,458	$14,380,917

第22年供款共

$2,093,495

第22年利息

$589,025

第22年共還本金

$1,504,470

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$46,438	$128,020	$174,458	$14,252,897
266	$46,025	$128,433	$174,458	$14,124,464
267	$45,610	$128,848	$174,458	$13,995,616
268	$45,194	$129,264	$174,458	$13,866,353
269	$44,777	$129,681	$174,458	$13,736,671
270	$44,358	$130,100	$174,458	$13,606,572
271	$43,938	$130,520	$174,458	$13,476,051
272	$43,516	$130,942	$174,458	$13,345,110
273	$43,094	$131,364	$174,458	$13,213,746
274	$42,669	$131,789	$174,458	$13,081,957
275	$42,244	$132,214	$174,458	$12,949,743
276	$41,817	$132,641	$174,458	$12,817,102

第23年供款共

$2,093,495

第23年利息

$529,681

第23年共還本金

$1,563,815

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$41,389	$133,069	$174,458	$12,684,032
278	$40,959	$133,499	$174,458	$12,550,533
279	$40,528	$133,930	$174,458	$12,416,603
280	$40,095	$134,363	$174,458	$12,282,240
281	$39,661	$134,797	$174,458	$12,147,444
282	$39,226	$135,232	$174,458	$12,012,212
283	$38,789	$135,669	$174,458	$11,876,543
284	$38,351	$136,107	$174,458	$11,740,437
285	$37,912	$136,546	$174,458	$11,603,891
286	$37,471	$136,987	$174,458	$11,466,904
287	$37,029	$137,429	$174,458	$11,329,474
288	$36,585	$137,873	$174,458	$11,191,601

第24年供款共

$2,093,495

第24年利息

$467,995

第24年共還本金

$1,625,501

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$36,140	$138,318	$174,458	$11,053,283
290	$35,693	$138,765	$174,458	$10,914,518
291	$35,245	$139,213	$174,458	$10,775,304
292	$34,795	$139,663	$174,458	$10,635,642
293	$34,344	$140,114	$174,458	$10,495,528
294	$33,892	$140,566	$174,458	$10,354,962
295	$33,438	$141,020	$174,458	$10,213,942
296	$32,983	$141,475	$174,458	$10,072,466
297	$32,526	$141,932	$174,458	$9,930,534
298	$32,067	$142,391	$174,458	$9,788,143
299	$31,608	$142,850	$174,458	$9,645,293
300	$31,146	$143,312	$174,458	$9,501,981

第25年供款共

$2,093,495

第25年利息

$403,876

第25年共還本金

$1,689,620

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$30,683	$143,774	$174,458	$9,358,207
302	$30,219	$144,239	$174,458	$9,213,968
303	$29,753	$144,705	$174,458	$9,069,264
304	$29,286	$145,172	$174,458	$8,924,092
305	$28,817	$145,641	$174,458	$8,778,451
306	$28,347	$146,111	$174,458	$8,632,340
307	$27,875	$146,583	$174,458	$8,485,758
308	$27,402	$147,056	$174,458	$8,338,702
309	$26,927	$147,531	$174,458	$8,191,171
310	$26,451	$148,007	$174,458	$8,043,163
311	$25,973	$148,485	$174,458	$7,894,678
312	$25,493	$148,965	$174,458	$7,745,713

第26年供款共

$2,093,495

第26年利息

$337,228

第26年共還本金

$1,756,268

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$25,012	$149,446	$174,458	$7,596,268
314	$24,530	$149,928	$174,458	$7,446,339
315	$24,045	$150,412	$174,458	$7,295,927
316	$23,560	$150,898	$174,458	$7,145,029
317	$23,072	$151,385	$174,458	$6,993,643
318	$22,584	$151,874	$174,458	$6,841,769
319	$22,093	$152,365	$174,458	$6,689,404
320	$21,601	$152,857	$174,458	$6,536,547
321	$21,108	$153,350	$174,458	$6,383,197
322	$20,612	$153,846	$174,458	$6,229,351
323	$20,116	$154,342	$174,458	$6,075,009
324	$19,617	$154,841	$174,458	$5,920,168

第27年供款共

$2,093,495

第27年利息

$267,950

第27年共還本金

$1,825,545

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$19,117	$155,341	$174,458	$5,764,828
326	$18,616	$155,842	$174,458	$5,608,985
327	$18,112	$156,346	$174,458	$5,452,640
328	$17,607	$156,850	$174,458	$5,295,789
329	$17,101	$157,357	$174,458	$5,138,432
330	$16,593	$157,865	$174,458	$4,980,567
331	$16,083	$158,375	$174,458	$4,822,192
332	$15,572	$158,886	$174,458	$4,663,306
333	$15,059	$159,399	$174,458	$4,503,907
334	$14,544	$159,914	$174,458	$4,343,992
335	$14,027	$160,430	$174,458	$4,183,562
336	$13,509	$160,949	$174,458	$4,022,613

第28年供款共

$2,093,495

第28年利息

$195,941

第28年共還本金

$1,897,555

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$12,990	$161,468	$174,458	$3,861,145
338	$12,468	$161,990	$174,458	$3,699,155
339	$11,945	$162,513	$174,458	$3,536,643
340	$11,420	$163,038	$174,458	$3,373,605
341	$10,894	$163,564	$174,458	$3,210,041
342	$10,366	$164,092	$174,458	$3,045,949
343	$9,836	$164,622	$174,458	$2,881,327
344	$9,304	$165,154	$174,458	$2,716,173
345	$8,771	$165,687	$174,458	$2,550,486
346	$8,236	$166,222	$174,458	$2,384,264
347	$7,699	$166,759	$174,458	$2,217,505
348	$7,161	$167,297	$174,458	$2,050,208

第29年供款共

$2,093,495

第29年利息

$121,090

第29年共還本金

$1,972,405

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$6,620	$167,837	$174,458	$1,882,371
350	$6,078	$168,379	$174,458	$1,713,991
351	$5,535	$168,923	$174,458	$1,545,068
352	$4,989	$169,469	$174,458	$1,375,599
353	$4,442	$170,016	$174,458	$1,205,583
354	$3,893	$170,565	$174,458	$1,035,018
355	$3,342	$171,116	$174,458	$863,903
356	$2,790	$171,668	$174,458	$692,234
357	$2,235	$172,223	$174,458	$520,012
358	$1,679	$172,779	$174,458	$347,233
359	$1,121	$173,337	$174,458	$173,896
360	$562	$173,896	$174,458	$0

第30年供款共

$2,093,495

第30年利息

$43,287

第30年共還本金

$2,050,208

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$34,034,865

Disclaimer

Recommended properties

Mort. Insurance
info