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$32,140,212

Monthly Payment
$169,196

Down Payment

$-29,100,000

Total Loan

$37,100,000

Total int. paid

$23,810,212

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-28,770,000

Base on DTI ratio

$338,390

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

$338,390

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

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Shatin THE MET. ACAPPELLA WING 1

thumb_up

THE MET. ACAPPELLA WING 1

413 ft²

@18,160

real_estate_agent Rare

Sale$7.5 M

413 ft²

@18,160

Sale$7.5 M

real_estate_agent Rare

Ma On Shan MARBELLA BLK B

thumb_up

MARBELLA BLK B

818 ft²

@10,513

GFA

1,060 ft²

@8,113

local_fire_department HIT

Sale$8.6 M

818 ft²

@10,513

GFA

1,060 ft²

@8,113

Sale$8.6 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT A

467 ft²

@14,989

local_offer Good Catch

Sale$7 M

467 ft²

@14,989

Sale$7 M

local_offer Good Catch

KOL

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

849 ft²

@10,483

GFA

1,217 ft²

@7,313

local_fire_department HIT flight_takeoff 移民急讓

Sale$8.9 M

849 ft²

@10,483

GFA

1,217 ft²

@7,313

Sale$8.9 M

local_fire_department HIT flight_takeoff 移民急讓

Ma On Shan BAYSHORE TWR

thumb_up

BAYSHORE TWR

532 ft²

@15,602

GFA

713 ft²

@11,641

local_fire_department HIT local_offer Good Catch

Sale$8.3 M

532 ft²

@15,602

GFA

713 ft²

@11,641

Sale$8.3 M

local_fire_department HIT local_offer Good Catch

Ma On Shan VILLA ATHENA BLK 09

thumb_up

VILLA ATHENA BLK 09

727 ft²

@11,967

GFA

901 ft²

@9,656

local_fire_department HIT

Sale$8.7 M

727 ft²

@11,967

GFA

901 ft²

@9,656

Sale$8.7 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

EXCELLENT APARTMENT WITH ROOF TERRACE

433 ft²

@19,169

local_fire_department HIT hotel_class King

Sale$8.3 M

433 ft²

@19,169

Sale$8.3 M

local_fire_department HIT hotel_class King

Ma On Shan MA ON SHAN CTR BLK 01

thumb_up

MA ON SHAN CTR BLK 01

642 ft²

@14,019

GFA

848 ft²

@10,613

verified 首置必買

Sale$9 M

642 ft²

@14,019

GFA

848 ft²

@10,613

Sale$9 M

verified 首置必買

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

510 ft²

@16,667

local_fire_department HIT

Sale$8.5 M

510 ft²

@16,667

Sale$8.5 M

local_fire_department HIT

Shatin NEW TOWN PLAZA

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

578 ft²

@14,533

GFA

683 ft²

@12,299

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.4 M

578 ft²

@14,533

GFA

683 ft²

@12,299

Sale$8.4 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 05

thumb_up

VISTA PARADISO BLK 05

650 ft²

@12,308

GFA

807 ft²

@9,913

local_fire_department HIT

Sale$8 M

650 ft²

@12,308

GFA

807 ft²

@9,913

Sale$8 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
3.625	$267,505	$217,556	$188,228	$169,195
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$169,196

Term

30Year

Loan amount

$37,100,000

Total int. paid

$23,810,212

Total Loan and Interest

$60,910,212

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$112,073	$57,122	$169,195	$37,042,878
2	$111,900	$57,295	$169,195	$36,985,583
3	$111,727	$57,468	$169,195	$36,928,115
4	$111,554	$57,641	$169,195	$36,870,474
5	$111,380	$57,815	$169,195	$36,812,659
6	$111,205	$57,990	$169,195	$36,754,669
7	$111,030	$58,165	$169,195	$36,696,503
8	$110,854	$58,341	$169,195	$36,638,162
9	$110,678	$58,517	$169,195	$36,579,645
10	$110,501	$58,694	$169,195	$36,520,951
11	$110,324	$58,871	$169,195	$36,462,080
12	$110,146	$59,049	$169,195	$36,403,030

第1年供款共

$2,030,340

第1年利息

$1,333,371

第1年共還本金

$696,970

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$109,967	$59,228	$169,195	$36,343,803
14	$109,789	$59,406	$169,195	$36,284,396
15	$109,609	$59,586	$169,195	$36,224,810
16	$109,429	$59,766	$169,195	$36,165,045
17	$109,249	$59,946	$169,195	$36,105,098
18	$109,067	$60,128	$169,195	$36,044,971
19	$108,886	$60,309	$169,195	$35,984,661
20	$108,704	$60,491	$169,195	$35,924,170
21	$108,521	$60,674	$169,195	$35,863,496
22	$108,338	$60,857	$169,195	$35,802,639
23	$108,154	$61,041	$169,195	$35,741,597
24	$107,969	$61,226	$169,195	$35,680,372

第2年供款共

$2,030,340

第2年利息

$1,307,682

第2年共還本金

$722,659

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$107,784	$61,411	$169,195	$35,618,961
26	$107,599	$61,596	$169,195	$35,557,365
27	$107,413	$61,782	$169,195	$35,495,583
28	$107,226	$61,969	$169,195	$35,433,614
29	$107,039	$62,156	$169,195	$35,371,458
30	$106,851	$62,344	$169,195	$35,309,114
31	$106,663	$62,532	$169,195	$35,246,582
32	$106,474	$62,721	$169,195	$35,183,861
33	$106,285	$62,910	$169,195	$35,120,951
34	$106,095	$63,100	$169,195	$35,057,850
35	$105,904	$63,291	$169,195	$34,994,559
36	$105,713	$63,482	$169,195	$34,931,077

第3年供款共

$2,030,340

第3年利息

$1,281,046

第3年共還本金

$749,295

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$105,521	$63,674	$169,195	$34,867,403
38	$105,329	$63,866	$169,195	$34,803,536
39	$105,136	$64,059	$169,195	$34,739,477
40	$104,942	$64,253	$169,195	$34,675,224
41	$104,748	$64,447	$169,195	$34,610,777
42	$104,553	$64,642	$169,195	$34,546,136
43	$104,358	$64,837	$169,195	$34,481,299
44	$104,162	$65,033	$169,195	$34,416,266
45	$103,966	$65,229	$169,195	$34,351,037
46	$103,769	$65,426	$169,195	$34,285,610
47	$103,571	$65,624	$169,195	$34,219,986
48	$103,373	$65,822	$169,195	$34,154,164

第4年供款共

$2,030,340

第4年利息

$1,253,428

第4年共還本金

$776,913

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$103,174	$66,021	$169,195	$34,088,143
50	$102,975	$66,220	$169,195	$34,021,923
51	$102,775	$66,420	$169,195	$33,955,502
52	$102,574	$66,621	$169,195	$33,888,881
53	$102,373	$66,822	$169,195	$33,822,059
54	$102,171	$67,024	$169,195	$33,755,035
55	$101,968	$67,227	$169,195	$33,687,808
56	$101,765	$67,430	$169,195	$33,620,378
57	$101,562	$67,633	$169,195	$33,552,745
58	$101,357	$67,838	$169,195	$33,484,907
59	$101,152	$68,043	$169,195	$33,416,864
60	$100,947	$68,248	$169,195	$33,348,616

第5年供款共

$2,030,340

第5年利息

$1,224,792

第5年共還本金

$805,548

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$100,741	$68,454	$169,195	$33,280,162
62	$100,534	$68,661	$169,195	$33,211,500
63	$100,326	$68,869	$169,195	$33,142,632
64	$100,118	$69,077	$169,195	$33,073,555
65	$99,910	$69,285	$169,195	$33,004,270
66	$99,700	$69,495	$169,195	$32,934,775
67	$99,490	$69,705	$169,195	$32,865,071
68	$99,280	$69,915	$169,195	$32,795,155
69	$99,069	$70,126	$169,195	$32,725,029
70	$98,857	$70,338	$169,195	$32,654,691
71	$98,644	$70,551	$169,195	$32,584,140
72	$98,431	$70,764	$169,195	$32,513,376

第6年供款共

$2,030,340

第6年利息

$1,195,101

第6年共還本金

$835,240

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$98,217	$70,978	$169,195	$32,442,399
74	$98,003	$71,192	$169,195	$32,371,207
75	$97,788	$71,407	$169,195	$32,299,800
76	$97,572	$71,623	$169,195	$32,228,177
77	$97,356	$71,839	$169,195	$32,156,338
78	$97,139	$72,056	$169,195	$32,084,282
79	$96,921	$72,274	$169,195	$32,012,008
80	$96,703	$72,492	$169,195	$31,939,516
81	$96,484	$72,711	$169,195	$31,866,805
82	$96,264	$72,931	$169,195	$31,793,874
83	$96,044	$73,151	$169,195	$31,720,723
84	$95,823	$73,372	$169,195	$31,647,351

第7年供款共

$2,030,340

第7年利息

$1,164,315

第7年共還本金

$866,025

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$95,601	$73,594	$169,195	$31,573,758
86	$95,379	$73,816	$169,195	$31,499,942
87	$95,156	$74,039	$169,195	$31,425,903
88	$94,932	$74,263	$169,195	$31,351,640
89	$94,708	$74,487	$169,195	$31,277,153
90	$94,483	$74,712	$169,195	$31,202,441
91	$94,257	$74,938	$169,195	$31,127,504
92	$94,031	$75,164	$169,195	$31,052,339
93	$93,804	$75,391	$169,195	$30,976,948
94	$93,576	$75,619	$169,195	$30,901,330
95	$93,348	$75,847	$169,195	$30,825,482
96	$93,119	$76,076	$169,195	$30,749,406

第8年供款共

$2,030,340

第8年利息

$1,132,395

第8年共還本金

$897,945

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$92,889	$76,306	$169,195	$30,673,100
98	$92,658	$76,537	$169,195	$30,596,563
99	$92,427	$76,768	$169,195	$30,519,795
100	$92,195	$77,000	$169,195	$30,442,795
101	$91,963	$77,232	$169,195	$30,365,563
102	$91,729	$77,466	$169,195	$30,288,097
103	$91,495	$77,700	$169,195	$30,210,397
104	$91,261	$77,934	$169,195	$30,132,463
105	$91,025	$78,170	$169,195	$30,054,293
106	$90,789	$78,406	$169,195	$29,975,887
107	$90,552	$78,643	$169,195	$29,897,244
108	$90,315	$78,880	$169,195	$29,818,364

第9年供款共

$2,030,340

第9年利息

$1,099,298

第9年共還本金

$931,042

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$90,076	$79,119	$169,195	$29,739,245
110	$89,837	$79,358	$169,195	$29,659,887
111	$89,598	$79,597	$169,195	$29,580,290
112	$89,357	$79,838	$169,195	$29,500,452
113	$89,116	$80,079	$169,195	$29,420,373
114	$88,874	$80,321	$169,195	$29,340,052
115	$88,631	$80,564	$169,195	$29,259,488
116	$88,388	$80,807	$169,195	$29,178,681
117	$88,144	$81,051	$169,195	$29,097,630
118	$87,899	$81,296	$169,195	$29,016,334
119	$87,654	$81,542	$169,195	$28,934,793
120	$87,407	$81,788	$169,195	$28,853,005

第10年供款共

$2,030,340

第10年利息

$1,064,981

第10年共還本金

$965,359

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$87,160	$82,035	$169,195	$28,770,970
122	$86,912	$82,283	$169,195	$28,688,687
123	$86,664	$82,531	$169,195	$28,606,156
124	$86,414	$82,781	$169,195	$28,523,375
125	$86,164	$83,031	$169,195	$28,440,345
126	$85,914	$83,281	$169,195	$28,357,063
127	$85,662	$83,533	$169,195	$28,273,530
128	$85,410	$83,785	$169,195	$28,189,745
129	$85,157	$84,039	$169,195	$28,105,706
130	$84,903	$84,292	$169,195	$28,021,414
131	$84,648	$84,547	$169,195	$27,936,867
132	$84,393	$84,802	$169,195	$27,852,064

第11年供款共

$2,030,340

第11年利息

$1,029,400

第11年共還本金

$1,000,941

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$84,136	$85,059	$169,195	$27,767,006
134	$83,879	$85,316	$169,195	$27,681,690
135	$83,622	$85,573	$169,195	$27,596,117
136	$83,363	$85,832	$169,195	$27,510,285
137	$83,104	$86,091	$169,195	$27,424,194
138	$82,844	$86,351	$169,195	$27,337,843
139	$82,583	$86,612	$169,195	$27,251,231
140	$82,321	$86,874	$169,195	$27,164,357
141	$82,059	$87,136	$169,195	$27,077,221
142	$81,796	$87,399	$169,195	$26,989,822
143	$81,532	$87,663	$169,195	$26,902,159
144	$81,267	$87,928	$169,195	$26,814,231

第12年供款共

$2,030,340

第12年利息

$992,507

第12年共還本金

$1,037,834

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$81,001	$88,194	$169,195	$26,726,037
146	$80,735	$88,460	$169,195	$26,637,577
147	$80,468	$88,727	$169,195	$26,548,850
148	$80,200	$88,995	$169,195	$26,459,854
149	$79,931	$89,264	$169,195	$26,370,590
150	$79,661	$89,534	$169,195	$26,281,056
151	$79,391	$89,804	$169,195	$26,191,252
152	$79,119	$90,076	$169,195	$26,101,176
153	$78,847	$90,348	$169,195	$26,010,828
154	$78,574	$90,621	$169,195	$25,920,208
155	$78,301	$90,894	$169,195	$25,829,313
156	$78,026	$91,169	$169,195	$25,738,144

第13年供款共

$2,030,340

第13年利息

$954,254

第13年共還本金

$1,076,086

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$77,751	$91,444	$169,195	$25,646,700
158	$77,474	$91,721	$169,195	$25,554,979
159	$77,197	$91,998	$169,195	$25,462,982
160	$76,919	$92,276	$169,195	$25,370,706
161	$76,641	$92,554	$169,195	$25,278,152
162	$76,361	$92,834	$169,195	$25,185,318
163	$76,081	$93,114	$169,195	$25,092,203
164	$75,799	$93,396	$169,195	$24,998,808
165	$75,517	$93,678	$169,195	$24,905,130
166	$75,234	$93,961	$169,195	$24,811,169
167	$74,950	$94,245	$169,195	$24,716,924
168	$74,666	$94,529	$169,195	$24,622,395

第14年供款共

$2,030,340

第14年利息

$914,591

第14年共還本金

$1,115,749

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$74,380	$94,815	$169,195	$24,527,580
170	$74,094	$95,101	$169,195	$24,432,479
171	$73,806	$95,389	$169,195	$24,337,090
172	$73,518	$95,677	$169,195	$24,241,414
173	$73,229	$95,966	$169,195	$24,145,448
174	$72,939	$96,256	$169,195	$24,049,192
175	$72,649	$96,546	$169,195	$23,952,646
176	$72,357	$96,838	$169,195	$23,855,808
177	$72,064	$97,131	$169,195	$23,758,677
178	$71,771	$97,424	$169,195	$23,661,253
179	$71,477	$97,718	$169,195	$23,563,535
180	$71,182	$98,014	$169,195	$23,465,521

第15年供款共

$2,030,340

第15年利息

$873,466

第15年共還本金

$1,156,874

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$70,885	$98,310	$169,195	$23,367,212
182	$70,588	$98,607	$169,195	$23,268,605
183	$70,291	$98,904	$169,195	$23,169,700
184	$69,992	$99,203	$169,195	$23,070,497
185	$69,692	$99,503	$169,195	$22,970,994
186	$69,392	$99,803	$169,195	$22,871,191
187	$69,090	$100,105	$169,195	$22,771,086
188	$68,788	$100,407	$169,195	$22,670,679
189	$68,484	$100,711	$169,195	$22,569,968
190	$68,180	$101,015	$169,195	$22,468,953
191	$67,875	$101,320	$169,195	$22,367,633
192	$67,569	$101,626	$169,195	$22,266,007

第16年供款共

$2,030,340

第16年利息

$830,826

第16年共還本金

$1,199,514

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$67,262	$101,933	$169,195	$22,164,074
194	$66,954	$102,241	$169,195	$22,061,832
195	$66,645	$102,550	$169,195	$21,959,283
196	$66,335	$102,860	$169,195	$21,856,423
197	$66,025	$103,170	$169,195	$21,753,252
198	$65,713	$103,482	$169,195	$21,649,770
199	$65,400	$103,795	$169,195	$21,545,976
200	$65,087	$104,108	$169,195	$21,441,867
201	$64,772	$104,423	$169,195	$21,337,445
202	$64,457	$104,738	$169,195	$21,232,707
203	$64,140	$105,055	$169,195	$21,127,652
204	$63,823	$105,372	$169,195	$21,022,280

第17年供款共

$2,030,340

第17年利息

$786,614

第17年共還本金

$1,243,727

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$63,505	$105,690	$169,195	$20,916,590
206	$63,186	$106,010	$169,195	$20,810,580
207	$62,865	$106,330	$169,195	$20,704,251
208	$62,544	$106,651	$169,195	$20,597,600
209	$62,222	$106,973	$169,195	$20,490,627
210	$61,899	$107,296	$169,195	$20,383,330
211	$61,575	$107,620	$169,195	$20,275,710
212	$61,250	$107,945	$169,195	$20,167,764
213	$60,923	$108,272	$169,195	$20,059,493
214	$60,596	$108,599	$169,195	$19,950,894
215	$60,268	$108,927	$169,195	$19,841,967
216	$59,939	$109,256	$169,195	$19,732,712

第18年供款共

$2,030,340

第18年利息

$740,772

第18年共還本金

$1,289,568

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$59,609	$109,586	$169,195	$19,623,126
218	$59,278	$109,917	$169,195	$19,513,209
219	$58,946	$110,249	$169,195	$19,402,960
220	$58,613	$110,582	$169,195	$19,292,378
221	$58,279	$110,916	$169,195	$19,181,462
222	$57,944	$111,251	$169,195	$19,070,211
223	$57,608	$111,587	$169,195	$18,958,624
224	$57,271	$111,924	$169,195	$18,846,700
225	$56,933	$112,262	$169,195	$18,734,438
226	$56,594	$112,601	$169,195	$18,621,836
227	$56,253	$112,942	$169,195	$18,508,895
228	$55,912	$113,283	$169,195	$18,395,612

第19年供款共

$2,030,340

第19年利息

$693,241

第19年共還本金

$1,337,100

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$55,570	$113,625	$169,195	$18,281,987
230	$55,227	$113,968	$169,195	$18,168,019
231	$54,883	$114,312	$169,195	$18,053,706
232	$54,537	$114,658	$169,195	$17,939,048
233	$54,191	$115,004	$169,195	$17,824,044
234	$53,843	$115,352	$169,195	$17,708,693
235	$53,495	$115,700	$169,195	$17,592,993
236	$53,145	$116,050	$169,195	$17,476,943
237	$52,795	$116,400	$169,195	$17,360,543
238	$52,443	$116,752	$169,195	$17,243,791
239	$52,091	$117,104	$169,195	$17,126,687
240	$51,737	$117,458	$169,195	$17,009,229

第20年供款共

$2,030,340

第20年利息

$643,957

第20年共還本金

$1,386,383

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$51,382	$117,813	$169,195	$16,891,416
242	$51,026	$118,169	$169,195	$16,773,247
243	$50,669	$118,526	$169,195	$16,654,721
244	$50,311	$118,884	$169,195	$16,535,837
245	$49,952	$119,243	$169,195	$16,416,594
246	$49,592	$119,603	$169,195	$16,296,991
247	$49,230	$119,965	$169,195	$16,177,026
248	$48,868	$120,327	$169,195	$16,056,699
249	$48,505	$120,690	$169,195	$15,936,009
250	$48,140	$121,055	$169,195	$15,814,954
251	$47,774	$121,421	$169,195	$15,693,533
252	$47,408	$121,787	$169,195	$15,571,746

第21年供款共

$2,030,340

第21年利息

$592,857

第21年共還本金

$1,437,483

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$47,040	$122,155	$169,195	$15,449,590
254	$46,671	$122,524	$169,195	$15,327,066
255	$46,301	$122,895	$169,195	$15,204,172
256	$45,929	$123,266	$169,195	$15,080,906
257	$45,557	$123,638	$169,195	$14,957,268
258	$45,183	$124,012	$169,195	$14,833,256
259	$44,809	$124,386	$169,195	$14,708,870
260	$44,433	$124,762	$169,195	$14,584,108
261	$44,056	$125,139	$169,195	$14,458,969
262	$43,678	$125,517	$169,195	$14,333,452
263	$43,299	$125,896	$169,195	$14,207,556
264	$42,919	$126,276	$169,195	$14,081,280

第22年供款共

$2,030,340

第22年利息

$539,874

第22年共還本金

$1,490,466

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$42,537	$126,658	$169,195	$13,954,622
266	$42,155	$127,040	$169,195	$13,827,581
267	$41,771	$127,424	$169,195	$13,700,157
268	$41,386	$127,809	$169,195	$13,572,348
269	$41,000	$128,195	$169,195	$13,444,153
270	$40,613	$128,582	$169,195	$13,315,570
271	$40,224	$128,971	$169,195	$13,186,599
272	$39,835	$129,361	$169,195	$13,057,239
273	$39,444	$129,751	$169,195	$12,927,488
274	$39,052	$130,143	$169,195	$12,797,344
275	$38,659	$130,536	$169,195	$12,666,808
276	$38,264	$130,931	$169,195	$12,535,877

第23年供款共

$2,030,340

第23年利息

$484,938

第23年共還本金

$1,545,402

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$37,869	$131,326	$169,195	$12,404,551
278	$37,472	$131,723	$169,195	$12,272,828
279	$37,074	$132,121	$169,195	$12,140,707
280	$36,675	$132,520	$169,195	$12,008,187
281	$36,275	$132,920	$169,195	$11,875,267
282	$35,873	$133,322	$169,195	$11,741,945
283	$35,470	$133,725	$169,195	$11,608,220
284	$35,066	$134,129	$169,195	$11,474,092
285	$34,661	$134,534	$169,195	$11,339,558
286	$34,255	$134,940	$169,195	$11,204,618
287	$33,847	$135,348	$169,195	$11,069,270
288	$33,438	$135,757	$169,195	$10,933,514

第24年供款共

$2,030,340

第24年利息

$427,977

第24年共還本金

$1,602,363

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$33,028	$136,167	$169,195	$10,797,347
290	$32,617	$136,578	$169,195	$10,660,769
291	$32,204	$136,991	$169,195	$10,523,778
292	$31,791	$137,404	$169,195	$10,386,374
293	$31,376	$137,820	$169,195	$10,248,554
294	$30,959	$138,236	$169,195	$10,110,318
295	$30,542	$138,653	$169,195	$9,971,665
296	$30,123	$139,072	$169,195	$9,832,593
297	$29,703	$139,492	$169,195	$9,693,100
298	$29,281	$139,914	$169,195	$9,553,187
299	$28,859	$140,336	$169,195	$9,412,850
300	$28,435	$140,760	$169,195	$9,272,090

第25年供款共

$2,030,340

第25年利息

$368,916

第25年共還本金

$1,661,424

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$28,009	$141,186	$169,195	$9,130,904
302	$27,583	$141,612	$169,195	$8,989,292
303	$27,155	$142,040	$169,195	$8,847,252
304	$26,726	$142,469	$169,195	$8,704,783
305	$26,296	$142,899	$169,195	$8,561,884
306	$25,864	$143,331	$169,195	$8,418,553
307	$25,431	$143,764	$169,195	$8,274,789
308	$24,997	$144,198	$169,195	$8,130,591
309	$24,561	$144,634	$169,195	$7,985,957
310	$24,124	$145,071	$169,195	$7,840,886
311	$23,686	$145,509	$169,195	$7,695,377
312	$23,246	$145,949	$169,195	$7,549,428

第26年供款共

$2,030,340

第26年利息

$307,679

第26年共還本金

$1,722,661

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$22,806	$146,389	$169,195	$7,403,039
314	$22,363	$146,832	$169,195	$7,256,207
315	$21,920	$147,275	$169,195	$7,108,932
316	$21,475	$147,720	$169,195	$6,961,212
317	$21,029	$148,166	$169,195	$6,813,045
318	$20,581	$148,614	$169,195	$6,664,431
319	$20,132	$149,063	$169,195	$6,515,369
320	$19,682	$149,513	$169,195	$6,365,855
321	$19,230	$149,965	$169,195	$6,215,891
322	$18,777	$150,418	$169,195	$6,065,473
323	$18,323	$150,872	$169,195	$5,914,600
324	$17,867	$151,328	$169,195	$5,763,272

第27年供款共

$2,030,340

第27年利息

$244,184

第27年共還本金

$1,786,156

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$17,410	$151,785	$169,195	$5,611,487
326	$16,951	$152,244	$169,195	$5,459,244
327	$16,491	$152,704	$169,195	$5,306,540
328	$16,030	$153,165	$169,195	$5,153,375
329	$15,567	$153,628	$169,195	$4,999,748
330	$15,103	$154,092	$169,195	$4,845,656
331	$14,638	$154,557	$169,195	$4,691,099
332	$14,171	$155,024	$169,195	$4,536,075
333	$13,703	$155,492	$169,195	$4,380,583
334	$13,233	$155,962	$169,195	$4,224,621
335	$12,762	$156,433	$169,195	$4,068,187
336	$12,289	$156,906	$169,195	$3,911,282

第28年供款共

$2,030,340

第28年利息

$178,350

第28年共還本金

$1,851,991

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$11,815	$157,380	$169,195	$3,753,902
338	$11,340	$157,855	$169,195	$3,596,047
339	$10,863	$158,332	$169,195	$3,437,715
340	$10,385	$158,810	$169,195	$3,278,905
341	$9,905	$159,290	$169,195	$3,119,615
342	$9,424	$159,771	$169,195	$2,959,843
343	$8,941	$160,254	$169,195	$2,799,590
344	$8,457	$160,738	$169,195	$2,638,852
345	$7,972	$161,224	$169,195	$2,477,628
346	$7,485	$161,711	$169,195	$2,315,918
347	$6,996	$162,199	$169,195	$2,153,719
348	$6,506	$162,689	$169,195	$1,991,030

第29年供款共

$2,030,340

第29年利息

$110,088

第29年共還本金

$1,920,252

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$6,015	$163,180	$169,195	$1,827,849
350	$5,522	$163,673	$169,195	$1,664,176
351	$5,027	$164,168	$169,195	$1,500,008
352	$4,531	$164,664	$169,195	$1,335,344
353	$4,034	$165,161	$169,195	$1,170,183
354	$3,535	$165,660	$169,195	$1,004,523
355	$3,034	$166,161	$169,195	$838,362
356	$2,533	$166,662	$169,195	$671,700
357	$2,029	$167,166	$169,195	$504,534
358	$1,524	$167,671	$169,195	$336,863
359	$1,018	$168,177	$169,195	$168,685
360	$510	$168,685	$169,195	$0

第30年供款共

$2,030,340

第30年利息

$39,311

第30年共還本金

$1,991,030

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$32,140,212

Disclaimer

Recommended properties

Mort. Insurance
info